{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Cover","Output_Summary","Public output summary","Graphs","AAI Revised proposal","INPUTS -->","Dx_Inputs","Tx_Inputs","WACC_Inputs","Adjustments_Inputs","Incentive_Rate_Inputs","Incentive_rates","CALCULATIONS -->","Dx_Asset","Dx_Tax_Asset","Tx_Asset","Tx_Tax_Asset","Dx_CoS","Tx_CoS","Tax_Analysis","Dx_Adjustments","Tx_Adjustments","GSM"],"not_rendered":{"charts":13,"images":0,"macros":1,"external_links":2,"defined_names":85,"comments":0,"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":"Cover","index":0,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["is "]
[null,"Error checking","Status",null,"Cell legend"]
[null,"Input sheets",null,null,"Input"]
[null,"Dx_Inputs",{"$f":"Dx_Inputs!C1","v":"OK"},null,"Calculation"]
[null,"Tx_Inputs",{"$f":"Tx_Inputs!C1","v":"OK"},null,"Calculation - Different calc"]
[null,"WACC_Inputs","n/a",null,"Negative value","Red text"]
[null,"Adjustment_Inputs","n/a",null,"Historical input or N/A"]
[null,"Calculations"]
[null,"Dx_Asset",{"$f":"Dx_Asset!C1","v":"OK"}]
[null,"Dx_Tax_Asset",{"$f":"Dx_Tax_Asset!C1","v":"OK"}]
[null,"Tx_Asset",{"$f":"Tx_Asset!C1","v":"OK"}]
[null,"Tx_Tax_Asset",{"$f":"Tx_Tax_Asset!C1","v":"OK"},null,"MODEL DISCLAIMER"]
[null,"Tax_Analysis",{"$f":"Tax_Analysis!C1","v":"OK"},null,"This model is to show the calculation of Western Power's revenue cap as submitted to the ERA in November 2018 for its Access Arrangement Four (AA4) submission."]
[null,"Dx_CoS",{"$f":"Dx_CoS!C1","v":"OK"}]
[null,"Dx_CoS smoothing",{"$f":"Dx_CoS!C89","v":"OK"},null,"This model is not to be used for any other purpose as correct use of the model relies on an understanding of the of the relationships amongst the data in the model"]
[null,"Tx_CoS",{"$f":"Tx_CoS!C1","v":"OK"},null,"which may change if one or more elements of the model are changed."]
[null,"Tx_CoS smoothing",{"$f":"Tx_CoS!C85","v":"OK"}]
[null,"Dx_Adjustments",{"$f":"Dx_Adjustments!C1","v":"OK"}]
[null,"Tx_Adjustments",{"$f":"Tx_Adjustments!C1","v":"OK"}]
[null,"GSM","n/a"]
[null,"Flags"]
[null,"Tx revenue deferral",{"$f":"IF(Tx_CoS!S96=\"\",\"OFF\",\"ON\")","v":"OFF"}]
[]
[null,"Index of tabs contained in this model"]
[null,"Tab","Description"]
[null,"Cover","Cover page with error checking and solve model macro"]
[null,"Output_Summary","Output summary of key measures and graphs"]
[null,"Public output summary","High level output summary sized for A4 page printing"]
[null,"INPUTS"]
[null,"Dx_Inputs","Distribution network inputs - primarily expenditure related"]
[null,"Tx_Inputs","Transmission network inputs - primarily expenditure related"]
[null,"WACC_Inputs","Weighted Average Cost of Capital inputs as well as values over AA1, 2 and 3"]
[null,"Adjustment_Inputs","Inputs required to calculate service standard and expenditure adjustment mechanisms"]
[null,"Incentive_Rate_Inputs","Metrics related to the calculation of service standard incentive rates"]
[null,"Incentive_rates","Incentive rates related to network performance"]
[null,"CALCULATIONS"]
[null,"Dx_Asset","Roll forward calculation of distribution Regulated Asset Base (RAB)"]
[null,"Dx_Tax_Asset","Roll forward calculation of distribution Tax Asset Base (TAB)"]
[null,"Tx_Asset","Roll forward calculation of transnmission RAB"]
[null,"Tx_Tax_Asset","Roll forward calculation of transmission TAB"]
[null,"Dx_CoS","Calculation of Distribution cost of service (building blocks)"]
[null,"Tx_CoS","Calculation of Transmission cost of service (building blocks)"]
[null,"Tax_Analysis","Tax and equity raising cost calculations"]
[null,"Dx_Adjustments","Distribution expenditure adjustment calculations"]
[null,"Tx_Adjustments","Transmission expenditure adjustment calculations"]
[null,"GSM","Gain Sharing Mechanism calculations"]

{"sheet":"Output_Summary","index":1,"n_rows":167,"n_cols":30,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[]
[null,"WACC return",null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Nominal post tax",null,{"$f":"WACC_Inputs!H$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!I$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!J$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!K$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!L$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2}]
[null,"Real post tax",null,{"$f":"WACC_Inputs!H$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!I$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!J$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!K$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!L$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2}]
[]
[null,"Price path",null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Distribution",null,0,0,{"$f":"R95","v":-1.4678753874220463E-2},-1.4678753874220463E-2,-1.4678753874220352E-2,2.4142103078847121E-2,2.4142103078847121E-2,2.4142103078847121E-2,2.4142103078847121E-2,2.4142103078847121E-2]
[null,"Transmission",null,0,0,0.22990839814115405,0.22990839814115405,0.22990839814115405,-7.0999680872025572E-2,-7.0999680872025572E-2,-7.0999680872025572E-2,-7.0999680872025683E-2,-7.0999680872025461E-2]
[null,"Bundled (average tariff $/MWh)",null,0,0,2.3508913266558684E-2,3.1209788876194411E-2,4.0051820559815043E-2,-1.0338224396742035E-3,7.2945571758453731E-4,2.4076005657305277E-3,3.9992392783556596E-3,5.5039147548616718E-3]
[]
[null,"Revenue cap [$M nominal]",null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,null,"Net CoS [$M real as at 30 June 2017]",null,2018,2019,2020,2021,2022]
[null,"Distribution",null,{"$f":"Dx_CoS!R88","v":1214.430482821818},{"$f":"Dx_CoS!S88","v":1222.523847819547},{"$f":"Dx_CoS!T88","v":1191.2591995575779},{"$f":"Dx_CoS!U88","v":1153.8697026496991},{"$f":"Dx_CoS!V88","v":1120.4041666407782},{"$f":"Dx_CoS!W88","v":1147.4530795217895},{"$f":"Dx_CoS!X88","v":1175.155010045745},{"$f":"Dx_CoS!Y88","v":1203.5257234318929},{"$f":"Dx_CoS!Z88","v":1232.5813655050297},{"$f":"Dx_CoS!AA88","v":1262.3384718841185},null,"Distribution",null,{"$f":"Dx_CoS!R83/Dx_Inputs!P$32","v":1352.151733702249},{"$f":"Dx_CoS!S83/Dx_Inputs!Q$32","v":1084.562067486354},{"$f":"Dx_CoS!T83/Dx_Inputs!R$32","v":1053.8949982921438},{"$f":"Dx_CoS!U83/Dx_Inputs!S$32","v":1033.311003626658},{"$f":"Dx_CoS!V83/Dx_Inputs!T$32","v":1063.0112065671854},{"$f":"SUM(Q12:U12)","v":5586.9310096745903}]
[null,"Transmission",null,{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!R84,Tx_CoS!R93)","v":287.13625056000001},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!S84,Tx_CoS!S93)","v":292.55856685256197},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!T84,Tx_CoS!T93)","v":359.10723892355952},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!U84,Tx_CoS!U93)","v":438.5120827809115},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!V84,Tx_CoS!V93)","v":533.38233695038707},{"$f":"Tx_CoS!W84","v":495.51236124413435},{"$f":"Tx_CoS!X84","v":460.33114172765698},{"$f":"Tx_CoS!Y84","v":427.64777756953822},{"$f":"Tx_CoS!Z84","v":397.28492183646995},{"$f":"Tx_CoS!AA84","v":369.07781917081303},null,"Transmission",null,{"$f":"Tx_CoS!R79/Dx_Inputs!P$32","v":324.95615593430284},{"$f":"Tx_CoS!S79/Dx_Inputs!Q$32","v":350.23743499270415},{"$f":"Tx_CoS!T79/Dx_Inputs!R$32","v":359.25757408171256},{"$f":"Tx_CoS!U79/Dx_Inputs!S$32","v":367.43892400442058},{"$f":"Tx_CoS!V79/Dx_Inputs!T$32","v":381.12446022745297},1783.0145492405932]
[null,"Total",null,{"$f":"SUM(D12:D13)","v":1501.566733381818},{"$f":"SUM(E12:E13)","v":1515.0824146721088},1550.3664384811373,1592.3817854306105,1653.7865035911652,1642.9654407659239,1635.4861517734021,1631.1735010014311,1629.8662873414996,1631.4162910549314,null,"Total",null,{"$f":"SUM(Q12:Q13)","v":1677.1078896365518},{"$f":"SUM(R12:R13)","v":1434.799502479058},1413.1525723738564,1400.7499276310787,1444.1356667946384,{"$f":"SUM(Q14:U14)","v":7369.9455589151839}]
[]
[null,"Energy (GWh)",null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Distribution",null,{"$f":"Dx_CoS!R90","v":13691},{"$f":"Dx_CoS!S90","v":13656},{"$f":"Dx_CoS!T90","v":13505},{"$f":"Dx_CoS!U90","v":13276},{"$f":"Dx_CoS!V90","v":13083},{"$f":"Dx_CoS!W90","v":13083},{"$f":"Dx_CoS!X90","v":13083},{"$f":"Dx_CoS!Y90","v":13083},{"$f":"Dx_CoS!Z90","v":13083},{"$f":"Dx_CoS!AA90","v":13083}]
[null,"Transmission",null,{"$f":"Tx_CoS!R86","v":17698},{"$f":"Tx_CoS!S86","v":17663},{"$f":"Tx_CoS!T86","v":17628},{"$f":"Tx_CoS!U86","v":17502},{"$f":"Tx_CoS!V86","v":17309},{"$f":"Tx_CoS!W86","v":17309},{"$f":"Tx_CoS!X86","v":17309},{"$f":"Tx_CoS!Y86","v":17309},{"$f":"Tx_CoS!Z86","v":17309},{"$f":"Tx_CoS!AA86","v":17309}]
[]
[null,"Bill impact*",2017,2018,2019,2020,2021,2022,null,"Indicative impact on the average customers' bill analysis analyses the"]
[null,"Customers",1380822,1407560,1436169,1464982,1493622,1522289,null,"flow on impact from the revenue model"]
[null,"Customer change",null,{"$f":"D21/C21-1","v":1.9363828212470624E-2},{"$f":"E21/D21-1","v":2.0325243684105931E-2},{"$f":"F21/E21-1","v":2.0062402126769241E-2},{"$f":"G21/F21-1","v":1.9549728256046839E-2},{"$f":"H21/G21-1","v":1.9192941721533296E-2}]
[null,"Indicative average bill",{"$f":"SUM(Adjustments_Inputs!M282:M283)/C21*10^6","v":1094.7399447575428},{"$f":"D14/D21*10^6","v":1066.7870168105217},{"$f":"E14/E21*10^6","v":1054.9471647641112},{"$f":"F14/F21*10^6","v":1058.2836092737912},{"$f":"G14/G21*10^6","v":1066.1210034604544},{"$f":"H14/H21*10^6","v":1086.3814319036433},null,"** Customer numbers include all customers (residential and commercial)"]
[null,"Annual change",null,{"$f":"D23/C23-1","v":-2.5533852200133267E-2},{"$f":"E23/D23-1","v":-1.1098609056762965E-2},{"$f":"F23/E23-1","v":3.162665033016987E-3},{"$f":"G23/F23-1","v":7.4057597774204176E-3},{"$f":"H23/G23-1","v":1.9003873272758653E-2},null,"but exclude ~50 generator customers"]
[null,"5 year CAGR bill change",null,null,null,null,null,{"$f":"(H23/C23)^0.2-1","v":-1.5317168052640939E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Output Summary data for graphing"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Revenue path [$M nominal]"]
[null,"Distribution",null,null,{"$f":"Dx_CoS!G88","v":327.56358468000002},{"$f":"Dx_CoS!H88","v":427.53696985000005},{"$f":"Dx_CoS!I88","v":461.97045481999999},{"$f":"Dx_CoS!J88","v":513.89967598999999},{"$f":"Dx_CoS!K88","v":711.27099999999996},{"$f":"Dx_CoS!L88","v":804.78300000000002},{"$f":"Dx_CoS!M88","v":835.20699999999999},{"$f":"Dx_CoS!N88","v":968.27800000000002},{"$f":"Dx_CoS!O88","v":1043.2750000000001},{"$f":"Dx_CoS!P88","v":1173.615},{"$f":"Dx_CoS!Q88","v":1217.9939999999999},{"$f":"Dx_CoS!R88","v":1214.430482821818},{"$f":"Dx_CoS!S88","v":1222.523847819547},{"$f":"Dx_CoS!T88","v":1191.2591995575779},{"$f":"Dx_CoS!U88","v":1153.8697026496991},{"$f":"Dx_CoS!V88","v":1120.4041666407782},{"$f":"Dx_CoS!W88","v":1147.4530795217895},{"$f":"Dx_CoS!X88","v":1175.155010045745},{"$f":"Dx_CoS!Y88","v":1203.5257234318929},{"$f":"Dx_CoS!Z88","v":1232.5813655050297},{"$f":"Dx_CoS!AA88","v":1262.3384718841185},{"$f":"Dx_CoS!AB88","v":1319.1084274262219},{"$f":"Dx_CoS!AC88","v":1378.4314445473187},{"$f":"Dx_CoS!AD88","v":1440.4223396738778},{"$f":"Dx_CoS!AE88","v":1505.2010927630456},{"$f":"Dx_CoS!AF88","v":1572.8930795172353}]
[null,"Transmission",null,null,{"$f":"Tx_CoS!G84","v":200.40468125000001},{"$f":"Tx_CoS!H84","v":215.33564577999999},{"$f":"Tx_CoS!I84","v":227.26741787},{"$f":"Tx_CoS!J84","v":270.32593422999997},{"$f":"Tx_CoS!K84","v":345.42099999999999},{"$f":"Tx_CoS!L84","v":387.87599999999998},{"$f":"Tx_CoS!M84","v":387.303},{"$f":"Tx_CoS!N84","v":363.66699999999997},{"$f":"Tx_CoS!O84","v":350.26400000000001},{"$f":"Tx_CoS!P84","v":324.25200000000001},{"$f":"Tx_CoS!Q84","v":293.64699999999999},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!R84,Tx_CoS!R93)","v":287.13625056000001},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!S84,Tx_CoS!S93)","v":292.55856685256197},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!T84,Tx_CoS!T93)","v":359.10723892355952},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!U84,Tx_CoS!U93)","v":438.5120827809115},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!V84,Tx_CoS!V93)","v":533.38233695038707},{"$f":"Tx_CoS!W84","v":495.51236124413435},{"$f":"Tx_CoS!X84","v":460.33114172765698},{"$f":"Tx_CoS!Y84","v":427.64777756953822},{"$f":"Tx_CoS!Z84","v":397.28492183646995},{"$f":"Tx_CoS!AA84","v":369.07781917081303},{"$f":"Tx_CoS!AB84","v":400.96676337416443},{"$f":"Tx_CoS!AC84","v":435.61096597990121},{"$f":"Tx_CoS!AD84","v":473.24848594712546},{"$f":"Tx_CoS!AE84","v":514.13795092931662},{"$f":"Tx_CoS!AF84","v":558.56033444411264}]
[null,"Total",null,null,{"$f":"SUM(E70:E71)","v":527.96826593000003},{"$f":"SUM(F70:F71)","v":642.87261563000004},689.23787269000002,784.22561021999991,1056.692,1192.6590000000001,{"$f":"SUM(K70:K71)/Dx_Inputs!K32","v":1316.4577529182877},{"$f":"SUM(L70:L71)/Dx_Inputs!L32","v":1392.3164447592064},{"$f":"SUM(M70:M71)/Dx_Inputs!M32","v":1435.0210911627908},{"$f":"SUM(N70:N71)/Dx_Inputs!N32","v":1526.8312790055247},{"$f":"SUM(O70:O71)/Dx_Inputs!O32","v":1511.6409999999998},{"$f":"SUM(P70:P71)/Dx_Inputs!P32","v":1474.4370909090908},{"$f":"SUM(Q70:Q71)/Dx_Inputs!Q32","v":1460.8293174174421},{"$f":"SUM(R70:R71)/Dx_Inputs!R32","v":1467.8415818974886},{"$f":"SUM(S70:S71)/Dx_Inputs!S32","v":1480.3814641254266},{"$f":"SUM(T70:T71)/Dx_Inputs!T32","v":1509.688998144723},1642.9654407659239,1635.4861517734021,1631.1735010014311,1629.8662873414996,1631.4162910549314,1720.0751908003863,1814.04241052722,1913.6708256210031,2019.3390436923623,2131.4534139613479]
[]
[null,"Opex [$M real as at 30 June 2017]"]
[null,"Distribution",null,null,{"$f":"Dx_Inputs!E693","v":299.07841318112673},{"$f":"Dx_Inputs!F693","v":304.54585102711684},{"$f":"Dx_Inputs!G693","v":338.31509652248246},{"$f":"Dx_Inputs!H693","v":325.38921532159878},{"$f":"Dx_Inputs!I693","v":362.79530160457438},{"$f":"Dx_Inputs!J693","v":414.91330278884453},{"$f":"Dx_Inputs!K693","v":403.06860700389103},{"$f":"Dx_Inputs!L693","v":388.23922096317278},{"$f":"Dx_Inputs!M693","v":361.41438976744178},{"$f":"Dx_Inputs!N693","v":385.33997237569059},{"$f":"Dx_Inputs!O693","v":351.12799999999993},{"$f":"Dx_Inputs!P693","v":273.69691548242395},{"$f":"Dx_Inputs!Q693","v":270.69542314139949},{"$f":"Dx_Inputs!R693","v":270.61249132147947},{"$f":"Dx_Inputs!S693","v":275.89228294294759},{"$f":"Dx_Inputs!T693","v":272.28624357703035},{"$f":"Dx_Inputs!U693","v":276.94349510003599},{"$f":"Dx_Inputs!V693","v":279.12742946278007},{"$f":"Dx_Inputs!W693","v":281.32891235120945},{"$f":"Dx_Inputs!X693","v":283.54808771003837},{"$f":"Dx_Inputs!Y693","v":285.78510069076265},{"$f":"Dx_Inputs!Z693","v":288.04009766200386},{"$f":"Dx_Inputs!AA693","v":288.04009766200386},{"$f":"Dx_Inputs!AB693","v":288.04009766200386},{"$f":"Dx_Inputs!AC693","v":288.04009766200386},{"$f":"Dx_Inputs!AD693","v":288.04009766200386}]
[null,"Transmission",null,null,{"$f":"Tx_Inputs!E635","v":88.28198300197802},{"$f":"Tx_Inputs!F635","v":88.685187241919323},{"$f":"Tx_Inputs!G635","v":87.032218402822664},{"$f":"Tx_Inputs!H635","v":100.3346782789929},{"$f":"Tx_Inputs!I635","v":111.71599523163655},{"$f":"Tx_Inputs!J635","v":136.98904482071711},{"$f":"Tx_Inputs!K635","v":127.77881322957197},{"$f":"Tx_Inputs!L635","v":122.32402266288948},{"$f":"Tx_Inputs!M635","v":120.49514790697673},{"$f":"Tx_Inputs!N635","v":126.52520718232043},{"$f":"Tx_Inputs!O635","v":105.64700000000001},{"$f":"Tx_Inputs!P635","v":87.075035872321848},{"$f":"Tx_Inputs!Q635","v":85.473192452960745},{"$f":"Tx_Inputs!R635","v":85.162994243947693},{"$f":"Tx_Inputs!S635","v":86.521762978177861},{"$f":"Tx_Inputs!T635","v":84.586555414331713},{"$f":"Tx_Inputs!U635","v":84.545005845403736},{"$f":"Tx_Inputs!V635","v":84.543135048340574},{"$f":"Tx_Inputs!W635","v":84.544319340187457},{"$f":"Tx_Inputs!X635","v":84.548577504282989},{"$f":"Tx_Inputs!Y635","v":84.555928551074672},{"$f":"Tx_Inputs!Z635","v":84.566391720202418},{"$f":"Tx_Inputs!AA635","v":84.566391720202418},{"$f":"Tx_Inputs!AB635","v":84.566391720202418},{"$f":"Tx_Inputs!AC635","v":84.566391720202418},{"$f":"Tx_Inputs!AD635","v":84.566391720202418}]
[null,"Total",null,null,{"$f":"SUM(E75:E76)","v":387.36039618310474},{"$f":"SUM(F75:F76)","v":393.23103826903616},425.34731492530511,425.72389360059168,474.51129683621093,551.90234760956162,530.84742023346303,510.56324362606227,481.90953767441852,511.86517955801105,456.77499999999992,360.7719513547458,356.16861559436023,355.77548556542718,362.41404592112542,356.87279899136206,361.48850094543974,363.67056451112063,365.87323169139688,368.09666521432138,370.3410292418373,372.60648938220629,372.60648938220629,372.60648938220629,372.60648938220629,372.60648938220629]
[]
[null,"Capex [$M real as at 30 June 2017]"]
[null,"Distribution",null,null,{"$f":"Dx_Inputs!E257","v":442.45567867905299},{"$f":"Dx_Inputs!F257","v":483.68905680119582},{"$f":"Dx_Inputs!G257","v":605.12115256610366},{"$f":"Dx_Inputs!H257","v":563.27178832497827},{"$f":"Dx_Inputs!I257","v":575.15788454685548},{"$f":"Dx_Inputs!J257","v":672.09107086998688},{"$f":"Dx_Inputs!K257","v":775.52496858800635},{"$f":"Dx_Inputs!L257","v":778.65868960236719},{"$f":"Dx_Inputs!M257","v":697.75954930815283},{"$f":"Dx_Inputs!N257","v":590.61383912434337},{"$f":"Dx_Inputs!O257","v":450.86899999999997},{"$f":"Dx_Inputs!P257","v":558.32691827702388},{"$f":"Dx_Inputs!Q257","v":581.92910665658201},{"$f":"Dx_Inputs!R257","v":593.081452682801},{"$f":"Dx_Inputs!S257","v":472.49890111270133},{"$f":"Dx_Inputs!T257","v":477.85759197279509},{"$f":"Dx_Inputs!U257","v":540.1323940966214},{"$f":"Dx_Inputs!V257","v":549.17150359942514},{"$f":"Dx_Inputs!W257","v":545.05435641626457},{"$f":"Dx_Inputs!X257","v":540.33821518528612},{"$f":"Dx_Inputs!Y257","v":563.82882223771253},{"$f":"Dx_Inputs!Z257","v":561.50102952596194},{"$f":"Dx_Inputs!AA257","v":561.50102952596194},{"$f":"Dx_Inputs!AB257","v":561.50102952596194},{"$f":"Dx_Inputs!AC257","v":561.50102952596194},{"$f":"Dx_Inputs!AD257","v":561.50102952596194}]
[null,"Transmission",null,null,{"$f":"Tx_Inputs!E215","v":316.64502408951023},{"$f":"Tx_Inputs!F215","v":327.38365066968981},{"$f":"Tx_Inputs!G215","v":334.2641093357301},{"$f":"Tx_Inputs!H215","v":254.8883369716273},{"$f":"Tx_Inputs!I215","v":188.5630293689897},{"$f":"Tx_Inputs!J215","v":177.68762932921607},{"$f":"Tx_Inputs!K215","v":228.48635556869661},{"$f":"Tx_Inputs!L215","v":343.45656122753985},{"$f":"Tx_Inputs!M215","v":164.21508853931991},{"$f":"Tx_Inputs!N215","v":125.36761242888009},{"$f":"Tx_Inputs!O215","v":119.38784255013351},{"$f":"Tx_Inputs!P215","v":137.15236391031505},{"$f":"Tx_Inputs!Q215","v":189.41248729316746},{"$f":"Tx_Inputs!R215","v":185.63447230388127},{"$f":"Tx_Inputs!S215","v":133.95769659245613},{"$f":"Tx_Inputs!T215","v":133.88287010531783},{"$f":"Tx_Inputs!U215","v":188.08954817256557},{"$f":"Tx_Inputs!V215","v":218.67376520811004},{"$f":"Tx_Inputs!W215","v":166.64242961345926},{"$f":"Tx_Inputs!X215","v":149.20246966640616},{"$f":"Tx_Inputs!Y215","v":191.95921843660065},{"$f":"Tx_Inputs!Z215","v":150.36774935049223},{"$f":"Tx_Inputs!AA215","v":150.36774935049223},{"$f":"Tx_Inputs!AB215","v":150.36774935049223},{"$f":"Tx_Inputs!AC215","v":150.36774935049223},{"$f":"Tx_Inputs!AD215","v":150.36774935049223}]
[null,"Total",null,null,{"$f":"SUM(E80:E81)","v":759.10070276856322},{"$f":"SUM(F80:F81)","v":811.07270747088569},939.3852619018337,818.16012529660554,763.72091391584513,849.77870019920294,1004.0113241567029,1122.1152508299069,861.97463784747276,715.98145155322345,570.25684255013346,695.47928218733887,771.34159394974949,778.71592498668224,606.45659770515749,611.74046207811296,728.22194226918691,767.84526880753515,711.69678602972385,689.54068485169228,755.78804067431315,711.86877887645414,711.86877887645414,711.86877887645414,711.86877887645414,711.86877887645414]
[]
[null,"RAB closing value [$M real as at 30 June 2017]"]
[null,"Distribution",null,null,{"$f":"Dx_Asset!G10","v":2395.1913902027245},{"$f":"Dx_Asset!H10","v":2767.3738382803267},{"$f":"Dx_Asset!I10","v":3311.0922757558965},{"$f":"Dx_Asset!J10","v":3612.5978078937342},{"$f":"Dx_Asset!K10","v":3901.0330595624769},{"$f":"Dx_Asset!L10","v":4248.7017237382324},{"$f":"Dx_Asset!M10","v":4708.4779615536008},{"$f":"Dx_Asset!N10","v":5142.9263518630532},{"$f":"Dx_Asset!O10","v":5494.3359954043626},{"$f":"Dx_Asset!P10","v":5723.0881023682914},{"$f":"Dx_Asset!Q10","v":5798.4063301498691},{"$f":"Dx_Asset!R10","v":6008.6291238954618},{"$f":"Dx_Asset!S10","v":6205.5590634670234},{"$f":"Dx_Asset!T10","v":6433.2206840933477},{"$f":"Dx_Asset!U10","v":6565.6447366865523},{"$f":"Dx_Asset!V10","v":6705.2201430161813},{"$f":"Dx_Asset!W10","v":6906.6319609144657},{"$f":"Dx_Asset!X10","v":7119.1586751397481},{"$f":"Dx_Asset!Y10","v":7313.7681117252669},{"$f":"Dx_Asset!Z10","v":7490.818911268967},{"$f":"Dx_Asset!AA10","v":7679.5763195177287},{"$f":"Dx_Asset!AB10","v":7850.9776515206022},{"$f":"Dx_Asset!AC10","v":8009.4772183626847},{"$f":"Dx_Asset!AD10","v":8156.5072054544935},{"$f":"Dx_Asset!AE10","v":8291.9212541704492},{"$f":"Dx_Asset!AF10","v":8417.4270713521528}]
[null,"Transmission",null,null,{"$f":"Tx_Asset!G10","v":2040.9647295296588},{"$f":"Tx_Asset!H10","v":2297.7602644863778},{"$f":"Tx_Asset!I10","v":2557.7000663467206},{"$f":"Tx_Asset!J10","v":2684.8975162205143},{"$f":"Tx_Asset!K10","v":2761.8397407810239},{"$f":"Tx_Asset!L10","v":2816.7403973796527},{"$f":"Tx_Asset!M10","v":2927.6521175119656},{"$f":"Tx_Asset!N10","v":3161.6241925502245},{"$f":"Tx_Asset!O10","v":3197.4699566236909},{"$f":"Tx_Asset!P10","v":3135.4561768628314},{"$f":"Tx_Asset!Q10","v":3108.629578693145},{"$f":"Tx_Asset!R10","v":3122.7512671675577},{"$f":"Tx_Asset!S10","v":3183.4146582076155},{"$f":"Tx_Asset!T10","v":3233.5152649711345},{"$f":"Tx_Asset!U10","v":3224.7272495125476},{"$f":"Tx_Asset!V10","v":3212.5095886300387},{"$f":"Tx_Asset!W10","v":3249.4074211170714},{"$f":"Tx_Asset!X10","v":3312.5176632018397},{"$f":"Tx_Asset!Y10","v":3319.1226756616948},{"$f":"Tx_Asset!Z10","v":3305.7627811803627},{"$f":"Tx_Asset!AA10","v":3334.7628790925705},{"$f":"Tx_Asset!AB10","v":3329.227375740476},{"$f":"Tx_Asset!AC10","v":3322.0110718625315},{"$f":"Tx_Asset!AD10","v":3317.5520196130651},{"$f":"Tx_Asset!AE10","v":3311.7511743977661},{"$f":"Tx_Asset!AF10","v":3307.9351381916958}]
[null,"Total",null,null,{"$f":"SUM(E85:E86)","v":4436.1561197323836},{"$f":"SUM(F85:F86)","v":5065.134102766704},5868.7923421026171,6297.4953241142484,6662.8728003435008,7065.4421211178851,7636.130079065566,8304.5505444132777,8691.8059520280531,8858.5442792311223,8907.0359088430141,9131.3803910630195,9388.9737216746398,9666.7359490644812,9790.3719861990994,9917.7297316462209,10156.039382031537,10431.676338341587,10632.890787386961,10796.58169244933,11014.3391986103,11180.205027261078,11331.488290225216,11474.059225067558,11603.672428568216,11725.362209543848]
[]
[null,"Average price [$/MWh nominal]"]
[null,"Distribution",null,null,{"$f":"Dx_CoS!G91","v":25.488556949467931},{"$f":"Dx_CoS!H91","v":31.863477191902724},{"$f":"Dx_CoS!I91","v":34.107089265551167},{"$f":"Dx_CoS!J91","v":37.44433803403254},{"$f":"Dx_CoS!K91","v":50.425722800160564},{"$f":"Dx_CoS!L91","v":57.770302993563092},{"$f":"Dx_CoS!M91","v":61.236674242979689},{"$f":"Dx_CoS!N91","v":70.858251006220272},{"$f":"Dx_CoS!O91","v":77.532327586206904},{"$f":"Dx_CoS!P91","v":84.676406926406926},{"$f":"Dx_CoS!Q91","v":88.459147360011613},{"$f":"Dx_CoS!R91","v":88.702832723819881},{"$f":"Dx_CoS!S91","v":89.522835956323007},{"$f":"Dx_CoS!T91","v":88.208752281197931},{"$f":"Dx_CoS!U91","v":86.913957716910147},{"$f":"Dx_CoS!V91","v":85.638169123349229},{"$f":"Dx_CoS!W91","v":87.705654629808862},{"$f":"Dx_CoS!X91","v":89.823053584479467},{"$f":"Dx_CoS!Y91","v":91.991571002972776},{"$f":"Dx_CoS!Z91","v":94.212440992511631},{"$f":"Dx_CoS!AA91","v":96.486927454262656},{"$f":"Dx_CoS!AB91","v":100.82614288972115},{"$f":"Dx_CoS!AC91","v":105.36050176162338},{"$f":"Dx_CoS!AD91","v":110.098780071381},{"$f":"Dx_CoS!AE91","v":115.0501484952263},{"$f":"Dx_CoS!AF91","v":120.22419013355005}]
[null,"Transmission",null,null,{"$f":"Tx_CoS!G87","v":13.522769305649803},{"$f":"Tx_CoS!H87","v":13.768163229600129},{"$f":"Tx_CoS!I87","v":14.168307322869428},{"$f":"Tx_CoS!J87","v":16.120215867538636},{"$f":"Tx_CoS!K87","v":19.847856998906661},{"$f":"Tx_CoS!L87","v":22.199750548571149},{"$f":"Tx_CoS!M87","v":22.868623051487955},{"$f":"Tx_CoS!N87","v":20.770289565366383},{"$f":"Tx_CoS!O87","v":19.916074373116508},{"$f":"Tx_CoS!P87","v":18.139972027972028},{"$f":"Tx_CoS!Q87","v":16.530454852510694},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!R87,Tx_CoS!R95)","v":16.224220282517798},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!S87,Tx_CoS!S95)","v":16.563356556222722},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!T87,Tx_CoS!T95)","v":20.371411329904671},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!U87,Tx_CoS!U95)","v":25.05496987663761},{"$f":"IF(Tx_CoS!$S96=\"\",Tx_CoS!V87,Tx_CoS!V95)","v":30.815317866450233},{"$f":"Tx_CoS!W87","v":28.627440131962238},{"$f":"Tx_CoS!X87","v":26.594901018409903},{"$f":"Tx_CoS!Y87","v":24.706671533279692},{"$f":"Tx_CoS!Z87","v":22.952505739006874},{"$f":"Tx_CoS!AA87","v":21.322885156324052},{"$f":"Tx_CoS!AB87","v":23.165218289569843},{"$f":"Tx_CoS!AC87","v":25.166732103524247},{"$f":"Tx_CoS!AD87","v":27.341180076672568},{"$f":"Tx_CoS!AE87","v":29.703504011168558},{"$f":"Tx_CoS!AF87","v":32.269936705997608}]
[null,"Total",null,null,{"$f":"SUM(E90:E91)","v":39.011326255117737},{"$f":"SUM(F90:F91)","v":45.631640421502851},48.275396588420591,53.564553901571173,70.273579799067221,79.970053542134238,84.105297294467647,91.628540571586655,97.448401959323405,102.81637895437896,104.9896022125223,104.92705300633767,106.08619251254572,108.58016361110261,111.96892759354776,116.45348698979946,116.33309476177109,116.41795460288937,116.69824253625247,117.16494673151851,117.8098126105867,123.991361179291,130.52723386514762,137.43996014805356,144.75365250639484,152.49412683954768]
[]
[null,"Price path"]
[null,"Distribution",null,null,null,{"$f":"F90/E90-1","v":0.25010910798415642},{"$f":"G90/F90-1","v":7.041328415401571E-2},9.7846190934037347E-2,0.3466848513740437,0.14565146091230918,{"$f":"K90/J90-1","v":6.0002649627834304E-2},0.15712115137186156,9.4189123852362E-2,9.2143233185623563E-2,4.4672897338361439E-2,2.7547785738484265E-3,9.2443860846727066E-3,-1.4678753874220463E-2,-1.4678753874220463E-2,-1.4678753874220352E-2,2.4142103078847121E-2,2.4142103078847121E-2,2.4142103078847121E-2,2.4142103078847121E-2,2.4142103078847121E-2,4.497205528194903E-2,4.497205528194903E-2,4.497205528194903E-2,4.497205528194903E-2,4.497205528194903E-2]
[null,"Transmission",null,null,null,{"$f":"F91/E91-1","v":1.8146721163674773E-2},2.9062997481685171E-2,0.13776582482217781,0.23124014975968121,0.1184960950592322,3.0129730577529212E-2,-9.1756004784251499E-2,-4.1126783021563806E-2,-8.9179338853139223E-2,-8.872765476040656E-2,-1.8525477533752444E-2,2.0903086114428371E-2,0.22990839814115405,0.22990839814115405,0.22990839814115405,-7.0999680872025572E-2,-7.0999680872025572E-2,-7.0999680872025572E-2,-7.0999680872025683E-2,-7.0999680872025461E-2,8.6401681561342647E-2,8.6401681561342647E-2,8.6401681561342647E-2,8.6401681561342647E-2,8.6401681561342647E-2]
[null,"Total",null,null,null,0.16970236087568602,5.7936908305227908E-2,0.10956217218149678,0.31194184736794628,0.13798178164243358,5.1709903509751243E-2,8.9450290518310549E-2,6.3515814520584524E-2,5.5085326050767325E-2,2.113693635434899E-2,-5.9576572219044444E-4,1.1047098655653897E-2,2.3508913266558684E-2,3.1209788876194411E-2,4.0051820559815043E-2,-1.0338224396742035E-3,7.2945571758453731E-4,2.4076005657305277E-3,3.9992392783556596E-3,5.5039147548616718E-3,5.2470574663733949E-2,5.2712323049714405E-2,5.296003047186093E-2,5.3213725836814829E-2,5.3473430197630956E-2]
[]
[null,"TEC [$M nominal]"]
[null,"Distribution",null,null,{"$f":"Dx_Inputs!E709","v":69.7},{"$f":"Dx_Inputs!F709","v":71.599999999999994},{"$f":"Dx_Inputs!G709","v":72},{"$f":"Dx_Inputs!H709","v":122.1},{"$f":"Dx_Inputs!I709","v":175.7},{"$f":"Dx_Inputs!J709","v":181.2},{"$f":"Dx_Inputs!K709","v":154},{"$f":"Dx_Inputs!L709","v":209},{"$f":"Dx_Inputs!M709","v":136},{"$f":"Dx_Inputs!N709","v":141},{"$f":"Dx_Inputs!O709","v":150},{"$f":"Dx_Inputs!P709","v":167},{"$f":"Dx_Inputs!Q709","v":198},{"$f":"Dx_Inputs!R709","v":162},{"$f":"Dx_Inputs!S709","v":157},{"$f":"Dx_Inputs!T709","v":161},{"$f":"Dx_Inputs!U709","v":161},{"$f":"Dx_Inputs!V709","v":161},{"$f":"Dx_Inputs!W709","v":161},{"$f":"Dx_Inputs!X709","v":161},{"$f":"Dx_Inputs!Y709","v":161},{"$f":"Dx_Inputs!Z709","v":161},{"$f":"Dx_Inputs!AA709","v":161},{"$f":"Dx_Inputs!AB709","v":161},{"$f":"Dx_Inputs!AC709","v":161},{"$f":"Dx_Inputs!AD709","v":161}]
[null,"Total",null,null,{"$f":"SUM(E100:E100)","v":69.7},71.599999999999994,72,122.1,175.7,181.2,154,209,136,141,150,167,198,162,157,161,161,161,161,161,161,161,161,161,161,161]
[]
[null,"Net Cost of Service [$M nominal]"]
[null,"Distribution",null,null,null,null,null,null,null,{"$f":"Dx_CoS!L83","v":804.78300000000002},{"$f":"Dx_CoS!M83","v":1007.0062267884056},{"$f":"Dx_CoS!N83","v":1019.3919632247181},{"$f":"Dx_CoS!O83","v":1102.9646742801542},{"$f":"Dx_CoS!P83","v":1104.1013802866828},{"$f":"Dx_CoS!Q83","v":1166.9087895880687},{"$f":"Dx_CoS!R83","v":1377.0313256023703},{"$f":"Dx_CoS!S83","v":1124.84114090342},{"$f":"Dx_CoS!T83","v":1113.146987512843},{"$f":"Dx_CoS!U83","v":1111.4875866351049},{"$f":"Dx_CoS!V83","v":1164.4740001069049},{"$f":"Dx_CoS!W83","v":1130.9673800765647},{"$f":"Dx_CoS!X83","v":1155.5058987193847},{"$f":"Dx_CoS!Y83","v":1201.0343386124061},{"$f":"Dx_CoS!Z83","v":1247.0065231471092},{"$f":"Dx_CoS!AA83","v":1293.8813047905765},{"$f":"Dx_CoS!AB83","v":1344.9572946869082},{"$f":"Dx_CoS!AC83","v":1394.1985825055087},{"$f":"Dx_CoS!AD83","v":1440.9916540536153},{"$f":"Dx_CoS!AE83","v":1490.3360580860419},{"$f":"Dx_CoS!AF83","v":1536.8148265105069}]
[null,"Transmission",null,null,null,null,null,null,null,{"$f":"Tx_CoS!L79","v":387.87599999999998},{"$f":"Tx_CoS!M79","v":315.13392520278444},{"$f":"Tx_CoS!N79","v":329.50523315834511},{"$f":"Tx_CoS!O79","v":349.40676166894434},{"$f":"Tx_CoS!P79","v":362.83370896609517},{"$f":"Tx_CoS!Q79","v":386.65834954559494},{"$f":"Tx_CoS!R79","v":330.93534920349401},{"$f":"Tx_CoS!S79","v":363.24474898642683},{"$f":"Tx_CoS!T79","v":379.45572090036114},{"$f":"Tx_CoS!U79","v":395.23802750970424},{"$f":"Tx_CoS!V79","v":417.50220693613841},{"$f":"Tx_CoS!W79","v":408.51551539276596},{"$f":"Tx_CoS!X79","v":422.57965145684153},{"$f":"Tx_CoS!Y79","v":438.28901934204453},{"$f":"Tx_CoS!Z79","v":448.78729895385408},{"$f":"Tx_CoS!AA79","v":456.69907755325437},{"$f":"Tx_CoS!AB79","v":455.0331826873516},{"$f":"Tx_CoS!AC79","v":466.76382169859698},{"$f":"Tx_CoS!AD79","v":472.06371659594345},{"$f":"Tx_CoS!AE79","v":482.71281128897562},{"$f":"Tx_CoS!AF79","v":488.28008799404824}]
[null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(J104:J105)","v":1192.6590000000001},{"$f":"SUM(K104:K105)","v":1322.1401519911901},1348.8971963830631,1452.3714359490987,1466.935089252778,1553.5671391336637,1707.9666748058644,1488.0858898898468,1492.6027084132043,1506.7256141448092,1581.9762070430434,1539.4828954693307,1578.0855501762262,1639.3233579544508,1695.7938221009633,1750.5803823438309,1799.9904773742599,1860.9624042041057,1913.0553706495589,1973.0488693750176,2025.0949145045552]
[]
[null,"Total Raw building block"]
[null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_CoS!R54+Tx_CoS!R53","v":367.41015525967305},{"$f":"Dx_CoS!S54+Tx_CoS!S53","v":369.39620509472832},{"$f":"Dx_CoS!T54+Tx_CoS!T53","v":375.77786271862828},{"$f":"Dx_CoS!U54+Tx_CoS!U53","v":389.83298527717693},{"$f":"Dx_CoS!V54+Tx_CoS!V53","v":390.93576173371571},{"$f":"Dx_CoS!W54+Tx_CoS!W53","v":403.27827864546646},{"$f":"Dx_CoS!X54+Tx_CoS!X53","v":413.17771088606258},{"$f":"Dx_CoS!Y54+Tx_CoS!Y53","v":423.32874747681944},{"$f":"Dx_CoS!Z54+Tx_CoS!Z53","v":433.73792629289755},{"$f":"Dx_CoS!AA54+Tx_CoS!AA53","v":444.41195746803152},{"$f":"Dx_CoS!AB54+Tx_CoS!AB53","v":455.35772797361108},{"$f":"Dx_CoS!AC54+Tx_CoS!AC53","v":463.73631016832542},{"$f":"Dx_CoS!AD54+Tx_CoS!AD53","v":472.26905827542271},{"$f":"Dx_CoS!AE54+Tx_CoS!AE53","v":480.95880894769039},{"$f":"Dx_CoS!AF54+Tx_CoS!AF53","v":489.80845103232792}]
[null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_CoS!R55+Tx_CoS!R54","v":374.41946170243477},{"$f":"Dx_CoS!S55+Tx_CoS!S54","v":406.02961021724951},{"$f":"Dx_CoS!T55+Tx_CoS!T54","v":424.47348372376268},{"$f":"Dx_CoS!U55+Tx_CoS!U54","v":428.59042682637835},{"$f":"Dx_CoS!V55+Tx_CoS!V54","v":432.2178346860461},{"$f":"Dx_CoS!W55+Tx_CoS!W54","v":449.42191991455172},{"$f":"Dx_CoS!X55+Tx_CoS!X54","v":460.00441807369958},{"$f":"Dx_CoS!Y55+Tx_CoS!Y54","v":487.73482813680607},{"$f":"Dx_CoS!Z55+Tx_CoS!Z54","v":513.45442981706276},{"$f":"Dx_CoS!AA55+Tx_CoS!AA54","v":537.37227031573775},{"$f":"Dx_CoS!AB55+Tx_CoS!AB54","v":554.94902115439913},{"$f":"Dx_CoS!AC55+Tx_CoS!AC54","v":583.30916373405921},{"$f":"Dx_CoS!AD55+Tx_CoS!AD54","v":605.08470220583968},{"$f":"Dx_CoS!AE55+Tx_CoS!AE54","v":632.94404304732677},{"$f":"Dx_CoS!AF55+Tx_CoS!AF54","v":655.0059185450466}]
[null,"Redundant Assets/Accelerated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_CoS!R57+Tx_CoS!R56","v":4.449838071254633},{"$f":"Dx_CoS!S57+Tx_CoS!S56","v":7.1551969362931942},{"$f":"Dx_CoS!T57+Tx_CoS!T56","v":4.6132488829973166},{"$f":"Dx_CoS!U57+Tx_CoS!U56","v":0},{"$f":"Dx_CoS!V57+Tx_CoS!V56","v":0},{"$f":"Dx_CoS!W57+Tx_CoS!W56","v":0},{"$f":"Dx_CoS!X57+Tx_CoS!X56","v":0},{"$f":"Dx_CoS!Y57+Tx_CoS!Y56","v":0},{"$f":"Dx_CoS!Z57+Tx_CoS!Z56","v":0},{"$f":"Dx_CoS!AA57+Tx_CoS!AA56","v":0},{"$f":"Dx_CoS!AB57+Tx_CoS!AB56","v":0},{"$f":"Dx_CoS!AC57+Tx_CoS!AC56","v":0},{"$f":"Dx_CoS!AD57+Tx_CoS!AD56","v":0},{"$f":"Dx_CoS!AE57+Tx_CoS!AE56","v":0},{"$f":"Dx_CoS!AF57+Tx_CoS!AF56","v":0}]
[null,"Deferred Revenue Recovery",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_CoS!R58+Tx_CoS!R57","v":40.734450577483265},{"$f":"Dx_CoS!S58+Tx_CoS!S57","v":41.483964468108958},{"$f":"Dx_CoS!T58+Tx_CoS!T57","v":42.247269414322155},{"$f":"Dx_CoS!U58+Tx_CoS!U57","v":43.024619171545687},{"$f":"Dx_CoS!V58+Tx_CoS!V57","v":43.816272164302134},{"$f":"Dx_CoS!W58+Tx_CoS!W57","v":44.622491572125284},{"$f":"Dx_CoS!X58+Tx_CoS!X57","v":45.443545417052384},{"$f":"Dx_CoS!Y58+Tx_CoS!Y57","v":46.279706652726148},{"$f":"Dx_CoS!Z58+Tx_CoS!Z57","v":47.131253255136308},{"$f":"Dx_CoS!AA58+Tx_CoS!AA57","v":47.998468315030827},{"$f":"Dx_CoS!AB58+Tx_CoS!AB57","v":48.8816401320274},{"$f":"Dx_CoS!AC58+Tx_CoS!AC57","v":49.78106231045669},{"$f":"Dx_CoS!AD58+Tx_CoS!AD57","v":50.697033856969085},{"$f":"Dx_CoS!AE58+Tx_CoS!AE57","v":51.629859279937328},{"$f":"Dx_CoS!AF58+Tx_CoS!AF57","v":52.579848690688159}]
[null,"Tax costs due to capital contributions and gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_CoS!R59+Tx_CoS!R58","v":0},{"$f":"Dx_CoS!S59+Tx_CoS!S58","v":0},{"$f":"Dx_CoS!T59+Tx_CoS!T58","v":0},{"$f":"Dx_CoS!U59+Tx_CoS!U58","v":0},{"$f":"Dx_CoS!V59+Tx_CoS!V58","v":0},{"$f":"Dx_CoS!W59+Tx_CoS!W58","v":0},{"$f":"Dx_CoS!X59+Tx_CoS!X58","v":0},{"$f":"Dx_CoS!Y59+Tx_CoS!Y58","v":0},{"$f":"Dx_CoS!Z59+Tx_CoS!Z58","v":0},{"$f":"Dx_CoS!AA59+Tx_CoS!AA58","v":0},{"$f":"Dx_CoS!AB59+Tx_CoS!AB58","v":0},{"$f":"Dx_CoS!AC59+Tx_CoS!AC58","v":0},{"$f":"Dx_CoS!AD59+Tx_CoS!AD58","v":0},{"$f":"Dx_CoS!AE59+Tx_CoS!AE58","v":0},{"$f":"Dx_CoS!AF59+Tx_CoS!AF58","v":0}]
[null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Dx_CoS!R60:R61)+SUM(Tx_CoS!R59:R60)","v":88.411633807551169},{"$f":"SUM(Dx_CoS!S60:S61)+SUM(Tx_CoS!S59:S60)","v":43.405185899878163},{"$f":"SUM(Dx_CoS!T60:T61)+SUM(Tx_CoS!T59:T60)","v":42.538474881381049},{"$f":"SUM(Dx_CoS!U60:U61)+SUM(Tx_CoS!U59:U60)","v":37.017647340976993},{"$f":"SUM(Dx_CoS!V60:V61)+SUM(Tx_CoS!V59:V60)","v":45.220499002214211},{"$f":"SUM(Dx_CoS!W60:W61)+SUM(Tx_CoS!W59:W60)","v":34.459287094588774},{"$f":"SUM(Dx_CoS!X60:X61)+SUM(Tx_CoS!X59:X60)","v":33.400886045394238},{"$f":"SUM(Dx_CoS!Y60:Y61)+SUM(Tx_CoS!Y59:Y60)","v":35.139593194011056},{"$f":"SUM(Dx_CoS!Z60:Z61)+SUM(Tx_CoS!Z59:Z60)","v":36.433479816755906},{"$f":"SUM(Dx_CoS!AA60:AA61)+SUM(Tx_CoS!AA59:AA60)","v":38.907425350136762},{"$f":"SUM(Dx_CoS!AB60:AB61)+SUM(Tx_CoS!AB59:AB60)","v":39.169736108347692},{"$f":"SUM(Dx_CoS!AC60:AC61)+SUM(Tx_CoS!AC59:AC60)","v":43.899080921109103},{"$f":"SUM(Dx_CoS!AD60:AD61)+SUM(Tx_CoS!AD59:AD60)","v":46.425755532226148},{"$f":"SUM(Dx_CoS!AE60:AE61)+SUM(Tx_CoS!AE59:AE60)","v":50.554958126879825},{"$f":"SUM(Dx_CoS!AF60:AF61)+SUM(Tx_CoS!AF59:AF60)","v":52.528017803672704}]
[null,"Tariff Equalisation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_CoS!R62","v":167},{"$f":"Dx_CoS!S62","v":198},{"$f":"Dx_CoS!T62","v":162},{"$f":"Dx_CoS!U62","v":157},{"$f":"Dx_CoS!V62","v":161},{"$f":"Dx_CoS!W62","v":161},{"$f":"Dx_CoS!X62","v":161},{"$f":"Dx_CoS!Y62","v":161},{"$f":"Dx_CoS!Z62","v":161},{"$f":"Dx_CoS!AA62","v":161},{"$f":"Dx_CoS!AB62","v":161},{"$f":"Dx_CoS!AC62","v":161},{"$f":"Dx_CoS!AD62","v":161},{"$f":"Dx_CoS!AE62","v":161},{"$f":"Dx_CoS!AF62","v":161}]
[null,"Return on Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_CoS!R63+Dx_CoS!R56+Tx_CoS!R61+Tx_CoS!R55","v":358.62665890851923},{"$f":"Dx_CoS!S63+Dx_CoS!S56+Tx_CoS!S61+Tx_CoS!S55","v":374.42444304851779},{"$f":"Dx_CoS!T63+Dx_CoS!T56+Tx_CoS!T61+Tx_CoS!T55","v":392.07059506133226},{"$f":"Dx_CoS!U63+Dx_CoS!U56+Tx_CoS!U61+Tx_CoS!U55","v":411.09708259079849},{"$f":"Dx_CoS!V63+Dx_CoS!V56+Tx_CoS!V61+Tx_CoS!V55","v":424.01588089765846},{"$f":"Dx_CoS!W63+Dx_CoS!W56+Tx_CoS!W61+Tx_CoS!W55","v":437.43506099925253},{"$f":"Dx_CoS!X63+Dx_CoS!X56+Tx_CoS!X61+Tx_CoS!X55","v":456.18824174593067},{"$f":"Dx_CoS!Y63+Dx_CoS!Y56+Tx_CoS!Y61+Tx_CoS!Y55","v":477.19095739530974},{"$f":"Dx_CoS!Z63+Dx_CoS!Z56+Tx_CoS!Z61+Tx_CoS!Z55","v":495.34507042548069},{"$f":"Dx_CoS!AA63+Dx_CoS!AA56+Tx_CoS!AA61+Tx_CoS!AA55","v":512.22545631780872},{"$f":"Dx_CoS!AB63+Dx_CoS!AB56+Tx_CoS!AB61+Tx_CoS!AB55","v":532.1716321223455},{"$f":"Dx_CoS!AC63+Dx_CoS!AC56+Tx_CoS!AC61+Tx_CoS!AC55","v":550.12506387945166},{"$f":"Dx_CoS!AD63+Dx_CoS!AD56+Tx_CoS!AD61+Tx_CoS!AD55","v":567.82826802091245},{"$f":"Dx_CoS!AE63+Dx_CoS!AE56+Tx_CoS!AE61+Tx_CoS!AE55","v":585.55208620908331},{"$f":"Dx_CoS!AF63+Dx_CoS!AF56+Tx_CoS!AF61+Tx_CoS!AF55","v":603.06246177683909}]
[null,"Return on Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_CoS!R66+Tx_CoS!R64","v":8.04599634661494},{"$f":"Dx_CoS!S66+Tx_CoS!S64","v":8.1978210004216976},{"$f":"Dx_CoS!T66+Tx_CoS!T64","v":8.1524307827978397},{"$f":"Dx_CoS!U66+Tx_CoS!U64","v":8.2850239184964423},{"$f":"Dx_CoS!V66+Tx_CoS!V64","v":8.845120562482558},{"$f":"Dx_CoS!W66+Tx_CoS!W64","v":9.2658572433458026},{"$f":"Dx_CoS!X66+Tx_CoS!X64","v":8.8707480080870162},{"$f":"Dx_CoS!Y66+Tx_CoS!Y64","v":8.6495250987781116},{"$f":"Dx_CoS!Z66+Tx_CoS!Z64","v":8.6916624936302522},{"$f":"Dx_CoS!AA66+Tx_CoS!AA64","v":8.664804577085425},{"$f":"Dx_CoS!AB66+Tx_CoS!AB64","v":8.4607198835290163},{"$f":"Dx_CoS!AC66+Tx_CoS!AC64","v":9.1117231907036533},{"$f":"Dx_CoS!AD66+Tx_CoS!AD64","v":9.7505527581888138},{"$f":"Dx_CoS!AE66+Tx_CoS!AE64","v":10.40911376409991},{"$f":"Dx_CoS!AF66+Tx_CoS!AF64","v":11.110216655980658}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P109:P117)","v":1409.098194673531},{"$f":"SUM(Q109:Q117)","v":1448.0924266651978},1451.8733654652217,1474.8477851253729,1506.0513690464193,1539.4828954693305,1578.0855501762267,1639.3233579544508,1695.7938221009636,1750.5803823438309,1799.9904773742599,1860.962404204106,1913.0553706495587,1973.0488693750176,2025.0949145045549]
[]
[null,"Building block percentage breakdown",null,null,null,null,null,null,null,null,null,null,null,null,null,"AA4",null,null,null,null,"AA5",null,null,null,null,"AA6"]
[null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P109:T109)/SUM(P118:T118)","v":0.25972051346071712},null,null,null,null,{"$f":"SUM(U109:Y109)/SUM(U118:Y118)","v":0.25818187764388656},null,null,null,null,{"$f":"SUM(Z109:AD109)/SUM(Z118:AD118)","v":0.24677108632281344}]
[null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P110:T111)/SUM(P118:T118)","v":0.28559116977479704},null,null,null,null,{"$f":"SUM(U110:Y111)/SUM(U118:Y118)","v":0.29841624834025349},null,null,null,null,{"$f":"SUM(Z110:AD110)/SUM(Z118:AD118)","v":0.31667830152009818}]
[null,"Deferred Revenue Recovery",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P112:T112)/SUM(P118:T118)","v":2.8985959422488838E-2},null,null,null,null,{"$f":"SUM(U112:Y112)/SUM(U118:Y118)","v":2.8217476427689517E-2},null,null,null,null,{"$f":"SUM(Z112:AD112)/SUM(Z118:AD118)","v":2.6490327704112852E-2}]
[null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P113:T114)/SUM(P118:T118)","v":3.519818083711973E-2},null,null,null,null,{"$f":"SUM(U113:Y114)/SUM(U118:Y118)","v":2.1740203392891448E-2},null,null,null,null,{"$f":"SUM(Z113:AD114)/SUM(Z118:AD118)","v":2.4297310324253151E-2}]
[null,"Tariff Equalisation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P115:T115)/SUM(P118:T118)","v":0.11591279457236034},null,null,null,null,{"$f":"SUM(U115:Y115)/SUM(U118:Y118)","v":9.8131646494280467E-2},null,null,null,null,{"$f":"SUM(Z115:AD115)/SUM(Z118:AD118)","v":8.409812098297513E-2}]
[null,"Return on Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P116:T116)/SUM(P118:T118)","v":0.26889500297863694},null,null,null,null,{"$f":"SUM(U116:Y116)/SUM(U118:Y118)","v":0.28993144737124704},null,null,null,null,{"$f":"SUM(Z116:AD116)/SUM(Z118:AD118)","v":0.29656230921745802}]
[null,"Return on Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P117:T117)/SUM(P118:T118)","v":5.6963789538797696E-3},null,null,null,null,{"$f":"SUM(U117:Y117)/SUM(U118:Y118)","v":5.3811003297511888E-3},null,null,null,null,{"$f":"SUM(Z117:AD117)/SUM(Z118:AD118)","v":5.1025439282892677E-3}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P121:P127)","v":0.99999999999999978},null,null,null,null,{"$f":"SUM(U121:U127)","v":0.99999999999999967},null,null,null,null,{"$f":"SUM(Z121:Z127)","v":1}]
[]
[null,"Summary for Exec summary [$M nominal]",null,null,null,null,null,null,null,null,"AA3 - real as at 30 June 2012 [from AA3 model]",null,null,null,null,"AA4",null,null,null,null,"AA5",null,null,null,null,"AA6"]
[null,"Operating costs",null,null,null,null,null,null,null,null,452.35427106942302,455.04581344597943,451.3757453499216,448.97988980865017,460.49003273439951,{"$f":"P109","v":367.41015525967305},369.39620509472832,375.77786271862828,389.83298527717693,390.93576173371571]
[null,"Depreciation",null,null,null,null,null,null,null,null,279.35857005985531,308.00422280266991,341.01007942063086,351.73053775096935,372.76584773800062,374.41946170243477,406.02961021724951,424.47348372376268,428.59042682637835,432.2178346860461]
[null,"Redundant assets",null,null,null,null,null,null,null,null,3.4452940172522988,0.46210428996353053,0,0,0]
[null,"Deferred revenue",null,null,null,null,null,null,null,null,34.474424615257497,34.474424615257497,34.474424615257497,34.474424615257497,34.474424615257504,{"$f":"P112","v":40.734450577483265},{"$f":"Q112","v":41.483964468108958},{"$f":"R112","v":42.247269414322155},{"$f":"S112","v":43.024619171545687},{"$f":"T112","v":43.816272164302134}]
[null,"Accelerated deferred revenue recovery",null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Dx_CoS!R70","v":0},{"$f":"Dx_CoS!S70","v":0},{"$f":"Dx_CoS!T70","v":0},{"$f":"Dx_CoS!U70","v":0},{"$f":"Dx_CoS!V70","v":0},"Functionality disabled as part of ERA Draft Decision"]
[null,"Tariff equalisation contribution (TEC)",null,null,null,null,null,null,null,null,150.83251714005877,200.49096303771634,208.58148168074752,168.40233981689389,164.93862861595878,{"$f":"P115","v":167},198,162,157,161]
[null,"Return on assets",null,null,null,null,null,null,null,null,230.95315955679388,252.57824838322654,279.09041712367713,299.09435026017047,318.39508078225361,358.62665890851923,374.42444304851779,392.07059506133226,411.09708259079849,424.01588089765846]
[null,"Return on working capital",null,null,null,null,null,null,null,null,2.5575618520526509,3.8561150307532079,3.2566883201143861,4.0290760306159541,4.274698424982101,8.04599634661494,8.1978210004216976,8.1524307827978397,8.2850239184964423,8.845120562482558]
[null,"Tax",null,null,null,null,null,null,null,null,76.741969565749912,23.929265305288272,38.658532506297455,49.461416348924573,53.677915535578315,{"$f":"P114","v":88.411633807551169},{"$f":"Q114","v":43.405185899878163},{"$f":"R114","v":42.538474881381049},{"$f":"S114","v":37.017647340976993},{"$f":"T114","v":45.220499002214211}]
[null,"Service standard adjustment mechanism",null,null,null,null,null,null,null,null,{"$f":"24.5194088238535+6.13168062563669","v":30.65108944949019},null,null,null,null,{"$f":"Dx_CoS!R77+Tx_CoS!R73","v":258.73788743377941}]
[null,"Investment adjustment mechanism",null,null,null,null,null,null,null,null,{"$f":"1.92663175788133-47.6166345371062","v":-45.690002779224869},null,null,null,null,{"$f":"Dx_CoS!R76+Tx_CoS!R72","v":-43.745209555712094}]
[null,"Gain share mechanism revenue adjustment",null,null,null,null,null,null,null,null,{"$f":"0+0","v":0},{"$f":"0+0","v":0},0,0,0,{"$f":"Dx_CoS!R81+Tx_CoS!R77","v":36.650091219443432},{"$f":"Dx_CoS!S81+Tx_CoS!S77","v":39.993463224649062},{"$f":"Dx_CoS!T81+Tx_CoS!T77","v":40.729342947982595},{"$f":"Dx_CoS!U81+Tx_CoS!U77","v":31.877829019436074},{"$f":"Dx_CoS!V81+Tx_CoS!V77","v":75.924837996624149}]
[null,"Uncollected revenue from 2016/17 (k-factor)",null,null,null,null,null,null,null,null,{"$f":"49.107799994588+26.4864121893986","v":75.594212183986599},null,null,null,null,{"$f":"Dx_CoS!R82+Tx_CoS!R78","v":38.324609878853821}]
[null,"Other adjustments",null,null,null,null,null,null,null,null,{"$f":"0+0","v":0},0,0,0,0,{"$f":"SUM(Dx_CoS!R78:R80)+SUM(Tx_CoS!R74:R76)","v":8.9011011559685809}]
[null,"Total costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K131:K144)","v":1291.2730667306955},1278.8411569108548,1356.4473690166465,1356.1720346314819,1409.0166284464303,1703.5168367346096,1480.9306929535537,1487.9894595302069,1506.725614144809,1581.9762070430434]
[null,"Less TEC",null,null,null,null,null,null,null,null,{"$f":"K136","v":150.83251714005877},200.49096303771634,208.58148168074752,168.40233981689389,164.93862861595878,167,198,162,157,161]
[null,"Annual revenue cap",null,null,null,null,null,null,null,null,{"$f":"K145-K146","v":1140.4405495906367},1078.3501938731386,1147.8658873358991,1187.7696948145881,1244.0779998304715,1536.5168367346096,1282.9306929535537,1325.9894595302069,1349.725614144809,1420.9762070430434]
[]
[null,"Summary for Exec summary [$M real as at 30 June 2017]",null,null,null,null,null,null,null,null,null,null,null,null,null,"AA4",null,null,null,null,"AA3","AA4","%",null,null,"AA6"]
[null,"Operating costs",null,null,null,null,null,null,null,null,{"$f":"K131/Dx_Inputs!$J$32","v":498.76113353969242},{"$f":"L131/Dx_Inputs!$J$32","v":501.72880028356491},{"$f":"M131/Dx_Inputs!$J$32","v":497.68222121749318},{"$f":"N131/Dx_Inputs!$J$32","v":495.04057571531439},{"$f":"O131/Dx_Inputs!$J$32","v":507.73154007667347},{"$f":"P131/Dx_Inputs!P$32","v":360.77195135474574},{"$f":"Q131/Dx_Inputs!Q$32","v":356.16861559436023},{"$f":"R131/Dx_Inputs!R$32","v":355.77548556542718},{"$f":"S131/Dx_Inputs!S$32","v":362.41404592112548},{"$f":"T131/Dx_Inputs!T$32","v":356.87279899136206},{"$f":"SUM(K150:O150)","v":2500.9442708327383},{"$f":"SUM(P150:T150)","v":1792.0028974270208},{"$f":"V150/U150-1","v":-0.28346948057729471},{"$f":"V150/$V$165","v":0.24366705119542839}]
[null,"Depreciation",null,null,null,null,null,null,null,null,{"$f":"K132/Dx_Inputs!$J$32","v":308.01786559388427},{"$f":"L132/Dx_Inputs!$J$32","v":339.60226558023459},{"$f":"M132/Dx_Inputs!$J$32","v":375.99418119386286},{"$f":"N132/Dx_Inputs!$J$32","v":387.81444750032171},{"$f":"O132/Dx_Inputs!$J$32","v":411.00776239638111},{"$f":"P132/Dx_Inputs!P$32","v":367.65461675415827},{"$f":"Q132/Dx_Inputs!Q$32","v":391.49022693481714},{"$f":"R132/Dx_Inputs!R$32","v":401.87907475153088},{"$f":"S132/Dx_Inputs!S$32","v":398.44547920635802},{"$f":"T132/Dx_Inputs!T$32","v":394.5578878594884},{"$f":"SUM(K151:O152)","v":1826.7447791631785},{"$f":"SUM(P151:T151)","v":1954.0272855063527},{"$f":"V151/U151-1","v":6.9677224642996638E-2},{"$f":"V151/$V$165","v":0.26569826828872684}]
[null,"Redundant assets",null,null,null,null,null,null,null,null,{"$f":"K133/Dx_Inputs!$J$32","v":3.798745495117823},{"$f":"L133/Dx_Inputs!$J$32","v":0.50951140337612377},{"$f":"M133/Dx_Inputs!$J$32","v":0},{"$f":"N133/Dx_Inputs!$J$32","v":0},{"$f":"O133/Dx_Inputs!$J$32","v":0},null,null,null,null,null,null,null,null,0]
[null,"Deferred revenue",null,null,null,null,null,null,null,null,{"$f":"K134/Dx_Inputs!$J$32","v":38.011143475189286},{"$f":"L134/Dx_Inputs!$J$32","v":38.011143475189286},{"$f":"M134/Dx_Inputs!$J$32","v":38.011143475189286},{"$f":"N134/Dx_Inputs!$J$32","v":38.011143475189286},{"$f":"O134/Dx_Inputs!$J$32","v":38.011143475189293},{"$f":"P134/Dx_Inputs!P$32","v":39.998478571762831},{"$f":"Q134/Dx_Inputs!Q$32","v":39.998478571762831},{"$f":"R134/Dx_Inputs!R$32","v":39.998478571762824},{"$f":"S134/Dx_Inputs!S$32","v":39.998478571762824},{"$f":"T134/Dx_Inputs!T$32","v":39.998478571762831},{"$f":"SUM(K153:O153)","v":190.05571737594644},{"$f":"SUM(P153:T153)","v":199.99239285881416},5.2282960071188489E-2,2.7193905043007602E-2]
[null,"Accelerated deferred revenue recovery",null,null,null,null,null,null,null,null,{"$f":"K135/Dx_Inputs!$J$32","v":0},{"$f":"L135/Dx_Inputs!$J$32","v":0},{"$f":"M135/Dx_Inputs!$J$32","v":0},{"$f":"N135/Dx_Inputs!$J$32","v":0},{"$f":"O135/Dx_Inputs!$J$32","v":0},{"$f":"P135/Dx_Inputs!P$32","v":0},{"$f":"Q135/Dx_Inputs!Q$32","v":0},{"$f":"R135/Dx_Inputs!R$32","v":0},{"$f":"S135/Dx_Inputs!S$32","v":0},{"$f":"T135/Dx_Inputs!T$32","v":0},0,{"$f":"SUM(P154:T154)","v":0},{"$error":"#DIV/0!"},0]
[null,"Total deferred revenue",null,null,null,null,null,null,null,null,{"$f":"K153+K154","v":38.011143475189286},38.011143475189286,38.011143475189286,38.011143475189286,38.011143475189293,39.998478571762831,39.998478571762831,39.998478571762824,39.998478571762824,39.998478571762831,190.05571737594644,{"$f":"V153+V154","v":199.99239285881416},5.2282960071188489E-2,2.7193905043007602E-2]
[null,"Tariff equalisation contribution (TEC)",null,null,null,null,null,null,null,null,{"$f":"K136/Dx_Inputs!$J$32","v":166.3063709900847},{"$f":"L136/Dx_Inputs!$J$32","v":221.0592590465657},{"$f":"M136/Dx_Inputs!$J$32","v":229.97978109620266},{"$f":"N136/Dx_Inputs!$J$32","v":185.6786754753999},{"$f":"O136/Dx_Inputs!$J$32","v":181.85962338432901},{"$f":"P136/Dx_Inputs!P$32","v":163.98271798900237},{"$f":"Q136/Dx_Inputs!Q$32","v":190.90988189659055},{"$f":"R136/Dx_Inputs!R$32","v":153.37686005403441},{"$f":"S136/Dx_Inputs!S$32","v":145.95739036592985},{"$f":"T136/Dx_Inputs!T$32","v":146.97176943547458},984.883709992582,{"$f":"SUM(P156:T156)","v":801.19861974103173},-0.18650434400314508,0.10894273964314007]
[null,"Return on assets",null,null,null,null,null,null,null,null,{"$f":"K137/Dx_Inputs!$J$32","v":254.64656138383543},{"$f":"L137/Dx_Inputs!$J$32","v":278.49016031895593},{"$f":"M137/Dx_Inputs!$J$32","v":307.72220294413398},{"$f":"N137/Dx_Inputs!$J$32","v":329.77833240837515},{"$f":"O137/Dx_Inputs!$J$32","v":351.05911795413817},{"$f":"P137/Dx_Inputs!P$32","v":352.14715132415478},{"$f":"Q137/Dx_Inputs!Q$32","v":361.01679899792538},{"$f":"R137/Dx_Inputs!R$32","v":371.20096783965403},{"$f":"S137/Dx_Inputs!S$32","v":382.1825309681534},{"$f":"T137/Dx_Inputs!T$32","v":387.07058561658579},1521.6963750094387,1853.6180347464735,0.21812607638956627,0.25204515082974771]
[null,"Return on working capital",null,null,null,null,null,null,null,null,{"$f":"K138/Dx_Inputs!$J$32","v":2.8199412054006814},{"$f":"L138/Dx_Inputs!$J$32","v":4.2517124890874509},{"$f":"M138/Dx_Inputs!$J$32","v":3.5907908071380725},{"$f":"N138/Dx_Inputs!$J$32","v":4.4424174959082281},{"$f":"O138/Dx_Inputs!$J$32","v":4.7132382036406222},{"$f":"P138/Dx_Inputs!P$32","v":7.9006248493862339},{"$f":"Q138/Dx_Inputs!Q$32","v":7.904267873736849},{"$f":"R138/Dx_Inputs!R$32","v":7.7184829337863361},{"$f":"S138/Dx_Inputs!S$32","v":7.7022959889366316},{"$f":"T138/Dx_Inputs!T$32","v":8.0744286952680859},19.818100201175053,39.300100341114131,0.98304075275509772,5.3438192402218022E-3]
[null,"Tax",null,null,null,null,null,null,null,null,{"$f":"K139/Dx_Inputs!$J$32","v":84.614900706459309},{"$f":"L139/Dx_Inputs!$J$32","v":26.384160052743141},{"$f":"M139/Dx_Inputs!$J$32","v":42.624497494493305},{"$f":"N139/Dx_Inputs!$J$32","v":54.535645316991527},{"$f":"O139/Dx_Inputs!$J$32","v":59.184713643311937},{"$f":"P139/Dx_Inputs!P$32","v":86.814251578506642},{"$f":"Q139/Dx_Inputs!Q$32","v":41.850903605279278},{"$f":"R139/Dx_Inputs!R$32","v":40.274183387615054},{"$f":"S139/Dx_Inputs!S$32","v":34.41400766481086},{"$f":"T139/Dx_Inputs!T$32","v":41.280352503792145},267.34391721399925,244.63369874000398,-8.4947578799096313E-2,3.3263993088736142E-2]
[null,"Service standard adjustment mechanism",null,null,null,null,null,null,null,null,{"$f":"K140/Dx_Inputs!$J$32","v":33.795573725682907},{"$f":"L140/Dx_Inputs!$J$32","v":0},{"$f":"M140/Dx_Inputs!$J$32","v":0},{"$f":"N140/Dx_Inputs!$J$32","v":0},{"$f":"O140/Dx_Inputs!$J$32","v":0},{"$f":"P140/Dx_Inputs!P$32","v":254.06312591690829},{"$f":"Q140/Dx_Inputs!Q$32","v":0},{"$f":"R140/Dx_Inputs!R$32","v":0},{"$f":"S140/Dx_Inputs!S$32","v":0},{"$f":"T140/Dx_Inputs!T$32","v":0},33.795573725682907,254.06312591690829,6.5176450022457617,3.4546156593023597E-2]
[null,"Investment adjustment mechanism",null,null,null,null,null,null,null,null,{"$f":"K141/Dx_Inputs!$J$32","v":-50.377323781476022},{"$f":"L141/Dx_Inputs!$J$32","v":0},{"$f":"M141/Dx_Inputs!$J$32","v":0},{"$f":"N141/Dx_Inputs!$J$32","v":0},{"$f":"O141/Dx_Inputs!$J$32","v":0},{"$f":"P141/Dx_Inputs!P$32","v":-42.954840490683516},{"$f":"Q141/Dx_Inputs!Q$32","v":0},{"$f":"R141/Dx_Inputs!R$32","v":0},{"$f":"S141/Dx_Inputs!S$32","v":0},{"$f":"T141/Dx_Inputs!T$32","v":0},-50.377323781476022,-42.954840490683516,-0.14733778481344795,-5.8407714250702522E-3]
[null,"Gain share mechanism revenue adjustment",null,null,null,null,null,null,null,null,{"$f":"K142/Dx_Inputs!$J$32","v":0},{"$f":"L142/Dx_Inputs!$J$32","v":0},{"$f":"M142/Dx_Inputs!$J$32","v":0},{"$f":"N142/Dx_Inputs!$J$32","v":0},{"$f":"O142/Dx_Inputs!$J$32","v":0},{"$f":"P142/Dx_Inputs!P$32","v":35.98791360903715},{"$f":"Q142/Dx_Inputs!Q$32","v":38.561350206330253},{"$f":"R142/Dx_Inputs!R$32","v":38.561350206330246},{"$f":"S142/Dx_Inputs!S$32","v":29.635698944001263},{"$f":"T142/Dx_Inputs!T$32","v":69.309365120904374},0,{"$f":"SUM(P162:T162)","v":212.05567808660328},{"$error":"#DIV/0!"},2.8834206597991251E-2]
[null,"Uncollected revenue from 2016/17 (k-factor)",null,null,null,null,null,null,null,null,{"$f":"K143/Dx_Inputs!$J$32","v":83.349395306447363},{"$f":"L143/Dx_Inputs!$J$32","v":0},{"$f":"M143/Dx_Inputs!$J$32","v":0},{"$f":"N143/Dx_Inputs!$J$32","v":0},{"$f":"O143/Dx_Inputs!$J$32","v":0},{"$f":"P143/Dx_Inputs!P$32","v":37.632177807201316},{"$f":"Q143/Dx_Inputs!Q$32","v":0},{"$f":"R143/Dx_Inputs!R$32","v":0},{"$f":"S143/Dx_Inputs!S$32","v":0},{"$f":"T143/Dx_Inputs!T$32","v":0},83.349395306447363,37.632177807201316,-0.5485008899123911,5.117023978872347E-3]
[null,"Other adjustments",null,null,null,null,null,null,null,null,{"$f":"K144/Dx_Inputs!$J$32","v":0},{"$f":"L144/Dx_Inputs!$J$32","v":0},{"$f":"M144/Dx_Inputs!$J$32","v":0},{"$f":"N144/Dx_Inputs!$J$32","v":0},{"$f":"O144/Dx_Inputs!$J$32","v":0},{"$f":"P144/Dx_Inputs!P$32","v":8.7402800038968778},{"$f":"Q144/Dx_Inputs!Q$32","v":0},{"$f":"R144/Dx_Inputs!R$32","v":0},{"$f":"S144/Dx_Inputs!S$32","v":0},{"$f":"T144/Dx_Inputs!T$32","v":0},0,8.7402800038968778,{"$error":"#DIV/0!"},1.1884569261745026E-3]
[null,"Total costs",null,null,null,null,null,null,null,null,{"$f":"K145/Dx_Inputs!$J$32","v":1423.7443076403185},{"$f":"L145/Dx_Inputs!$J$32","v":1410.0370126497171},{"$f":"M145/Dx_Inputs!$J$32","v":1495.6048182285133},{"$f":"N145/Dx_Inputs!$J$32","v":1495.3012373875004},{"$f":"O145/Dx_Inputs!$J$32","v":1553.5671391336634},{"$f":"P145/Dx_Inputs!P$32","v":1672.7384492680769},{"$f":"Q145/Dx_Inputs!Q$32","v":1427.9005236808027},{"$f":"R145/Dx_Inputs!R$32","v":1408.7848833101409},{"$f":"S145/Dx_Inputs!S$32","v":1400.7499276310784},{"$f":"T145/Dx_Inputs!T$32","v":1444.1356667946384},7378.2545150397127,{"$f":"SUM(P165:T165)","v":7354.3094506847374},-3.245356243291142E-3,1]
[null,"Less TEC",null,null,null,null,null,null,null,null,{"$f":"K146/Dx_Inputs!$J$32","v":166.3063709900847},{"$f":"L146/Dx_Inputs!$J$32","v":221.0592590465657},{"$f":"M146/Dx_Inputs!$J$32","v":229.97978109620266},{"$f":"N146/Dx_Inputs!$J$32","v":185.6786754753999},{"$f":"O146/Dx_Inputs!$J$32","v":181.85962338432901},{"$f":"P146/Dx_Inputs!P$32","v":163.98271798900237},{"$f":"Q146/Dx_Inputs!Q$32","v":190.90988189659055},{"$f":"R146/Dx_Inputs!R$32","v":153.37686005403441},{"$f":"S146/Dx_Inputs!S$32","v":145.95739036592985},{"$f":"T146/Dx_Inputs!T$32","v":146.97176943547458},984.883709992582,801.19861974103173,-0.18650434400314508]
[null,"Annual revenue cap",null,null,null,null,null,null,null,null,{"$f":"K147/Dx_Inputs!$J$32","v":1257.4379366502337},{"$f":"L147/Dx_Inputs!$J$32","v":1188.9777536031515},{"$f":"M147/Dx_Inputs!$J$32","v":1265.6250371323108},{"$f":"N147/Dx_Inputs!$J$32","v":1309.6225619121005},{"$f":"O147/Dx_Inputs!$J$32","v":1371.7075157493346},{"$f":"P147/Dx_Inputs!P$32","v":1508.7557312790746},{"$f":"Q147/Dx_Inputs!Q$32","v":1236.9906417842121},{"$f":"R147/Dx_Inputs!R$32","v":1255.4080232561066},{"$f":"S147/Dx_Inputs!S$32","v":1254.7925372651484},{"$f":"T147/Dx_Inputs!T$32","v":1297.1638973591637},6393.3708050471305,6553.1108309437059,2.4985259070297028E-2]

{"sheet":"Public output summary","index":2,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Key metrics"]
["WACC return"]
["Nominal post tax",null,{"$f":"WACC_Inputs!H30","v":5.8663300000000002E-2}]
[]
["Price path",null,2018,2019,2020,2021,2022]
[{"$f":"Output_Summary!B7","v":"Distribution"},null,0,{"$f":"Output_Summary!E7","v":0},{"$f":"Output_Summary!F7","v":-1.4678753874220463E-2},{"$f":"Output_Summary!G7","v":-1.4678753874220463E-2},{"$f":"Output_Summary!H7","v":-1.4678753874220352E-2}]
[{"$f":"Output_Summary!B8","v":"Transmission"},null,0,{"$f":"Output_Summary!E8","v":0},{"$f":"Output_Summary!F8","v":0.22990839814115405},{"$f":"Output_Summary!G8","v":0.22990839814115405},{"$f":"Output_Summary!H8","v":0.22990839814115405}]
["Bundled",null,0,{"$f":"Output_Summary!E9","v":0},{"$f":"Output_Summary!F9","v":2.3508913266558684E-2},{"$f":"Output_Summary!G9","v":3.1209788876194411E-2},{"$f":"Output_Summary!H9","v":4.0051820559815043E-2}]
[]
[{"$f":"Output_Summary!B11","v":"Revenue cap [$M nominal]"},null,2018,2019,2020,2021,2022]
[{"$f":"Output_Summary!B12","v":"Distribution"},null,{"$f":"Output_Summary!D12","v":1214.430482821818},{"$f":"Output_Summary!E12","v":1222.523847819547},{"$f":"Output_Summary!F12","v":1191.2591995575779},{"$f":"Output_Summary!G12","v":1153.8697026496991},{"$f":"Output_Summary!H12","v":1120.4041666407782}]
[{"$f":"Output_Summary!B13","v":"Transmission"},null,{"$f":"Output_Summary!D13","v":287.13625056000001},{"$f":"Output_Summary!E13","v":292.55856685256197},{"$f":"Output_Summary!F13","v":359.10723892355952},{"$f":"Output_Summary!G13","v":438.5120827809115},{"$f":"Output_Summary!H13","v":533.38233695038707}]
["Total",null,{"$f":"Output_Summary!D14","v":1501.566733381818},{"$f":"Output_Summary!E14","v":1515.0824146721088},{"$f":"Output_Summary!F14","v":1550.3664384811373},{"$f":"Output_Summary!G14","v":1592.3817854306105},{"$f":"Output_Summary!H14","v":1653.7865035911652}]
[]
[{"$f":"Output_Summary!B16","v":"Energy (GWh)"},null,2018,2019,2020,2021,2022]
[{"$f":"Output_Summary!B17","v":"Distribution"},null,{"$f":"Output_Summary!D17","v":13691},{"$f":"Output_Summary!E17","v":13656},{"$f":"Output_Summary!F17","v":13505},{"$f":"Output_Summary!G17","v":13276},{"$f":"Output_Summary!H17","v":13083}]
[{"$f":"Output_Summary!B18","v":"Transmission"},null,{"$f":"Output_Summary!D18","v":17698},{"$f":"Output_Summary!E18","v":17663},{"$f":"Output_Summary!F18","v":17628},{"$f":"Output_Summary!G18","v":17502},{"$f":"Output_Summary!H18","v":17309}]

{"sheet":"Graphs","index":3,"n_rows":46,"n_cols":30,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Inflation"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Actual and Forecast Inflation"]
[null,"June CPI",{"$f":"Dx_Inputs!C29","v":148.4},{"$f":"Dx_Inputs!D29","v":154.30000000000001},{"$f":"Dx_Inputs!E29","v":157.5},{"$f":"Dx_Inputs!F29","v":164.6},{"$f":"Dx_Inputs!G29","v":167},{"$f":"Dx_Inputs!H29","v":172.1},{"$f":"Dx_Inputs!I29","v":178.3},{"$f":"Dx_Inputs!J29","v":180.4}]
[null,"June CPI (rebased)",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!J30","v":100.4},{"$f":"Dx_Inputs!K30","v":102.8},{"$f":"Dx_Inputs!L30","v":105.9},{"$f":"Dx_Inputs!M30","v":107.5},{"$f":"Dx_Inputs!N30","v":108.6},{"$f":"Dx_Inputs!O30","v":110.7},{"$f":"Dx_Inputs!P30","v":113},{"$f":"Dx_Inputs!Q30","v":0},{"$f":"Dx_Inputs!R30","v":0},{"$f":"Dx_Inputs!S30","v":0},{"$f":"Dx_Inputs!T30","v":0},{"$f":"Dx_Inputs!U30","v":0},{"$f":"Dx_Inputs!V30","v":0},{"$f":"Dx_Inputs!W30","v":0},{"$f":"Dx_Inputs!X30","v":0},{"$f":"Dx_Inputs!Y30","v":0},{"$f":"Dx_Inputs!Z30","v":0},{"$f":"Dx_Inputs!AA30","v":0},{"$f":"Dx_Inputs!AB30","v":0},{"$f":"Dx_Inputs!AC30","v":0},{"$f":"Dx_Inputs!AD30","v":0}]
[null,"Actual & Forecast Inflation",null,{"$f":"Dx_Inputs!D31","v":3.9757412398921943E-2},{"$f":"Dx_Inputs!E31","v":2.0738820479585085E-2},{"$f":"Dx_Inputs!F31","v":4.5079365079365052E-2},{"$f":"Dx_Inputs!G31","v":1.4580801944106936E-2},{"$f":"Dx_Inputs!H31","v":3.0538922155688653E-2},{"$f":"Dx_Inputs!I31","v":3.6025566531086683E-2},{"$f":"Dx_Inputs!J31","v":1.1777902411665764E-2},{"$f":"Dx_Inputs!K31","v":2.3904382470119501E-2},{"$f":"Dx_Inputs!L31","v":3.0155642023346418E-2},{"$f":"Dx_Inputs!M31","v":1.5108593012275628E-2},{"$f":"Dx_Inputs!N31","v":1.0232558139534831E-2},{"$f":"Dx_Inputs!O31","v":1.9337016574585641E-2},{"$f":"Dx_Inputs!P31","v":1.84E-2},{"$f":"Dx_Inputs!Q31","v":1.84E-2},{"$f":"Dx_Inputs!R31","v":1.84E-2},{"$f":"Dx_Inputs!S31","v":1.84E-2},{"$f":"Dx_Inputs!T31","v":1.84E-2},{"$f":"Dx_Inputs!U31","v":1.84E-2},{"$f":"Dx_Inputs!V31","v":1.84E-2},{"$f":"Dx_Inputs!W31","v":1.84E-2},{"$f":"Dx_Inputs!X31","v":1.84E-2},{"$f":"Dx_Inputs!Y31","v":1.84E-2},{"$f":"Dx_Inputs!Z31","v":1.84E-2},{"$f":"Dx_Inputs!AA31","v":1.84E-2},{"$f":"Dx_Inputs!AB31","v":1.84E-2},{"$f":"Dx_Inputs!AC31","v":1.84E-2},{"$f":"Dx_Inputs!AD31","v":1.84E-2}]
[null,"End of year Inflation factor",null,{"$f":"Dx_Inputs!D32","v":0.77573874777920004},{"$f":"Dx_Inputs!E32","v":0.79182665440845101},{"$f":"Dx_Inputs!F32","v":0.82752169724210178},{"$f":"Dx_Inputs!G32","v":0.83958762721404012},{"$f":"Dx_Inputs!H32","v":0.86522772840440898},{"$f":"Dx_Inputs!I32","v":0.89639804749858298},{"$f":"Dx_Inputs!J32","v":0.90695573622402903},{"$f":"Dx_Inputs!K32","v":0.92863595302619706},{"$f":"Dx_Inputs!L32","v":0.95663956639566416},{"$f":"Dx_Inputs!M32","v":0.97109304426377607},{"$f":"Dx_Inputs!N32","v":0.98102981029810299},{"$f":"Dx_Inputs!O32","v":1},{"$f":"Dx_Inputs!P32","v":1.0184},{"$f":"Dx_Inputs!Q32","v":1.03713856},{"$f":"Dx_Inputs!R32","v":1.056221909504},{"$f":"Dx_Inputs!S32","v":1.0756563926388736},{"$f":"Dx_Inputs!T32","v":1.0954484702634288},{"$f":"Dx_Inputs!U32","v":1.1156047221162759},{"$f":"Dx_Inputs!V32","v":1.1361318490032153},{"$f":"Dx_Inputs!W32","v":1.1570366750248744},{"$f":"Dx_Inputs!X32","v":1.1783261498453321},{"$f":"Dx_Inputs!Y32","v":1.2000073510024862},{"$f":"Dx_Inputs!Z32","v":1.2220874862609319},{"$f":"Dx_Inputs!AA32","v":1.244573896008133},{"$f":"Dx_Inputs!AB32","v":1.2674740556946826},{"$f":"Dx_Inputs!AC32","v":1.2907955783194647},{"$f":"Dx_Inputs!AD32","v":1.3145462169605429}]
[]
[]
[null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,"Total Raw building block","[$M real as at 30 June 2012]",null,null,null,null,"[$M nominal]"]
[null,"Operating expenditure",452.35427106942302,455.04581344597943,451.3757453499216,448.97988980865017,460.49003273439951,{"$f":"Output_Summary!P109","v":367.41015525967305},{"$f":"Output_Summary!Q109","v":369.39620509472832},{"$f":"Output_Summary!R109","v":375.77786271862828},{"$f":"Output_Summary!S109","v":389.83298527717693},{"$f":"Output_Summary!T109","v":390.93576173371571}]
[null,"Depreciation",279.35857005985531,308.00422280266991,341.01007942063086,351.73053775096935,372.76584773800062,{"$f":"Output_Summary!P110","v":374.41946170243477},{"$f":"Output_Summary!Q110","v":406.02961021724951},{"$f":"Output_Summary!R110","v":424.47348372376268},{"$f":"Output_Summary!S110","v":428.59042682637835},{"$f":"Output_Summary!T110","v":432.2178346860461}]
[null,"Redundant Assets/Accelerated Depreciation",3.4452940172522988,0.46210428996353053,0,0,0,{"$f":"Output_Summary!P111","v":4.449838071254633},{"$f":"Output_Summary!Q111","v":7.1551969362931942},{"$f":"Output_Summary!R111","v":4.6132488829973166},{"$f":"Output_Summary!S111","v":0},{"$f":"Output_Summary!T111","v":0}]
[null,"Deferred Revenue Recovery",34.474424615257497,34.474424615257497,34.474424615257497,34.474424615257497,34.474424615257504,{"$f":"Output_Summary!P112","v":40.734450577483265},{"$f":"Output_Summary!Q112","v":41.483964468108958},{"$f":"Output_Summary!R112","v":42.247269414322155},{"$f":"Output_Summary!S112","v":43.024619171545687},{"$f":"Output_Summary!T112","v":43.816272164302134}]
[null,"Tax costs due to capital contributions and gifted assets",0,0,0,0,0,{"$f":"Output_Summary!P113","v":0},{"$f":"Output_Summary!Q113","v":0},{"$f":"Output_Summary!R113","v":0},{"$f":"Output_Summary!S113","v":0},{"$f":"Output_Summary!T113","v":0}]
[null,"Tax Payable",76.741969565749912,23.929265305288272,38.658532506297455,49.461416348924573,53.677915535578315,{"$f":"Output_Summary!P114","v":88.411633807551169},{"$f":"Output_Summary!Q114","v":43.405185899878163},{"$f":"Output_Summary!R114","v":42.538474881381049},{"$f":"Output_Summary!S114","v":37.017647340976993},{"$f":"Output_Summary!T114","v":45.220499002214211}]
[null,"Tariff Equalisation",154,209,136,141,150,{"$f":"Output_Summary!P115","v":167},{"$f":"Output_Summary!Q115","v":198},{"$f":"Output_Summary!R115","v":162},{"$f":"Output_Summary!S115","v":157},{"$f":"Output_Summary!T115","v":161}]
[null,"Return on Assets",230.95315955679388,252.57824838322654,279.09041712367713,299.09435026017047,318.39508078225361,{"$f":"Output_Summary!P116","v":358.62665890851923},{"$f":"Output_Summary!Q116","v":374.42444304851779},{"$f":"Output_Summary!R116","v":392.07059506133226},{"$f":"Output_Summary!S116","v":411.09708259079849},{"$f":"Output_Summary!T116","v":424.01588089765846}]
[null,"Return on Working Capital",2.5575618520526509,3.8561150307532079,3.2566883201143861,4.0290760306159541,4.274698424982101,{"$f":"Output_Summary!P117","v":8.04599634661494},{"$f":"Output_Summary!Q117","v":8.1978210004216976},{"$f":"Output_Summary!R117","v":8.1524307827978397},{"$f":"Output_Summary!S117","v":8.2850239184964423},{"$f":"Output_Summary!T117","v":8.845120562482558}]
[null,"Total",{"$f":"SUM(C13:C21)","v":1233.8852507363847},1287.3501938731386,1283.8658873358988,1328.7696948145879,1394.0779998304718,1409.098194673531,1448.0924266651978,1451.8733654652217,1474.8477851253729,1506.0513690464193]
[null,null,null,null,null,null,null,null,"`"]
[null,"Total Raw building block","[$M real as at 30 June 2017]"]
[null,"Operating expenditure",{"$f":"C13/$J$8","v":498.76113353969242},501.72880028356491,497.68222121749318,495.04057571531439,507.73154007667347,{"$f":"H13/P$8","v":360.77195135474574},{"$f":"I13/Q$8","v":356.16861559436023},{"$f":"J13/R$8","v":355.77548556542718},{"$f":"K13/S$8","v":362.41404592112548},{"$f":"L13/T$8","v":356.87279899136206}]
[null,"Depreciation",308.01786559388427,339.60226558023459,375.99418119386286,387.81444750032171,411.00776239638111,367.65461675415827,391.49022693481714,401.87907475153088,398.44547920635802,394.5578878594884]
[null,"Redundant Assets/Accelerated Depreciation",3.798745495117823,0.50951140337612377,0,0,0,4.3694403684746987,6.898978798255456,4.3676890637154937,0,0]
[null,"Deferred Revenue Recovery",38.011143475189286,38.011143475189286,38.011143475189286,38.011143475189286,38.011143475189293,39.998478571762831,39.998478571762831,39.998478571762824,39.998478571762824,39.998478571762831]
[null,"Tax costs due to capital contributions and gifted assets",0,0,0,0,0,0,0,0,0,0]
[null,"Tax Payable",84.614900706459309,26.384160052743141,42.624497494493305,54.535645316991527,59.184713643311937,86.814251578506642,41.850903605279278,40.274183387615054,34.41400766481086,41.280352503792145]
[null,"Tariff Equalisation",{"$f":"C19/K$8","v":165.83463035019452},{"$f":"D19/L$8","v":218.47308781869683},{"$f":"E19/M$8","v":140.04837209302323},{"$f":"F19/N$8","v":143.72651933701658},{"$f":"G19/O$8","v":150},163.98271798900237,190.90988189659055,153.37686005403441,145.95739036592985,146.97176943547458]
[null,"Return on Assets",{"$f":"C20/$J$8","v":254.64656138383543},278.49016031895593,307.72220294413398,329.77833240837515,351.05911795413817,352.14715132415478,361.01679899792538,371.20096783965403,382.1825309681534,387.07058561658579]
[null,"Return on Working Capital",2.8199412054006814,4.2517124890874509,3.5907908071380725,4.4424174959082281,4.7132382036406222,7.9006248493862339,7.904267873736849,7.7184829337863361,7.7022959889366316,8.0744286952680859]
[null,"Total",{"$f":"SUM(C25:C33)","v":1356.5049217497738},1407.4508414218483,1405.6734092253341,1453.349081249117,1521.7075157493348,1383.6392327901915,1396.2381522727278,1374.5912221675262,1371.114228687077,1374.826301673734]
[]
[null,"Totals","AA3","AA4","Delta"]
[null,"Operating expenditure",{"$f":"SUM(C25:G25)","v":2500.9442708327383},{"$f":"SUM(H25:L25)","v":1792.0028974270208},{"$f":"D37-C37","v":-708.94137340571751}]
[null,"Depreciation",{"$f":"SUM(C26:G26)","v":1822.4365222646845},{"$f":"SUM(H26:L26)","v":1954.0272855063527},{"$f":"D38-C38","v":131.59076324166813}]
[null,"Redundant Assets/Accelerated Depreciation",4.3082568984939469,15.636108230445648,11.327851331951702]
[null,"Deferred Revenue Recovery",190.05571737594644,199.99239285881416,9.9366754828677131]
[null,"Tax costs due to capital contributions and gifted assets",0,0,0]
[null,"Tax Payable",267.34391721399925,244.63369874000398,-22.710218473995269]
[null,"Tariff Equalisation",818.08260959893119,801.19861974103173,-16.883989857899451]
[null,"Return on Assets",1521.6963750094387,1853.6180347464735,331.92165973703482]
[null,"Return on Working Capital",19.818100201175053,39.300100341114131,19.482000139939078]
[null,"Total",{"$f":"SUM(C37:C45)","v":7144.685769395408},{"$f":"SUM(D37:D45)","v":6900.4091375912567},{"$f":"SUM(E37:E45)","v":-244.27663180415078}]

{"sheet":"AAI Revised proposal","index":4,"n_rows":280,"n_cols":8,"rows_kept":280,"cut":false,"hidden":true,"merged":[[241,3,241,4],[241,5,241,6]]}
[]
[null,"Table 1.1 - Esimated annual change in average electricity bills resulting from the revised AA4 proposal"]
[null,"Bill movement"]
[null,"Customer type",2018,2019,2020,2021,2022,"CAGR"]
[null,"Residential",0,1.4955404867017519E-2,1.5079454602388909E-2,7.3635745214812864E-3,9.6546493629303676E-3,2.7328830286028616E-3]
[null,"Small business",0,3.4856004149419251E-2,2.4851731016224843E-2,2.2276479222113066E-2,2.5649323199808283E-2,1.7961386933184054E-2]
[null,"All distribution customers",0,2.1453961221338469E-2,1.5707941316997598E-2,1.1818862292323873E-2,1.4978021170429345E-2,6.3310434792704928E-3]
[null,"All transmission customers",0,0.12776528421290534,0.12776085602672227,0.12192307692307658,0.11753913838418484,9.3923729362241248E-2]
[null,"All customers",0,2.5801627741552036E-2,2.0728498232867043E-2,1.7179923462809388E-2,2.0314539956344912E-2,1.025171573500594E-2]
[]
[null,"Table 1.2 - AA4 average reference tariffs"]
[null,"Price path options"]
[null,null,2018,2019,2020,2021,2022,"AA4 average"]
[null,"Transmission",{"$f":"C62","v":0},{"$f":"D62","v":0.12999999999999989},0.12999999999999989,0.12999999999999989,0.12999999999999989,{"$f":"AVERAGE(C14:G14)","v":0.10399999999999991}]
[]
[null,"Table 1.3 - AA4 target revenue"]
[null,"Target revenue"]
[null,null,"WP Initial","ERA DD","WP Revised"]
[null,"Transmission tariff revenue",1687.4,1816.0164376025925,{"$f":"IF(ISBLANK(Tx_CoS!S96),(Tx_CoS!R84/Tx_CoS!R7)+(Tx_CoS!S84/Tx_CoS!S7)+(Tx_CoS!T84/Tx_CoS!T7)+(Tx_CoS!U84/Tx_CoS!U7)+(Tx_CoS!V84/Tx_CoS!V7),(Tx_CoS!R93/Tx_CoS!R7)+(Tx_CoS!S93/Tx_CoS!S7)+(Tx_CoS!T93/Tx_CoS!T7)+(Tx_CoS!U93/Tx_CoS!U7)+(Tx_CoS!V93/Tx_CoS!V7))","v":1798.6000910105872}]
[null,"Distribution tariff revenue",6200.3,5614.3971256171899,{"$f":"(Dx_CoS!R88/Dx_CoS!R7)+(Dx_CoS!S88/Dx_CoS!S7)+(Dx_CoS!T88/Dx_CoS!T7)+(Dx_CoS!U88/Dx_CoS!U7)+(Dx_CoS!V88/Dx_CoS!V7)","v":5594.5783614835846}]
[null,"Total",{"$f":"SUM(C19:C20)","v":7887.7000000000007},{"$f":"SUM(D19:D20)","v":7430.4135632197822},{"$f":"SUM(E19:E20)","v":7393.1784524941722}]
[]
[null,"Table 3.2 - Revised proposal forecast transmission change in average charges"]
[null,"TRANSMISSION Revised proposal forecast change in average charges"]
[null,null,2018,2019,2020,2021,2022]
[null,"Unsmoothed revenue [$M real as at 30 June 2017]",{"$f":"Tx_CoS!R79/Dx_Inputs!P$32","v":324.95615593430284},{"$f":"Tx_CoS!S79/Dx_Inputs!Q$32","v":350.23743499270415},{"$f":"Tx_CoS!T79/Dx_Inputs!R$32","v":359.25757408171256},{"$f":"Tx_CoS!U79/Dx_Inputs!S$32","v":367.43892400442058},{"$f":"Tx_CoS!V79/Dx_Inputs!T$32","v":381.12446022745297}]
[null,"Smoothed revenue [$M real as at 30 June 2017]",{"$f":"Tx_CoS!R93/Dx_Inputs!P$32","v":0},{"$f":"Tx_CoS!S93/Dx_Inputs!Q$32","v":0},{"$f":"Tx_CoS!T93/Dx_Inputs!R$32","v":0},{"$f":"Tx_CoS!U93/Dx_Inputs!S$32","v":0},{"$f":"Tx_CoS!V93/Dx_Inputs!T$32","v":0}]
[null,"Energy transported [GWh]",{"$f":"Tx_CoS!R86","v":17698},{"$f":"Tx_CoS!S86","v":17663},{"$f":"Tx_CoS!T86","v":17628},{"$f":"Tx_CoS!U86","v":17502},{"$f":"Tx_CoS!V86","v":17309}]
[null,"Average charge [$'000/MWh)",{"$f":"Tx_CoS!R95","v":0},{"$f":"Tx_CoS!S95","v":0},{"$f":"Tx_CoS!T95","v":0},{"$f":"Tx_CoS!U95","v":0},{"$f":"Tx_CoS!V95","v":0}]
[null,"Annual % change",0,{"$f":"Tx_CoS!S96","v":0},{"$f":"Tx_CoS!T96","v":0},{"$f":"Tx_CoS!U96","v":0},{"$f":"Tx_CoS!V96","v":0}]
[]
[null,"Table 3.3 - Revised proposal forecast distribution change in average charges"]
[null,"DISTRIBUTION  Revised proposal forecast change in average charges"]
[null,null,2018,2019,2020,2021,2022]
[null,"Unsmoothed revenue [$M real as at 30 June 2017]",{"$f":"Dx_CoS!R83/Dx_Inputs!P$32","v":1352.151733702249},{"$f":"Dx_CoS!S83/Dx_Inputs!Q$32","v":1084.562067486354},{"$f":"Dx_CoS!T83/Dx_Inputs!R$32","v":1053.8949982921438},{"$f":"Dx_CoS!U83/Dx_Inputs!S$32","v":1033.311003626658},{"$f":"Dx_CoS!V83/Dx_Inputs!T$32","v":1063.0112065671854}]
[null,"Smoothed revenue [$M real as at 30 June 2017]",{"$f":"Dx_CoS!R88/Dx_Inputs!P$32","v":1192.4886909090908},{"$f":"Dx_CoS!S88/Dx_Inputs!Q$32","v":1178.7468858737129},{"$f":"Dx_CoS!T88/Dx_Inputs!R$32","v":1127.8493551766894},{"$f":"Dx_CoS!U88/Dx_Inputs!S$32","v":1072.7121695609017},{"$f":"Dx_CoS!V88/Dx_Inputs!T$32","v":1022.7812599631894}]
[null,"Energy transported [MWh]",{"$f":"Dx_CoS!R90","v":13691},{"$f":"Dx_CoS!S90","v":13656},{"$f":"Dx_CoS!T90","v":13505},{"$f":"Dx_CoS!U90","v":13276},{"$f":"Dx_CoS!V90","v":13083}]
[null,"Average charge [$'000/MWh)",{"$f":"Dx_CoS!R91","v":88.702832723819881},{"$f":"Dx_CoS!S91","v":89.522835956323007},{"$f":"Dx_CoS!T91","v":88.208752281197931},{"$f":"Dx_CoS!U91","v":86.913957716910147},{"$f":"Dx_CoS!V91","v":85.638169123349229}]
[null,"Annual % change",0,{"$f":"Dx_CoS!S92","v":9.2443860846727066E-3},{"$f":"Dx_CoS!T92","v":-1.4678753874220404E-2},{"$f":"Dx_CoS!U92","v":-1.4678753874220404E-2},{"$f":"Dx_CoS!V92","v":-1.4678753874220404E-2}]
[]
[null,"Table 3.4 - Transmission tariff path option 1"]
[null,"Price path options"]
[null,null,2018,2019,2020,2021,2022]
[null,"Option 1 - Equal price increase"]
[null,"Distribution",0,2.9963839158805072E-2,2.9963839158805072E-2,2.9963839158805072E-2,2.9963839158805072E-2]
[null,"Transmission",0,0.18125808156993095,0.18125808156993095,0.18125808156993095,0.18125808156993095]
[null,"Bundled (average tariff $/MWh)",0,5.3503449006295334E-2,5.6358014133342627E-2,5.9478768830279138E-2,6.287129349117393E-2]
[]
[null,"Table 3.5 - Transmission tariff path option 2"]
[null,"Price path options"]
[null,null,2018,2019,2020,2021,2022]
[null,"Option 2 - Step change then 2.50% annual increases"]
[null,"Distribution",0,3.005009840195938E-2,3.005009840195938E-2,3.005009840195938E-2,3.005009840195938E-2]
[null,"Transmission",0,0.49664527931578517,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2]
[null,"Bundled (average tariff $/MWh)",0,0.10264683665445817,2.8983602614861548E-2,2.89877314419833E-2,2.8991848531040532E-2]
[]
[null,"Table 3.6 - Transmission tariff path option 3"]
[null,"Price path options"]
[null,null,2018,2019,2020,2021,2022]
[null,"Option 3 - 13% transmission price cap and deferred revenue"]
[null,"Distribution",0,2.9964309732726235E-2,2.9964309732726235E-2,2.9964309732726235E-2,2.9964309732726235E-2]
[null,"Transmission",0,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989]
[null,"Bundled (average tariff $/MWh)",0,4.5528689990615323E-2,4.6786181633317048E-2,4.8123429122330696E-2,4.9541970473919505E-2]
[]
[null,"Table 3.7 - Forecast TEC for the AA4 period"]
[null,"TEC [$M nominal]"]
[null,null,2018,2019,2020,2021,2022]
[null,"TEC",{"$f":"Dx_Inputs!P709","v":167},{"$f":"Dx_Inputs!Q709","v":198},{"$f":"Dx_Inputs!R709","v":162},{"$f":"Dx_Inputs!S709","v":157},{"$f":"Dx_Inputs!T709","v":161}]
[]
[null,"Table 3.9 - AA4 transmission target revenue"]
[null,"AA4 transmission target revenue"]
[null,"[$M nominal]",2018,2019,2020,2021,2022,"Total"]
[null,{"$f":"Tx_CoS!B53","v":"Operating expenditure"},{"$f":"Tx_CoS!R53","v":88.677216532372569},{"$f":"Tx_CoS!S53","v":88.647543739266567},{"$f":"Tx_CoS!T53","v":89.951020399420585},{"$f":"Tx_CoS!U53","v":93.067687449862461},{"$f":"Tx_CoS!V53","v":92.660212733482439},{"$f":"SUM(C73:G73)","v":453.00368085440471}]
[null,{"$f":"Tx_CoS!B54","v":"Depreciation"},{"$f":"Tx_CoS!R54+Tx_CoS!R55","v":54.813743218239068},{"$f":"Tx_CoS!S54+Tx_CoS!S55","v":61.673851620086467},{"$f":"Tx_CoS!T54+Tx_CoS!T55","v":68.810682990915751},{"$f":"Tx_CoS!U54+Tx_CoS!U55","v":76.294266563463538},{"$f":"Tx_CoS!V54+Tx_CoS!V55","v":81.541547274807641},{"$f":"SUM(C74:G74)","v":343.13409166751239}]
[null,{"$f":"Tx_CoS!B56","v":"Redundant Assets/Accelerated Depreciation"},{"$f":"Tx_CoS!R56","v":0},{"$f":"Tx_CoS!S56","v":0},{"$f":"Tx_CoS!T56","v":0},{"$f":"Tx_CoS!U56","v":0},{"$f":"Tx_CoS!V56","v":0},0]
[null,{"$f":"Tx_CoS!B57","v":"Deferred Revenue Recovery"},{"$f":"Tx_CoS!R57","v":4.5279161145897078},{"$f":"Tx_CoS!S57","v":4.6112297710981585},{"$f":"Tx_CoS!T57","v":4.6960763988863636},{"$f":"Tx_CoS!U57","v":4.7824842046258729},{"$f":"Tx_CoS!V57","v":4.8704819139909894},23.488188403191092]
[null,{"$f":"Tx_CoS!B59","v":"Tax Payable"},{"$f":"Tx_CoS!R59","v":24.622122028501028},{"$f":"Tx_CoS!S59","v":21.361274947151355},{"$f":"Tx_CoS!T59","v":22.263236127828975},{"$f":"Tx_CoS!U59","v":22.420970815407237},{"$f":"Tx_CoS!V59","v":28.361840204643745},119.02944412353234]
[null,{"$f":"Tx_CoS!B60","v":"Less Value of Imputation Credits"},{"$f":"Tx_CoS!R60","v":-12.311061014250514},{"$f":"Tx_CoS!S60","v":-10.680637473575677},{"$f":"Tx_CoS!T60","v":-11.131618063914487},{"$f":"Tx_CoS!U60","v":-11.210485407703619},{"$f":"Tx_CoS!V60","v":-14.180920102321872},-59.514722061766172]
[null,{"$f":"Tx_CoS!B61","v":"Return on Assets"},{"$f":"Tx_CoS!R61","v":182.36246956374958},{"$f":"Tx_CoS!S61","v":186.56160686839723},{"$f":"Tx_CoS!T61","v":193.68522068206707},{"$f":"Tx_CoS!U61","v":200.35333562203692},{"$f":"Tx_CoS!V61","v":203.48529956847247},966.44793230472317]
[null,{"$f":"Tx_CoS!B64","v":"Return on Working Capital"},{"$f":"Tx_CoS!R64","v":1.0733255894635458},{"$f":"Tx_CoS!S64","v":1.4714483400869345},{"$f":"Tx_CoS!T64","v":1.4060600576410496},{"$f":"Tx_CoS!U64","v":1.8790892973472102},{"$f":"Tx_CoS!V64","v":2.5417842238731319},8.3717075084118715]
[null,{"$f":"Tx_CoS!B72","v":"IAM Revenue Adjustment"},{"$f":"Tx_CoS!R72","v":-36.467205131862627},{"$f":"Tx_CoS!S72","v":0},{"$f":"Tx_CoS!T72","v":0},{"$f":"Tx_CoS!U72","v":0},{"$f":"Tx_CoS!V72","v":0},-36.467205131862627]
[null,{"$f":"Tx_CoS!B73","v":"SSAM Revenue Adjustment"},{"$f":"Tx_CoS!R73","v":13.592736353209379},{"$f":"Tx_CoS!S73","v":0},{"$f":"Tx_CoS!T73","v":0},{"$f":"Tx_CoS!U73","v":0},{"$f":"Tx_CoS!V73","v":0},13.592736353209379]
[null,{"$f":"Tx_CoS!B74","v":"Unforeseen Events Revenue Adjustment"},{"$f":"Tx_CoS!R74","v":0},{"$f":"Tx_CoS!S74","v":0},{"$f":"Tx_CoS!T74","v":0},{"$f":"Tx_CoS!U74","v":0},{"$f":"Tx_CoS!V74","v":0},0]
[null,{"$f":"Tx_CoS!B75","v":"Technical Rule Change Revenue Adjustment"},{"$f":"Tx_CoS!R75","v":0},{"$f":"Tx_CoS!S75","v":0},{"$f":"Tx_CoS!T75","v":0},{"$f":"Tx_CoS!U75","v":0},{"$f":"Tx_CoS!V75","v":0},0]
[null,{"$f":"Tx_CoS!B76","v":"D-Factor Revenue Adjustment"},{"$f":"Tx_CoS!R76","v":0},{"$f":"Tx_CoS!S76","v":0},{"$f":"Tx_CoS!T76","v":0},{"$f":"Tx_CoS!U76","v":0},{"$f":"Tx_CoS!V76","v":0},0]
[null,{"$f":"Tx_CoS!B77","v":"GSM Revenue Adjustment"},{"$f":"Tx_CoS!R77","v":8.796021892666424},{"$f":"Tx_CoS!S77","v":9.5984311739157739},{"$f":"Tx_CoS!T77","v":9.7750423075158235},{"$f":"Tx_CoS!U77","v":7.6506789646646576},{"$f":"Tx_CoS!V77","v":18.221961119189796},54.042135457952469]
[null,{"$f":"Tx_CoS!B78","v":"k-factor adjustment"},{"$f":"Tx_CoS!R78","v":1.2480640568158496},{"$f":"Tx_CoS!S78","v":0},{"$f":"Tx_CoS!T78","v":0},{"$f":"Tx_CoS!U78","v":0},{"$f":"Tx_CoS!V78","v":0},1.2480640568158496]
[null,"Transmission target revenue for revenue cap services (unsmoothed)",{"$f":"Tx_CoS!R79","v":330.93534920349401},{"$f":"Tx_CoS!S79","v":363.24474898642683},{"$f":"Tx_CoS!T79","v":379.45572090036114},{"$f":"Tx_CoS!U79","v":395.23802750970424},{"$f":"Tx_CoS!V79","v":417.50220693613841},1886.3760535361248]
[]
[null,"Table 3.10 - AA4 distribution target revenue"]
[null,"AA4 distribution target revenue"]
[null,"[$M nominal]",2018,2019,2020,2021,2022,"Total"]
[null,{"$f":"Dx_CoS!B54","v":"Operating expenditure"},{"$f":"Dx_CoS!R54","v":278.73293872730051},{"$f":"Dx_CoS!S54","v":280.74866135546176},{"$f":"Dx_CoS!T54","v":285.82684231920769},{"$f":"Dx_CoS!U54","v":296.7652978273145},{"$f":"Dx_CoS!V54","v":298.2755490002333},{"$f":"SUM(C93:G93)","v":1440.3492892295176}]
[null,{"$f":"Dx_CoS!B55","v":"Depreciation"},{"$f":"Dx_CoS!R55+Dx_CoS!R56","v":155.71625776148454},{"$f":"Dx_CoS!S55+Dx_CoS!S56","v":173.24683925640471},{"$f":"Dx_CoS!T55+Dx_CoS!T56","v":176.4897337182594},{"$f":"Dx_CoS!U55+Dx_CoS!U56","v":164.42814349154423},{"$f":"Dx_CoS!V55+Dx_CoS!V56","v":156.90448508711523},826.78545931480812]
[null,{"$f":"Dx_CoS!B57","v":"Redundant Assets/Accelerated Depreciation"},{"$f":"Dx_CoS!R57","v":4.449838071254633},{"$f":"Dx_CoS!S57","v":7.1551969362931942},{"$f":"Dx_CoS!T57","v":4.6132488829973166},{"$f":"Dx_CoS!U57","v":0},{"$f":"Dx_CoS!V57","v":0},16.218283890545145]
[null,{"$f":"Dx_CoS!B58","v":"Deferred Revenue Recovery"},{"$f":"Dx_CoS!R58+Dx_CoS!R70","v":36.206534462893558},{"$f":"Dx_CoS!S58+Dx_CoS!S70","v":36.872734697010799},{"$f":"Dx_CoS!T58+Dx_CoS!T70","v":37.551193015435793},{"$f":"Dx_CoS!U58+Dx_CoS!U70","v":38.242134966919814},{"$f":"Dx_CoS!V58+Dx_CoS!V70","v":38.945790250311141},187.81838739257111]
[null,{"$f":"Dx_CoS!B60","v":"Tax Payable"},{"$f":"Dx_CoS!R60","v":152.20114558660131},{"$f":"Dx_CoS!S60","v":65.449096852604967},{"$f":"Dx_CoS!T60","v":62.813713634933116},{"$f":"Dx_CoS!U60","v":51.614323866546741},{"$f":"Dx_CoS!V60","v":62.079157799784674},394.15743774047081]
[null,{"$f":"Dx_CoS!B61","v":"Less Value of Imputation Credits"},{"$f":"Dx_CoS!R61","v":-76.100572793300657},{"$f":"Dx_CoS!S61","v":-32.724548426302484},{"$f":"Dx_CoS!T61","v":-31.406856817466558},{"$f":"Dx_CoS!U61","v":-25.80716193327337},{"$f":"Dx_CoS!V61","v":-31.039578899892337},-197.07871887023541]
[null,{"$f":"Dx_CoS!B62","v":"Tariff Equalisation"},{"$f":"Dx_CoS!R62","v":167},{"$f":"Dx_CoS!S62","v":198},{"$f":"Dx_CoS!T62","v":162},{"$f":"Dx_CoS!U62","v":157},{"$f":"Dx_CoS!V62","v":161},845]
[null,{"$f":"Dx_CoS!B63","v":"Return on Assets"},{"$f":"Dx_CoS!R63","v":340.15365006748084},{"$f":"Dx_CoS!S63","v":358.9717555208789},{"$f":"Dx_CoS!T63","v":377.55844139385277},{"$f":"Dx_CoS!U63","v":398.61176374013212},{"$f":"Dx_CoS!V63","v":414.30238365330922},1889.5979943756538]
[null,{"$f":"Dx_CoS!B66","v":"Return on Working Capital"},{"$f":"Dx_CoS!R66","v":6.9726707571513939},{"$f":"Dx_CoS!S66","v":6.7263726603347624},{"$f":"Dx_CoS!T66","v":6.7463707251567904},{"$f":"Dx_CoS!U66","v":6.4059346211492318},{"$f":"Dx_CoS!V66","v":6.3033363386094265},33.154685102401601]
[null,{"$f":"Dx_CoS!B76","v":"IAM Revenue Adjustment"},{"$f":"Dx_CoS!R76","v":-7.2780044238494677},{"$f":"Dx_CoS!S76","v":0},{"$f":"Dx_CoS!T76","v":0},{"$f":"Dx_CoS!U76","v":0},{"$f":"Dx_CoS!V76","v":0},-7.2780044238494677]
[null,{"$f":"Dx_CoS!B77","v":"SSAM Revenue Adjustment"},{"$f":"Dx_CoS!R77","v":245.14515108057},{"$f":"Dx_CoS!S77","v":0},{"$f":"Dx_CoS!T77","v":0},{"$f":"Dx_CoS!U77","v":0},{"$f":"Dx_CoS!V77","v":0},245.14515108057]
[null,{"$f":"Dx_CoS!B78","v":"Unforeseen Events Revenue Adjustment"},{"$f":"Dx_CoS!R78","v":0},{"$f":"Dx_CoS!S78","v":0},{"$f":"Dx_CoS!T78","v":0},{"$f":"Dx_CoS!U78","v":0},{"$f":"Dx_CoS!V78","v":0},0]
[null,{"$f":"Dx_CoS!B79","v":"Technical Rule Change Revenue Adjustment"},{"$f":"Dx_CoS!R79","v":0},{"$f":"Dx_CoS!S79","v":0},{"$f":"Dx_CoS!T79","v":0},{"$f":"Dx_CoS!U79","v":0},{"$f":"Dx_CoS!V79","v":0},0]
[null,{"$f":"Dx_CoS!B80","v":"D-Factor Revenue Adjustment"},{"$f":"Dx_CoS!R80","v":8.9011011559685809},{"$f":"Dx_CoS!S80","v":0},{"$f":"Dx_CoS!T80","v":0},{"$f":"Dx_CoS!U80","v":0},{"$f":"Dx_CoS!V80","v":0},8.9011011559685809]
[null,{"$f":"Dx_CoS!B81","v":"GSM Revenue Adjustment"},{"$f":"Dx_CoS!R81","v":27.854069326777008},{"$f":"Dx_CoS!S81","v":30.395032050733285},{"$f":"Dx_CoS!T81","v":30.954300640466773},{"$f":"Dx_CoS!U81","v":24.227150054771418},{"$f":"Dx_CoS!V81","v":57.702876877434356},171.13342895018283]
[null,{"$f":"Dx_CoS!B82","v":"k-factor adjustment"},{"$f":"Dx_CoS!R82","v":37.076545822037971},{"$f":"Dx_CoS!S82","v":0},{"$f":"Dx_CoS!T82","v":0},{"$f":"Dx_CoS!U82","v":0},{"$f":"Dx_CoS!V82","v":0},37.076545822037971]
[null,"Distribution target revenue for revenue cap services (unsmoothed)",{"$f":"Dx_CoS!R83","v":1377.0313256023703},{"$f":"Dx_CoS!S83","v":1124.84114090342},{"$f":"Dx_CoS!T83","v":1113.146987512843},{"$f":"Dx_CoS!U83","v":1111.4875866351049},{"$f":"Dx_CoS!V83","v":1164.4740001069049},5890.9810407606428]
[]
[null,"Table 5.7 - Revised regulated asset base as at 30 June 2017 for the transmission network "]
[null,"TRANSMISSION Revised regulated asset base as at 30 June 2017"]
[null,null,2013,2014,2015,2016,2017,"Total"]
[null,"Opening RAB",{"$f":"Tx_Asset!M5","v":2816.7403973796527},{"$f":"Tx_Asset!N5","v":2927.6521175119656},{"$f":"Tx_Asset!O5","v":3161.6241925502245},{"$f":"Tx_Asset!P5","v":3197.4699566236909},{"$f":"Tx_Asset!Q5","v":3135.4561768628314}]
[null,"New facilities investment",{"$f":"Tx_Asset!M6","v":209.30768825352152},{"$f":"Tx_Asset!N6","v":341.62619578844641},{"$f":"Tx_Asset!O6","v":159.1980615625757},{"$f":"Tx_Asset!P6","v":119.89683066092428},{"$f":"Tx_Asset!Q6","v":104.06684255013353},{"$f":"SUM(C115:G115)","v":934.09561881560148}]
[null,"Asset disposals",{"$f":"Tx_Asset!M7","v":-4.4242798231225677},{"$f":"Tx_Asset!N7","v":-4.2367053824362602},{"$f":"Tx_Asset!O7","v":-9.3009934046511624},{"$f":"Tx_Asset!P7","v":-60.644227416789484},{"$f":"Tx_Asset!Q7","v":-1.4491323575000001},{"$f":"SUM(C116:G116)","v":-80.055338384499478}]
[null,"Depreciation",{"$f":"Tx_Asset!M8","v":-93.971688298085979},{"$f":"Tx_Asset!N8","v":-103.41741536775098},{"$f":"Tx_Asset!O8","v":-114.05130408445817},{"$f":"Tx_Asset!P8","v":-121.26638300499444},{"$f":"Tx_Asset!Q8","v":-129.44430836232027},-562.15109911760987]
[null,"Accelerated deprecation",{"$f":"Tx_Asset!M9","v":0},{"$f":"Tx_Asset!N9","v":0},{"$f":"Tx_Asset!O9","v":0},{"$f":"Tx_Asset!P9","v":0},{"$f":"Tx_Asset!Q9","v":0},0]
[null,"Closing RAB",{"$f":"Tx_Asset!M10","v":2927.6521175119656},{"$f":"Tx_Asset!N10","v":3161.6241925502245},{"$f":"Tx_Asset!O10","v":3197.4699566236909},{"$f":"Tx_Asset!P10","v":3135.4561768628314},{"$f":"Tx_Asset!Q10","v":3108.629578693145}]
[]
[null,"Table 5.8 - Revised regulated asset base as at 30 June 2017 for the distribution network "]
[null,"DISTRIBUTION Revised regulated asset base as at 30 June 2017"]
[null,null,2013,2014,2015,2016,2017,"Total"]
[null,"Opening RAB",{"$f":"Dx_Asset!M5","v":4248.7017237382324},{"$f":"Dx_Asset!N5","v":4708.4779615536008},{"$f":"Dx_Asset!O5","v":5142.9263518630532},{"$f":"Dx_Asset!P5","v":5494.3359954043626},{"$f":"Dx_Asset!Q5","v":5723.0881023682914}]
[null,"New facilities investment",{"$f":"Dx_Asset!M6","v":678.54939952185839},{"$f":"Dx_Asset!N6","v":671.44066977233877},{"$f":"Dx_Asset!O6","v":618.24605628489712},{"$f":"Dx_Asset!P6","v":498.05396067130476},{"$f":"Dx_Asset!Q6","v":357.43299999999994},{"$f":"SUM(C125:G125)","v":2823.7230862503989}]
[null,"Asset disposals",{"$f":"Dx_Asset!M7","v":-0.92823891557392979},{"$f":"Dx_Asset!N7","v":-0.29791784702549567},{"$f":"Dx_Asset!O7","v":-4.9315562790697669},{"$f":"Dx_Asset!P7","v":-2.8110899206967073},{"$f":"Dx_Asset!Q7","v":-0.61798305249999996},{"$f":"SUM(C126:G126)","v":-9.5867860148658988}]
[null,"Depreciation",{"$f":"Dx_Asset!M8","v":-214.04617729579826},{"$f":"Dx_Asset!N8","v":-236.18485021248361},{"$f":"Dx_Asset!O8","v":-261.90485646451793},{"$f":"Dx_Asset!P8","v":-266.490763786679},{"$f":"Dx_Asset!Q8","v":-281.49678916592268},-1260.1234369254016]
[null,"Accelerated deprecation",{"$f":"Dx_Asset!M9","v":-3.798745495117823},{"$f":"Dx_Asset!N9","v":-0.50951140337612377},{"$f":"Dx_Asset!O9","v":0},{"$f":"Dx_Asset!P9","v":0},{"$f":"Dx_Asset!Q9","v":0},-4.3082568984939469]
[null,"Closing RAB",{"$f":"Dx_Asset!M10","v":4708.4779615536008},{"$f":"Dx_Asset!N10","v":5142.9263518630532},{"$f":"Dx_Asset!O10","v":5494.3359954043626},{"$f":"Dx_Asset!P10","v":5723.0881023682914},{"$f":"Dx_Asset!Q10","v":5798.4063301498691}]
[]
[null,"Table 6.30 - AA4 forecast depreciation"]
[null,"Forecast depreciation [$M nominal]"]
[null,null,2018,2019,2020,2021,2022]
[null,"Transmission",{"$f":"-Tx_CoS!R27","v":112.01252746619295},{"$f":"-Tx_CoS!S27","v":120.18971360498223},{"$f":"-Tx_CoS!T27","v":129.5608975296478},{"$f":"-Tx_CoS!U27","v":139.13596444690151},{"$f":"-Tx_CoS!V27","v":145.36559931517914}]
[null,"Distribution",{"$f":"-Dx_CoS!R27","v":262.40693423624185},{"$f":"-Dx_CoS!S27","v":285.8398966122673},{"$f":"-Dx_CoS!T27","v":294.91258619411491},{"$f":"-Dx_CoS!U27","v":289.45446237947681},{"$f":"-Dx_CoS!V27","v":286.85223537086694}]
[]
[null,"Table 6.31 - AA4 forecast transmission RAB calculation"]
[null,"Transmission RAB roll forward [$M real as at 30 June 2017]"]
[null,null,2018,2019,2020,2021,2022]
[null,"Opening RAB",{"$f":"Tx_Asset!R5","v":3108.629578693145},{"$f":"Tx_Asset!S5","v":3122.7512671675577},{"$f":"Tx_Asset!T5","v":3183.4146582076155},{"$f":"Tx_Asset!U5","v":3233.5152649711345},{"$f":"Tx_Asset!V5","v":3224.7272495125476}]
[null,"Net capital expenditure",{"$f":"SUM(Tx_Asset!R6:R7,Tx_Asset!R9)","v":124.11042322126323},{"$f":"SUM(Tx_Asset!S6:S7,Tx_Asset!S9)","v":176.54926997698809},{"$f":"SUM(Tx_Asset!T6:T7,Tx_Asset!T9)","v":172.76507373191316},{"$f":"SUM(Tx_Asset!U6:U7,Tx_Asset!U9)","v":120.56180795998975},{"$f":"SUM(Tx_Asset!V6:V7,Tx_Asset!V9)","v":120.4819623870571}]
[null,"Forecast depreciation",{"$f":"-Tx_Asset!R8","v":109.98873474685089},{"$f":"-Tx_Asset!S8","v":115.8858789369303},{"$f":"-Tx_Asset!T8","v":122.66446696839435},{"$f":"-Tx_Asset!U8","v":129.3498234185767},{"$f":"-Tx_Asset!V8","v":132.69962326956579}]
[null,"Closing RAB",{"$f":"Tx_Asset!R10","v":3122.7512671675577},{"$f":"Tx_Asset!S10","v":3183.4146582076155},{"$f":"Tx_Asset!T10","v":3233.5152649711345},{"$f":"Tx_Asset!U10","v":3224.7272495125476},{"$f":"Tx_Asset!V10","v":3212.5095886300387}]
[]
[null,"Table 6.32 - AA4 forecast distribution RAB calculation"]
[null,"Distribution RAB roll forward [$M real as at 30 June 2017]"]
[null,null,2018,2019,2020,2021,2022]
[null,"Opening RAB",{"$f":"Dx_Asset!R5","v":5798.4063301498691},{"$f":"Dx_Asset!S5","v":6008.6291238954618},{"$f":"Dx_Asset!T5","v":6205.5590634670234},{"$f":"Dx_Asset!U5","v":6433.2206840933477},{"$f":"Dx_Asset!V5","v":6565.6447366865523}]
[null,"Net capital expenditure",{"$f":"SUM(Dx_Asset!R6:R7,Dx_Asset!R9)","v":467.88867575290033},{"$f":"SUM(Dx_Asset!S6:S7,Dx_Asset!S9)","v":472.53428756944891},{"$f":"SUM(Dx_Asset!T6:T7,Dx_Asset!T9)","v":506.87622840946079},{"$f":"SUM(Dx_Asset!U6:U7,Dx_Asset!U9)","v":401.51970838098646},{"$f":"SUM(Dx_Asset!V6:V7,Dx_Asset!V9)","v":401.43367091955133}]
[null,"Forecast depreciation",{"$f":"-Dx_Asset!R8","v":257.6658820073074},{"$f":"-Dx_Asset!S8","v":275.60434799788686},{"$f":"-Dx_Asset!T8","v":279.21460778313656},{"$f":"-Dx_Asset!U8","v":269.09565578778125},{"$f":"-Dx_Asset!V8","v":261.85826458992261}]
[null,"Closing RAB",{"$f":"Dx_Asset!R10","v":6008.6291238954618},{"$f":"Dx_Asset!S10","v":6205.5590634670234},{"$f":"Dx_Asset!T10","v":6433.2206840933477},{"$f":"Dx_Asset!U10","v":6565.6447366865523},{"$f":"Dx_Asset!V10","v":6705.2201430161813}]
[]
[null,"Table 8.1 - Proposed cost of working capital – transmission network, $ million nominal"]
[null,"TRANSMISSION proposed cost of working capital  [$M nominal]"]
[null,null,2018,2019,2020,2021,2022]
[null,"Smoothed target revenue",{"$f":"Tx_CoS!R93","v":0},{"$f":"Tx_CoS!S93","v":0},{"$f":"Tx_CoS!T93","v":0},{"$f":"Tx_CoS!U93","v":0},{"$f":"Tx_CoS!V93","v":0}]
[null,"Expenses"]
[null,"Forecast capital expenditure",{"$f":"Tx_CoS!R41","v":126.39405500853448},{"$f":"Tx_CoS!S41","v":183.10605563298466},{"$f":"Tx_CoS!T41","v":182.47825607272065},{"$f":"Tx_CoS!U41","v":129.68307944026321},{"$f":"Tx_CoS!V41","v":131.98178139123766}]
[null,"Forecast operating costs",{"$f":"Tx_CoS!R40","v":88.677216532372569},{"$f":"Tx_CoS!S40","v":88.647543739266567},{"$f":"Tx_CoS!T40","v":89.951020399420585},{"$f":"Tx_CoS!U40","v":93.067687449862461},{"$f":"Tx_CoS!V40","v":92.660212733482439}]
[null,"Total expenses",{"$f":"Tx_CoS!R42","v":215.07127154090705},{"$f":"Tx_CoS!S42","v":271.75359937225124},{"$f":"Tx_CoS!T42","v":272.42927647214123},{"$f":"Tx_CoS!U42","v":222.75076689012567},{"$f":"Tx_CoS!V42","v":224.6419941247201}]
[null,"Working capital requirement"]
[null,"Opening balance",{"$f":"Tx_CoS!R44","v":18.296372509960158},{"$f":"Tx_CoS!S44","v":25.082945215951614},{"$f":"Tx_CoS!T44","v":23.968308254752962},{"$f":"Tx_CoS!U44","v":32.03176939154821},{"$f":"Tx_CoS!V44","v":43.328353909056119}]
[null,"Receivables (45 days)",{"$f":"Tx_CoS!R45","v":35.400359658082195},{"$f":"Tx_CoS!S45","v":36.068864406480245},{"$f":"Tx_CoS!T45","v":44.152529375847486},{"$f":"Tx_CoS!U45","v":54.063133493537038},{"$f":"Tx_CoS!V45","v":65.759466199362791}]
[null,"Inventory (4% of capex)",{"$f":"Tx_CoS!R46","v":5.0557622003413796},{"$f":"Tx_CoS!S46","v":7.3242422253193871},{"$f":"Tx_CoS!T46","v":7.2991302429088263},{"$f":"Tx_CoS!U46","v":5.1873231776105291},{"$f":"Tx_CoS!V46","v":5.2792712556495065}]
[null,"Creditors (26.09 days)",{"$f":"Tx_CoS!R48","v":-15.373176642471957},{"$f":"Tx_CoS!S48","v":-19.42479837704667},{"$f":"Tx_CoS!T48","v":-19.4198902272081},{"$f":"Tx_CoS!U48","v":-15.922102762091448},{"$f":"Tx_CoS!V48","v":-16.057286648531363}]
[null,"End of year working capital",{"$f":"Tx_CoS!R49","v":25.082945215951614},{"$f":"Tx_CoS!S49","v":23.968308254752962},{"$f":"Tx_CoS!T49","v":32.03176939154821},{"$f":"Tx_CoS!U49","v":43.328353909056119},{"$f":"Tx_CoS!V49","v":54.981450806480936}]
[null,"Return on working capital at WACC = 6.12",{"$f":"Tx_CoS!R64","v":1.0733255894635458},{"$f":"Tx_CoS!S64","v":1.4714483400869345},{"$f":"Tx_CoS!T64","v":1.4060600576410496},{"$f":"Tx_CoS!U64","v":1.8790892973472102},{"$f":"Tx_CoS!V64","v":2.5417842238731319}]
[]
[null,"Table 8.2 - Proposed cost of working capital – distribution network, $ million nominal"]
[null,"DISTRIBUTION proposed cost of working capital  [$M nominal]"]
[null,null,2018,2019,2020,2021,2022]
[null,"Smoothed target revenue",{"$f":"Dx_CoS!R88","v":1214.430482821818},{"$f":"Dx_CoS!S88","v":1222.523847819547},{"$f":"Dx_CoS!T88","v":1191.2591995575779},{"$f":"Dx_CoS!U88","v":1153.8697026496991},{"$f":"Dx_CoS!V88","v":1120.4041666407782}]
[null,"Expenses"]
[null,"Forecast capital expenditure",{"$f":"Dx_CoS!R41","v":480.94766545800832},{"$f":"Dx_CoS!S41","v":497.23872749669732},{"$f":"Dx_CoS!T41","v":539.98702673582363},{"$f":"Dx_CoS!U41","v":431.89724109050439},{"$f":"Dx_CoS!V41","v":439.74990072105521}]
[null,"Forecast operating costs",{"$f":"Dx_CoS!R40","v":278.73293872730051},{"$f":"Dx_CoS!S40","v":280.74866135546176},{"$f":"Dx_CoS!T40","v":285.82684231920769},{"$f":"Dx_CoS!U40","v":296.7652978273145},{"$f":"Dx_CoS!V40","v":298.2755490002333}]
[null,"Total expenses",{"$f":"Dx_CoS!R42","v":759.68060418530877},{"$f":"Dx_CoS!S42","v":777.98738885215903},{"$f":"Dx_CoS!T42","v":825.81386905503132},{"$f":"Dx_CoS!U42","v":728.66253891781889},{"$f":"Dx_CoS!V42","v":738.02544972128851}]
[null,"Working capital requirement"]
[null,"Opening balance",{"$f":"Dx_CoS!R44","v":118.85916334661353},{"$f":"Dx_CoS!S44","v":114.66065939581924},{"$f":"Dx_CoS!T44","v":115.00155506350291},{"$f":"Dx_CoS!U44","v":109.19833390125055},{"$f":"Dx_CoS!V44","v":107.44939917477241}]
[null,"Receivables (45 days)",{"$f":"Dx_CoS!R45","v":149.72430610132002},{"$f":"Dx_CoS!S45","v":150.72211822432772},{"$f":"Dx_CoS!T45","v":146.46629502757105},{"$f":"Dx_CoS!U45","v":142.2579085458533},{"$f":"Dx_CoS!V45","v":138.13202054475346}]
[null,"Inventory (4% of capex)",{"$f":"Dx_CoS!R47","v":19.237906618320334},{"$f":"Dx_CoS!S47","v":19.889549099867892},{"$f":"Dx_CoS!T47","v":21.599481069432947},{"$f":"Dx_CoS!U47","v":17.275889643620175},{"$f":"Dx_CoS!V47","v":17.589996028842208}]
[null,"Creditors (26.09 days)",{"$f":"Dx_CoS!R49","v":-54.301553323821111},{"$f":"Dx_CoS!S49","v":-55.610112260692681},{"$f":"Dx_CoS!T49","v":-58.867442195753462},{"$f":"Dx_CoS!U49","v":-52.084399014701077},{"$f":"Dx_CoS!V49","v":-52.753654748571002}]
[null,"End of year working capital",{"$f":"Dx_CoS!R50","v":114.66065939581924},{"$f":"Dx_CoS!S50","v":115.00155506350291},{"$f":"Dx_CoS!T50","v":109.19833390125055},{"$f":"Dx_CoS!U50","v":107.44939917477241},{"$f":"Dx_CoS!V50","v":102.96836182502469}]
[null,"Return on working capital at WACC = 6.12",{"$f":"Dx_CoS!R66","v":6.9726707571513939},{"$f":"Dx_CoS!S66","v":6.7263726603347624},{"$f":"Dx_CoS!T66","v":6.7463707251567904},{"$f":"Dx_CoS!U66","v":6.4059346211492318},{"$f":"Dx_CoS!V66","v":6.3033363386094265}]
[]
[null,"Table 9.1"]
[null,"Estimated cost of corporate income tax for the AA4 period"]
[null,"[$M nominal]",2018,2019,2020,2021,2022]
[null,"Western Power - Taxable income",{"$f":"Tax_Analysis!G45","v":500.99925824278989},{"$f":"Tax_Analysis!H45","v":245.96272009930954},{"$f":"Tax_Analysis!I45","v":241.05135766115927},{"$f":"Tax_Analysis!J45","v":209.76666826553628},{"$f":"Tax_Analysis!K45","v":256.24949434588052}]
[null,"Estimated cost of corporate income tax",{"$f":"-Tax_Analysis!G47","v":176.82326761510234},{"$f":"-Tax_Analysis!H47","v":86.810371799756311},{"$f":"-Tax_Analysis!I47","v":85.076949762762098},{"$f":"-Tax_Analysis!J47","v":74.035294681953985},{"$f":"-Tax_Analysis!K47","v":90.440998004428423}]
[null,"Less value of imputation credits",{"$f":"Tx_CoS!R60+Dx_CoS!R61","v":-88.411633807551169},{"$f":"Tx_CoS!S60+Dx_CoS!S61","v":-43.405185899878163},{"$f":"Tx_CoS!T60+Dx_CoS!T61","v":-42.538474881381049},{"$f":"Tx_CoS!U60+Dx_CoS!U61","v":-37.017647340976993},{"$f":"Tx_CoS!V60+Dx_CoS!V61","v":-45.220499002214211}]
[]
[null,"Table 9.2"]
[null,"Corporate income tax allocation to transmission cost of services for the AA4 period"]
[null,"[$M nominal]",2018,2019,2020,2021,2022]
[null,"Tax payable",{"$f":"Tx_CoS!R59","v":24.622122028501028},{"$f":"Tx_CoS!S59","v":21.361274947151355},{"$f":"Tx_CoS!T59","v":22.263236127828975},{"$f":"Tx_CoS!U59","v":22.420970815407237},{"$f":"Tx_CoS!V59","v":28.361840204643745}]
[null,"Less value of imputation credits",{"$f":"Tx_CoS!R60","v":-12.311061014250514},{"$f":"Tx_CoS!S60","v":-10.680637473575677},{"$f":"Tx_CoS!T60","v":-11.131618063914487},{"$f":"Tx_CoS!U60","v":-11.210485407703619},{"$f":"Tx_CoS!V60","v":-14.180920102321872}]
[]
[null,"Table 9.3"]
[null,"Corporate income tax allocation to distribution cost of services for the AA4 period"]
[null,"[$M nominal]",2018,2019,2020,2021,2022]
[null,"Tax payable",{"$f":"Dx_CoS!R60","v":152.20114558660131},{"$f":"Dx_CoS!S60","v":65.449096852604967},{"$f":"Dx_CoS!T60","v":62.813713634933116},{"$f":"Dx_CoS!U60","v":51.614323866546741},{"$f":"Dx_CoS!V60","v":62.079157799784674}]
[null,"Less value of imputation credits",{"$f":"Dx_CoS!R61","v":-76.100572793300657},{"$f":"Dx_CoS!S61","v":-32.724548426302484},{"$f":"Dx_CoS!T61","v":-31.406856817466558},{"$f":"Dx_CoS!U61","v":-25.80716193327337},{"$f":"Dx_CoS!V61","v":-31.039578899892337}]
[]
[null,"Table 10.2 - Revenue adjustment under AA3 adjustment mechanism"]
[null,"Adjustment mechanism [$M real as at 30 June 2017]","Tx","Dx","Total"]
[null,"IAM Revenue Adjustment",{"$f":"Tx_CoS!R72/Tx_CoS!R$7","v":-35.808331826259455},{"$f":"Dx_CoS!R76/Dx_CoS!R$7","v":-7.146508664424065},{"$f":"SUM(C206:D206)","v":-42.954840490683523}]
[null,"GSM Revenue Adjustment",{"$f":"(Tx_CoS!R77/Tx_CoS!R7)+(Tx_CoS!S77/Tx_CoS!S7)+(Tx_CoS!T77/Tx_CoS!T7)+(Tx_CoS!U77/Tx_CoS!U7)+(Tx_CoS!V77/Tx_CoS!V7)","v":50.893362740784781},{"$f":"(Dx_CoS!R81/Dx_CoS!R7)+(Dx_CoS!S81/Dx_CoS!S7)+(Dx_CoS!T81/Dx_CoS!T7)+(Dx_CoS!U81/Dx_CoS!U7)+(Dx_CoS!V81/Dx_CoS!V7)","v":161.16231534581851},{"$f":"SUM(C207:D207)","v":212.05567808660328}]
[null,"SSAM Revenue Adjustment",{"$f":"Tx_CoS!R73/Tx_CoS!R$7","v":13.347148815013137},{"$f":"Dx_CoS!R77/Dx_CoS!R$7","v":240.71597710189513},254.06312591690826]
[null,"D-Factor Revenue Adjustment",{"$f":"Tx_CoS!R76/Tx_CoS!R$7","v":0},{"$f":"Dx_CoS!R80/Dx_CoS!R$7","v":8.7402800038968778},8.7402800038968778]
[null,"Unforeseen Events Revenue Adjustment",{"$f":"Tx_CoS!R74/Tx_CoS!R$7","v":0},{"$f":"Dx_CoS!R78/Dx_CoS!R$7","v":0},0]
[null,"Technical Rule Change Revenue Adjustment",{"$f":"Tx_CoS!R75/Tx_CoS!R$7","v":0},{"$f":"Dx_CoS!R79/Dx_CoS!R$7","v":0},0]
[null,"Total",{"$f":"SUM(C206:C211)","v":28.432179729538461},{"$f":"SUM(D206:D211)","v":403.47206378718647},431.90424351672493]
[]
[null,"Table 13.3: AA4 revised proposed service standard benchmarks"]
[null,"Performance measure (SSB)","Unit","AA3","2017/18","From 2018/19"]
[null,"Distribution"]
[null,"System average interruption duration index"]
[null,"CBD","Minutes",39.9,{"$f":"D218","v":39.9},{"$f":"ROUND(#REF!,1)","v":{"$error":"#REF!"}}]
[null,"Urban","Minutes",183,183,{"$f":"ROUND(#REF!,1)","v":{"$error":"#REF!"}}]
[null,"Rural short","Minutes",227.8,227.8,{"$f":"ROUND(#REF!,1)","v":{"$error":"#REF!"}}]
[null,"Rural long","Minutes",724.8,724.8,{"$f":"ROUND(#REF!,1)","v":{"$error":"#REF!"}}]
[null,"System average interruption frequency index"]
[null,"CBD","Number of events",0.26,{"$f":"D223","v":0.26},{"$f":"ROUND(#REF!,2)","v":{"$error":"#REF!"}}]
[null,"Urban","Number of events",2.12,2.12,{"$f":"ROUND(#REF!,2)","v":{"$error":"#REF!"}}]
[null,"Rural short","Number of events",2.61,2.61,{"$f":"ROUND(#REF!,2)","v":{"$error":"#REF!"}}]
[null,"Rural long","Number of events",4.51,4.51,{"$f":"ROUND(#REF!,2)","v":{"$error":"#REF!"}}]
[null,"Calls responded to in 30 seconds","Per cent",77.5,{"$f":"D227","v":77.5},{"$f":"ROUND(#REF!*100,1)","v":{"$error":"#REF!"}}]
[null,"Transmission"]
[null,"Circuit availability ","Per cent",97.7,{"$f":"D229","v":97.7},{"$f":"ROUND(#REF!*100,1)","v":{"$error":"#REF!"}}]
[null,"System minutes interrupted"]
[null,"Meshed","Minutes",12.5,{"$f":"D231","v":12.5},{"$f":"ROUND(#REF!,1)","v":{"$error":"#REF!"}}]
[null,"Radial","Minutes",5,{"$f":"D232","v":5},{"$f":"ROUND(#REF!,1)","v":{"$error":"#REF!"}}]
[null,"Loss of supply event frequency"]
[null,">0.1 and ≤1.0 system minutes","Number of events",33,{"$f":"D234","v":33},{"$f":"ROUND(#REF!,0)","v":{"$error":"#REF!"}}]
[null,">1.0 system minutes","Number of events",4,{"$f":"D235","v":4},{"$f":"ROUND(#REF!,0)","v":{"$error":"#REF!"}}]
[null,"Average outage duration","Minutes",886,{"$f":"D236","v":886},{"$f":"ROUND(#REF!,0)","v":{"$error":"#REF!"}}]
[null,"Street lighting"]
[null,"Repair times for Perth Metropolitan area","Days",5,{"$f":"D238","v":5},{"$f":"Incentive_Rate_Inputs!F89","v":5}]
[null,"Repair times for major regional towns","Days",9,{"$f":"D239","v":9},{"$f":"Incentive_Rate_Inputs!F90","v":9}]
[]
[null,"Table 14.4: SSAM financial incentive rates for AA4, $ real at 30 June 2017"]
[null,"Performance measure","Unit","AA3",null,"AA4 proposed"]
[null,null,null,"Reward","Penalty","Reward","Penalty"]
[null,"System average interruption duration index"]
[null,"CBD","Minutes",74774,74774,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Urban","Minutes",584170,584170,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Rural short","Minutes",246398,246398,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Rural long","Minutes",71910,71910,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"System average interruption frequency index"]
[null,"CBD","Number of events",96015,96015,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Urban","Number of events",605308,605308,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Rural short","Number of events",245338,245338,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Rural long","Number of events",112161,112161,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Calls responded to in 30 seconds","Per cent",-45752,-45299,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Circuit availability","Per cent",-901021,-450510,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Loss of supply event frequency"]
[null,">0.1 and ≤1 system minutes","Number of events",40045,30035,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,">1 system minutes","Number of events",180204,180204,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Average outage duration","Minutes",3834,2751,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Table 14.5: AA4 revised proposed service standard targets"]
[null,"Performance measure (SST)","Unit","AA3","2017/18","From 2018/19"]
[null,"Distribution"]
[null,"System average interruption duration index"]
[null,"CBD","Minutes",20.3,0,{"$f":"ROUND(#REF!,1)","v":{"$error":"#REF!"}}]
[null,"Urban","Minutes",136.6,0,{"$f":"ROUND(#REF!,1)","v":{"$error":"#REF!"}}]
[null,"Rural short","Minutes",207.8,0,{"$f":"ROUND(#REF!,1)","v":{"$error":"#REF!"}}]
[null,"Rural long","Minutes",582.20000000000005,0,{"$f":"ROUND(#REF!,1)","v":{"$error":"#REF!"}}]
[null,"System average interruption frequency index"]
[null,"CBD","Number of events",0.14000000000000001,0,{"$f":"ROUND(#REF!,2)","v":{"$error":"#REF!"}}]
[null,"Urban","Number of events",1.36,0,{"$f":"ROUND(#REF!,2)","v":{"$error":"#REF!"}}]
[null,"Rural short","Number of events",2.27,0,{"$f":"ROUND(#REF!,2)","v":{"$error":"#REF!"}}]
[null,"Rural long","Number of events",4.0599999999999996,0,{"$f":"ROUND(#REF!,2)","v":{"$error":"#REF!"}}]
[null,"Calls responded to in 30 seconds","Per cent",87.6,0,{"$f":"ROUND(#REF!*100,1)","v":{"$error":"#REF!"}}]
[null,"Transmission"]
[null,"Circuit availability ","Per cent",98.1,0,{"$f":"ROUND(#REF!*100, 1)","v":{"$error":"#REF!"}}]
[null,"Loss of supply event frequency"]
[null,">0.1 and ≤1.0 system minutes","Number of events",24,0,{"$f":"ROUND(#REF!,0)","v":{"$error":"#REF!"}}]
[null,">1.0 system minutes","Number of events",2,0,{"$f":"ROUND(#REF!,0)","v":{"$error":"#REF!"}}]
[null,"Average outage duration","Minutes",698,0,{"$f":"ROUND(#REF!,0)","v":{"$error":"#REF!"}}]

{"sheet":"INPUTS -->","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Dx_Inputs","index":6,"n_rows":712,"n_cols":30,"rows_kept":712,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"IF(COUNTIF(N6:N24,\"CHECK\")+COUNTIF(E156:AD156,\"CHECK\")+COUNTIF(E228:J228,\"CHECK\")+COUNTIF(E258:AD258,\"CHECK\")+COUNTIF(E315:O315,\"CHECK\")+COUNTIF(E345:AD345,\"CHECK\")+COUNTIF(E469:AD469,\"CHECK\")+COUNTIF(K673:O673,\"CHECK\")+COUNTIF(K694:AD694,\"CHECK\")>0,\"CHECK\",\"OK\")","v":"OK"}]
[null,"Allocation of capex and contributions from regulatory category to asset class"]
[null,"% matrix"]
[null,"Distribution"]
[null,"Growth","Wooden Pole Lines","Underground Cables","Transformers","Switchgear","Street lighting","Meters and Services","IT","SCADA & Communications","Other Distribution Non-Network","Distribution Land & Easements","Equity Raising Costs"]
[null,"Capacity Expansion",0.45284554745780814,0.39377647324736342,7.3621938617059582E-2,7.8408382790690193E-2,1.3476578870787513E-3,0,0,0,0,0,0,{"$f":"IF(SUM(C6:M6)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Customer Driven",0.12960693266999104,0.24565319621228676,0.4807318146472217,0.13706457602315822,6.9434804473423803E-3,0,0,0,0,0,0,{"$f":"IF(SUM(C7:M7)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Gifted Assets",0.12960693266999104,0.24565319621228676,0.4807318146472217,0.13706457602315822,6.9434804473423803E-3,0,0,0,0,0,0,{"$f":"IF(SUM(C8:M8)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",0,0.18305630947070017,0.516354842913889,0.26530171167392824,3.528713594148241E-2,0,0,0,0,0,0,{"$f":"IF(SUM(C10:M10)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"State Undergrounding Power Program (SUPP)",1.4287428042390112E-2,0.63400259501538492,0.23565790948213849,9.1263698462916862E-2,2.478836899716963E-2,0,0,0,0,0,0,{"$f":"IF(SUM(C11:M11)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Metering",0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(SUM(C12:M12)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Smartgrid",0,0,0,0,0,0.65,0,0.35,0,0,0,{"$f":"IF(SUM(C13:M13)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Wood Pole Management",1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C14:M14)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Improvement in service"]
[null,"Reliability Driven",0.25657464222955378,0.47400346412581107,5.1386362749368579E-2,0.21652742099035474,1.5081099049118402E-3,0,0,0,0,0,0,{"$f":"IF(SUM(C16:M16)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Rural Power Improvement Program (RPIP)"]
[null,"SCADA & Communications",0,0,0,0,0,0,0,1,0,0,0,{"$f":"IF(SUM(C18:M18)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",0.41620554497974732,2.6040035394277267E-2,0.27748904235206584,0.26519544548539514,1.5069931788514459E-2,0,0,0,0,0,0,{"$f":"IF(SUM(C20:M20)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"IT",0,0,0,0,0,0,1,0,0,0,0,{"$f":"IF(SUM(C22:M22)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Business Support",0,0,0,0,0,0,0,0,0.6,0.4,0,{"$f":"IF(SUM(C23:M23)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Equity Raising Costs",0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(SUM(C24:M24)=1,\"OK\",\"CHECK\")","v":"OK"}]
[]
[null,"Inflation"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Actual and Forecast Inflation"]
[null,"June CPI",148.4,154.30000000000001,157.5,164.6,167,172.1,178.3,180.4]
[null,"June CPI (rebased)",null,null,null,null,null,null,null,100.4,102.8,105.9,107.5,108.6,110.7,113]
[null,"Forecast Inflation",null,{"$f":"D29/C29-1","v":3.9757412398921943E-2},2.0738820479585085E-2,4.5079365079365052E-2,1.4580801944106936E-2,3.0538922155688653E-2,3.6025566531086683E-2,1.1777902411665764E-2,{"$f":"K30/J30-1","v":2.3904382470119501E-2},{"$f":"L30/K30-1","v":3.0155642023346418E-2},{"$f":"M30/L30-1","v":1.5108593012275628E-2},{"$f":"N30/M30-1","v":1.0232558139534831E-2},{"$f":"O30/N30-1","v":1.9337016574585641E-2},{"$f":"WACC_Inputs!$L$6","v":1.84E-2},{"$f":"WACC_Inputs!$L$6","v":1.84E-2},{"$f":"WACC_Inputs!$L$6","v":1.84E-2},{"$f":"WACC_Inputs!$L$6","v":1.84E-2},{"$f":"WACC_Inputs!$L$6","v":1.84E-2},{"$f":"WACC_Inputs!$N$6","v":1.84E-2},{"$f":"WACC_Inputs!$N$6","v":1.84E-2},{"$f":"WACC_Inputs!$N$6","v":1.84E-2},{"$f":"WACC_Inputs!$N$6","v":1.84E-2},{"$f":"WACC_Inputs!$N$6","v":1.84E-2},{"$f":"WACC_Inputs!$N$6","v":1.84E-2},{"$f":"WACC_Inputs!$N$6","v":1.84E-2},{"$f":"WACC_Inputs!$N$6","v":1.84E-2},{"$f":"WACC_Inputs!$N$6","v":1.84E-2},{"$f":"WACC_Inputs!$N$6","v":1.84E-2}]
[null,"End of year Inflation factor (Forecast)",null,{"$f":"E32/(1+E31)","v":0.77573874777920004},0.79182665440845101,0.82752169724210178,0.83958762721404012,0.86522772840440898,0.89639804749858298,0.90695573622402903,0.92863595302619706,0.95663956639566416,0.97109304426377607,0.98102981029810299,1,{"$f":"O32*(1+P31)","v":1.0184},{"$f":"P32*(1+Q31)","v":1.03713856},1.056221909504,1.0756563926388736,1.0954484702634288,1.1156047221162759,1.1361318490032153,1.1570366750248744,1.1783261498453321,1.2000073510024862,1.2220874862609319,1.244573896008133,1.2674740556946826,1.2907955783194647,1.3145462169605429]
[]
[null,"Initial capital base - asset data"]
[]
[]
[null,null,"Remaining life @ 30 June 2006","Standard life (AA1/AA2)","Standard life (AA3)","Standard life (AA4+)","ICB ($M @ 30 June 2006)","ICB ($M @ 30 June 2017)",null,"Tax life","Tax ICB @ 30 June 2012"]
[null,"Wooden Pole Lines",14.5,41,41,41,472.59396018765,{"$f":"G38/D$32","v":609.21793779233167},null,45,2747.9351542509212]
[null,"Underground Cables",36.9,60,60,60,535.20806152512455,689.93338679720273,null,50,110.23199411864655]
[null,"Transformers",16.899999999999999,35,35,35,203.7623313731809,262.66875537223797,null,40,32.22184132022889]
[null,"Switchgear",13.5,35,35,35,108.60751397589999,140.00527147422207,null,30,25.689039803020073]
[null,"Street lighting",1.2,20,20,20,5.2564614856287806,6.7760718420693573,null,15,35.125060801821327]
[null,"Meters and Services",9.1999999999999993,25,15,15,168.20645258551423,216.83389294019273,null,25,3.2464930619437284]
[null,"IT",9.8000000000000007,10.16,6,6,15.414814321788818,19.87114136804259,null,4,31.472503385210331]
[null,"SCADA & Communications",10.199999999999999,10.16,10.16,10.16,12.825238087196125,16.53293473339119,null,10,15.866315493271788]
[null,"Other Distribution Non-Network",11.3,10.16,10.16,27,51.221117239698465,66.028823990467501,null,10,107.67314850430861]
[null,"Distribution Land & Easements",null,0,0,0,21.418715469613257,27.610733034711973,null,0,18.230829609178503]
[null,"Equity Raising Costs",null,null,{"$f":"ROUND(SUMPRODUCT(Dx_Asset!M15:M23,E38:E46)/SUM(Dx_Asset!M15:M23),0)","v":43},{"$f":"ROUND(SUMPRODUCT(Dx_Asset!R15:R23,Dx_Inputs!F38:F46)/SUM(Dx_Asset!R15:R23),0)","v":43},0,0,null,5]
[null,"Total",null,null,null,null,{"$f":"SUM(G38:G48)","v":1594.514666251295},{"$f":"SUM(H38:H48)","v":2055.4789493448698},null,null,{"$f":"SUM(K38:K48)","v":3127.6923803485515}]
[]
[null,"Working capital assumptions"]
[]
[]
[null,null,"Input"]
[null,"2017 Closing balance (real as at 30 June 2012)",107.8]
[]
[null,"Receivables",45,"days"]
[null,"TEC",0,"days"]
[null,"Inventory % capex",0.04,"Percent"]
[null,"Prepayments",0]
[null,"Creditors",-26.09,"Days"]
[]
[null,"Capital expenditure"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[APPROVED] Capital expenditure by regulatory category [$M real]",null,null,null,null,null,null,null,null,null,null,"[$M real as at 30 June 2012]"]
[null,"Growth",null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Capacity Expansion",null,null,null,null,null,null,null,null,56.86398174632393,61.315067946330508,68.094687376245489,68.469592387550776,76.346700821474755]
[null,"Customer Driven",null,null,null,null,null,null,null,null,202.88751675343451,203.64643878568134,209.35818190341948,210.84124482214361,217.39046964152891]
[null,"Gifted Assets",null,null,null,null,null,null,null,null,63.483749999999993,63.483750000000001,63.483750000000001,63.483750000000008,63.483750000000008]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,null,null,null,42.103122373149418,37.291623291948277,35.112908840806234,36.592282159214825,36.717146307875709]
[null,"State Undergrounding Power Program (SUPP)",null,null,null,null,null,null,null,null,38.479810351639671,18.589976689976687,0,0,0]
[null,"Metering",null,null,null,null,null,null,null,null,13.472999159407761,44.528811639712153,44.144842039741867,40.179760802275304,16.122259710256927]
[null,"Smartgrid",null,null,null,null,null,null,null,null,2.4766542572440735,24.023444654381951,26.588387619338778,20.192379790939377,15.602186816377673]
[null,"Wood Pole Management",null,null,null,null,null,null,null,null,164.54890885129623,188.36793005151372,199.10845995855985,209.81625092412639,222.27915484399389]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,null,null,null,0.59439702173857767,0.60309902898029999,0.6088943729619567,0.61499633881033633,0.62408747265510689]
[null,"Rural Power Improvement Program (RPIP)",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,5.1514408550676736,6.3325398042931509,7.0022852890625034,3.8949768124654627,6.9689767779820277]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,null,null,null,112.93543413032975,112.77951841931612,113.1528709754303,84.766995366024688,91.428814743973163]
[null,"Corporate"]
[null,"IT",null,null,null,null,null,null,null,null,25.686959728389493,24.747337111078693,14.485056463119891,15.14131608968221,15.365141375249856]
[null,"Business Support",null,null,null,null,null,null,null,null,20.438422283886833,19.98582414793443,13.852521246389763,13.991342715782295,11.540063986474575]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,5.0161446362604973,4.2971273545629201,3.4451437936557903,1.4444398868871196,0]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K67:K85)","v":754.1395421481684},{"$f":"SUM(L67:L85)","v":809.99248892571018},{"$f":"SUM(M67:M85)","v":798.43798987873197},{"$f":"SUM(N67:N85)","v":769.42932809590241},{"$f":"SUM(O67:O85)","v":773.86875249784259}]
[]
[null,"[ACTUAL] Capital expenditure by regulatory category [$M nominal]"]
[null,"Growth",null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Capacity Expansion",null,null,75.881777,61.4,61.116705570000001,62.75,34.418999999999997,48.107999999999997,48.470999999999997,39.331000000000003,26.154,25.437999999999999,35.491999999999997,{"$f":"P136*P$32","v":45.044458292482858},43.392629131657593,35.990459444174817,27.7072643550332,31.043757349291095,25.286819457307924,37.032714812781101,38.39188313425268,40.964940155920594,41.546533725946276,43.310215362887256,44.10712332556438,44.918694394754766,45.745198371618251,46.586910021656024]
[null,"Customer Driven",null,null,181,189.5,244.77299519000002,203.07,233.50299999999999,174.93299999999999,188.49100000000001,178.84100000000001,149.256,140.45099999999999,131.167,{"$f":"P137*P$32","v":124.38174408248743},136.56286670274406,127.2944456383656,134.94012920573422,137.47451636333309,140.41956506797763,143.34519820512523,148.60622898346364,153.21597564159538,156.15224671677993,161.9877113652592,164.96828525437996,168.00370170306056,171.09496981439685,174.24311725898175]
[null,"Gifted Assets",null,null,21.99333,20.3,71.961262730000001,84.262,53.951000000000001,66.650999999999996,57.585000000000001,59.137999999999998,147.87700000000001,123.773,82.346999999999994,{"$f":"P138*P$32","v":81.735969279999992},83.509608426763776,85.3217348619349,87.173183744892697,89.0648083576543,92.601790334334893,94.965802919422032,97.390165908991364,99.876419976448815,102.42614512674358,105.04096170045517,106.97371539574354,108.94203175902523,110.94656514339128,112.98798194202968]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,27.286123,39.4,64.041714980000009,80.119,98.031999999999996,177.97300000000001,48.783999999999999,45.21,94.492999999999995,136.803,114.91800000000001,{"$f":"P140*P$32","v":74.717671722615108},79.315234472949896,87.791797943426047,97.068459595111378,110.52956126316336,119.33711396605511,114.59714830027383,116.22245189897617,127.94511567865415,133.19741188843565,127.29413630357445,129.63634841156022,132.02165722233292,134.45085571522384,136.92475146038396]
[null,"State Undergrounding Power Program (SUPP)",null,null,21.052371000000001,22,22.92657578,21.084,18.744,33.372,29.69,18.963999999999999,15.286,10.77,10.388999999999999,{"$f":"P141*P$32","v":40.538947220310426},53.00063720623384,35.439253418164647,9.269442485982113,20.434809224070204,20.872574055160435,21.307452871967644,22.089475337812679,22.774688103219006,23.21114818934123,24.078557000661014,24.521602449473175,24.972799934543481,25.43229945333908,25.900253763280517]
[null,"Metering",null,null,10.720986999999999,12.4,13.994413390000002,11.148,15.992000000000001,14.079000000000001,11.318,11.518000000000001,16.686,26.495000000000001,24.481000000000002,{"$f":"P142*P$32","v":21.228034607386768},28.059095869293589,33.452055090008621,34.641940444729308,35.193817534727103,44.008771782499181,45.350936003788249,47.460331566113425,49.393083894069406,50.812707029906178,52.711595850278741,53.681489213923861,54.669228615460064,55.675142421984525,56.69956504254904]
[null,"Smartgrid",null,null,0,0,0,0,0,4.0149999999999997,0.78100000000000003,0.54900000000000004,-1.329,0,0,{"$f":"P143*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wood Pole Management",null,null,0,0,0,0,0,0,216.85599999999999,282.46100000000001,234.23400000000001,186.44499999999999,81.72,{"$f":"P144*P$32","v":171.10526061841119},133.47798784868445,127.31085388566342,128.25384523948026,119.23682542417293,138.48140497623191,140.28511826166584,144.05971613170487,140.80325238844483,140.87734824906511,157.93043281320305,160.83635277696598,163.79574166806216,166.80958331475449,169.87887964774598]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,5.4853589999999999,18.899999999999999,27.005319190000002,9.3439999999999994,8.1359999999999992,9.1080000000000005,1.694,9.5000000000000001E-2,0.18099999999999999,0.77600000000000002,3.6640000000000001,{"$f":"P146*P$32","v":4.4632057188768242},6.2612300256149549,0,0,0,2.4067499416267251,2.4568944309551357,2.5470669472461003,2.6260766457521583,2.6764034662018545,2.7764216096514045,2.8275077672689903,2.8795339101867397,2.9325173341341753,2.9864756530822443]
[null,"Rural Power Improvement Program (RPIP)",null,null,9.6186849999999993,23.6,23.86639491,8.173,-0.18,0,null,null,null,null,null,{"$f":"P147*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,2.2411859999999999,2.1,1.9741209,3.262,3.1960000000000002,3.4580000000000002,3.0739999999999998,2.5129999999999999,3.1429999999999998,3.702,5.0640000000000001,{"$f":"P148*P$32","v":3.3999888549833339},3.8882443281100847,4.802802640163895,4.5385596552000615,4.2351763905361546,17.59965803828937,20.108663781996821,17.14897743840789,17.00998428124436,18.422725385171045,18.656171196998912,18.999444747023691,19.349034530368925,19.705056765727715,20.067629810217102]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,33.953598,34.700000000000003,58.101992750000015,63.673999999999999,61.078000000000003,94.93,128.55500000000001,145.38300000000001,115.22499999999999,35.978000000000002,14.781000000000001,{"$f":"P150*P$32","v":28.548006129195141},45.165114300690703,44.983391256310789,37.8856336954846,38.672000476626536,30.895734902501033,30.973753258434961,31.738092781691677,32.483305292102642,33.116374865138233,33.553818688397591,34.171208952264102,34.79995919698576,35.4402784462103,36.092379569620569]
[null,"Corporate"]
[null,"IT",null,null,17.977499999999999,33.975000000000001,20.7,16.102,25.105,32.277000000000001,18.72,13.032999999999999,20.512,12.401,30.948,{"$f":"P152*P$32","v":35.954945418295814},39.175182817212551,33.594190102652263,24.755891243168694,18.874880052325643,31.461177525070443,31.955693019749596,37.528618435703464,33.713213981616285,39.245642432326505,27.918773541759013,28.432478974927374,28.955636588066039,29.488420301286453,30.031007234830124]
[null,"Business Support",null,null,9.0749999999999993,9.0749999999999993,24.6,11.545999999999999,20.902000000000001,22.724,19.902999999999999,2.5169999999999999,10.414999999999999,15.678000000000001,5.2450000000000001,{"$f":"P153*P$32","v":19.217870908276279},35.242892996702267,95.766375025104267,9.1852975767964349,7.7730240521180001,31.804679709440361,36.517662857552445,24.855037600325051,15.765012650957967,37.340189444017049,35.985547973637317,36.647682056352238,37.321999406189121,38.008724195263,38.708084720455837]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0,{"$f":"(K85*K32/$J$32)*SUM(K136,K140:K153)/SUM(K113,K117:K130)","v":5.4847026309579574},{"$f":"(L85*L32/$J$32)*SUM(L136,L140:L153)/SUM(L113,L117:L130)","v":4.4807111914245183},{"$f":"(M85*M32/$J$32)*SUM(M136,M140:M153)/SUM(M113,M117:M130)","v":3.5299218665441492},{"$f":"(N85*N32/$J$32)*SUM(N136,N140:N153)/SUM(N113,N117:N130)","v":1.3298177859413634},{"$f":"(O85*O32/$J$32)*SUM(O136,O140:O153)/SUM(O113,O117:O130)","v":0},{"$f":"Tax_Analysis!G211","v":0},{"$f":"Tax_Analysis!H211","v":0},{"$f":"Tax_Analysis!I211","v":0},{"$f":"Tax_Analysis!J211","v":0},{"$f":"Tax_Analysis!K211","v":0}]
[null,"Total",null,null,{"$f":"SUM(E90:E108)","v":416.28591600000004},467.34999999999997,635.06149539000012,574.53400000000011,572.87800000000016,681.62800000000004,779.40670263095797,804.03371119142457,835.66292186654414,720.03981778594118,540.21600000000001,650.33610285332111,687.05072412665777,711.74735930596933,595.41964724161278,612.5331764880184,695.17603975649513,718.89703872371285,728.03804616468904,736.57106869002553,779.02487651907245,791.24434340676305,805.80323932544752,820.63001892903583,835.72961127733004,851.1070361248328]
[]
[null,"[APPROVED] Capital expenditure by regulatory category [$M real as at 30 June 2017]"]
[null,"Growth",null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Capacity Expansion",null,null,null,null,null,null,null,null,{"$f":"K67/$J$32","v":62.697637244203769},67.605358781462016,75.080496937752741,75.493863319739745,84.179081483438793]
[null,"Customer Driven",null,null,null,null,null,null,null,null,223.70167434865735,224.53845392006895,230.83616271622046,232.47137252800093,239.69247997327935]
[null,"Gifted Assets",null,null,null,null,null,null,null,null,69.996525149402373,69.996525149402387,69.996525149402387,69.996525149402387,69.996525149402387]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,null,null,null,{"$f":"K71/$J$32","v":46.422466600673701},41.117357553970855,38.715129568498504,40.346271265190047,40.483945182090046]
[null,"State Undergrounding Power Program (SUPP)",null,null,null,null,null,null,null,null,42.427440298072817,20.4971157328727,0,0,0]
[null,"Metering",null,null,null,null,null,null,null,null,14.855189312215527,49.097006459324049,48.673645555771159,44.301788055895173,17.776236553042246]
[null,"Smartgrid",null,null,null,null,null,null,null,null,2.7307333294513834,26.488001227490852,29.316080771521936,22.2639087933963,17.202809567460239]
[null,"Wood Pole Management",null,null,null,null,null,null,null,null,181.42992240874992,207.69252845321282,219.53492547223678,231.34122487351382,245.0826936377502]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,null,null,null,{"$f":"K77/$J$32","v":0.6553759990683321},0.66497074211274099,0.67136062835546406,0.67808859269227317,0.68811238269840957]
[null,"Rural Power Improvement Program (RPIP)",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,5.6799253252588784,6.9821927921837821,7.7206472260878387,4.2945610870510622,7.6839216067989078]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,null,null,null,{"$f":"K81/$J$32","v":124.52143982298308},{"$f":"L81/$J$32","v":124.34952877508259},{"$f":"M81/$J$32","v":124.7611834360571},{"$f":"N81/$J$32","v":93.463211026084977},{"$f":"O81/$J$32","v":100.80846406531701}]
[null,"Corporate"]
[null,"IT",null,null,null,null,null,null,null,null,{"$f":"K83/$J$32","v":28.32217571646132},27.286157551757082,15.971073211826411,16.694658278165541,16.941445719523493]
[null,"Business Support",null,null,null,null,null,null,null,null,22.53519269747283,22.036162681039254,15.273646434017396,15.426709548178286,12.72395501297545]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,5.530749115876862,4.7379681090648926,3.7985798601364138,1.5926244569562162,0]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K113:K131)","v":831.50644736854815},{"$f":"SUM(L113:L131)","v":893.08932792904511},{"$f":"SUM(M113:M131)","v":880.34945696788463},{"$f":"SUM(N113:N131)","v":848.3648069742668},{"$f":"SUM(O113:O131)","v":853.25967033377651}]
[]
[null,"[ACTUAL] Capital expenditure by regulatory category [$M real as at 30 June 2017]"]
[null,"Growth",null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Capacity Expansion",null,null,{"$f":"E90/E$32","v":95.831299158133177},74.197450296021259,72.793718712602256,72.524259151656011,38.397004652170892,53.043382470119511,52.195911478599214,41.113708215297443,26.932537674418601,25.929895027624308,35.491999999999997,44.230614976907759,41.838796478319722,34.074713959565443,25.758471334010157,28.338856817085905,22.66646864790911,32.595437620441444,33.181215395291872,34.76536624541319,34.621899350231729,35.439537553402253,{"$f":"Z136","v":35.439537553402253},35.439537553402253,35.439537553402253,35.439537553402253]
[null,"Customer Driven",null,null,{"$f":"E91/E$32","v":228.58538417757541},228.99701679309493,291.53954543400965,234.70121603070575,260.49030411388651,192.87931374501989,202.97620330739298,186.94710764872519,153.69896930232557,143.16690331491711,131.167,122.13446983747784,131.6727310791955,120.51865663167588,125.4491026401934,125.49610510686441,125.86856463067403,126.16950957839011,128.43692182900671,130.02849479467685,130.12607513306509,132.5500123242999,{"$f":"Z137","v":132.5500123242999},132.5500123242999,132.5500123242999,132.5500123242999]
[null,"Gifted Assets",null,null,{"$f":"E92/E$32","v":27.775435289470686},24.531078843798561,85.710246789588012,97.387077683455601,60.186431854187283,73.488702191235049,62.010306420233455,61.818475920679873,152.27892,126.16640055248618,82.346999999999994,80.259199999999993,80.51923980799998,80.780122144977895,81.041849740727613,81.304425333887565,83.005914638539238,83.586956041009003,84.172064733296054,84.761269186429118,85.354598070734127,85.952080257229255,85.952080257229255,85.952080257229255,85.952080257229255,85.952080257229255]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,{"$f":"E94/E$32","v":34.459717727467272},47.612044652495726,76.277583070758553,92.598742931817185,109.36213022056472,196.23118625498006,52.53296498054474,47.259178470254945,97.305814883720913,139.44836187845303,114.91800000000001,73.367705933439822,76.475060837531572,83.118705599141492,90.241140441676194,100.89891424704228,106.97078597845608,100.86606444561481,100.44837333827606,108.58208968327513,110.99716329001029,104.16123046398289,104.16123046398289,104.16123046398289,104.16123046398289,104.16123046398289]
[null,"State Undergrounding Power Program (SUPP)",null,null,{"$f":"E95/E$32","v":26.587095651291975},26.585405643525533,27.306948121753607,24.368151074956419,20.910353444327008,36.795621513944219,31.971624513618675,19.823558073654386,15.741025116279067,10.978259668508286,10.388999999999999,39.806507482630032,51.102754492354272,33.552848221835184,8.6174753847199153,18.654286147440715,18.709650148814045,18.754383912977818,19.091421918270473,19.328000236783701,19.342505002115725,19.702809554438005,19.702809554438005,19.702809554438005,19.702809554438005,19.702809554438005]
[null,"Metering",null,null,{"$f":"E96/E$32","v":13.53956316109277},14.984501362714392,16.668198692299615,12.884469179644004,17.840288747421976,15.523359561752986,12.18776848249027,12.040062322946174,17.182699534883721,27.007334254143647,24.481000000000002,20.844495883137046,27.054336760262377,31.671426988025321,32.205396334551907,32.127314510981826,39.448355595892046,39.916965661667589,41.018865339850272,41.918007081955004,42.343663134610999,43.132424186384405,43.132424186384405,43.132424186384405,43.132424186384405,43.132424186384405]
[null,"Smartgrid",null,null,{"$f":"E97/E$32","v":0},0,0,0,0,4.4268974103585652,0.84101848249027233,0.573883852691218,-1.3685609302325579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wood Pole Management",null,null,{"$f":"E98/E$32","v":0},0,0,0,0,0,233.52100389105055,295.26376487252122,241.20654697674416,190.05029005524861,81.72,168.01380657738727,128.69831765649948,120.53419148012976,119.2330990799387,108.84749822645639,124.13124669599456,123.47608984357309,124.50747607339918,119.49429485794468,117.39707105241993,129.23005479452459,129.23005479452459,129.23005479452459,129.23005479452459,129.23005479452459]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,{"$f":"E100/E$32","v":6.927474554513374},22.839280302846934,32.164979943320922,10.799468964351773,9.0763249905593533,10.042386454183266,1.8241809338521398,9.9305949008498567E-2,0.18638790697674415,0.79100552486187847,3.6640000000000001,4.3825664953621608,6.0370236601895844,0,0,0,2.1573500845901559,2.1625081922583993,2.2013709696724546,2.2286500610182154,2.2303225592459803,2.271868127989817,2.271868127989817,2.271868127989817,2.271868127989817,2.271868127989817]
[null,"Rural Power Improvement Program (RPIP)",null,null,{"$f":"E101/E$32","v":12.147463016619236},28.518889690327391,28.426329946279242,9.4460680485495558,-0.20080365023361402,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,{"$f":"E102/E$32","v":2.830399794604439},2.5376978114274373,2.3512982278581482,3.7701057108000304,3.5653803674812807,3.8127549800796809,3.310231517509727,2.6269036827195462,3.2365590697674413,3.7735856353591157,5.0640000000000001,3.3385593627094794,3.7490114417403251,4.5471530148615109,4.219339638809525,3.8661575651456221,15.775890590444286,17.699234291899437,14.821464011103378,14.435718229182219,15.35217710939912,15.265822951905729,15.265822951905729,15.265822951905729,15.265822951905729,15.265822951905729]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,{"$f":"E104/E$32","v":42.880089740557764},41.932435265015279,69.20301212965326,73.592186091195927,68.137140827603773,104.66883466135458,138.4342266536965,151.97259773371101,118.65495348837207,36.673707182320442,14.781000000000001,28.03221340258753,43.547811297933713,42.588958675771941,35.22094411816861,35.302436879871543,27.694159311097707,27.262463670576409,27.430498502572842,27.567329551641048,27.596810000766091,27.456151106708415,27.456151106708415,27.456151106708415,27.456151106708415,27.456151106708415]
[null,"Corporate"]
[null,"IT",null,null,{"$f":"E106/E$32","v":22.703832840068294},41.056325306308182,24.654960755779275,18.610129416095063,28.006531328416003,35.588285856573698,20.158599221789878,13.623730878186965,21.122589767441859,12.640798342541435,30.948,35.305327394241765,37.77237133793632,31.805996259278544,23.014683325068013,17.230276516600266,28.201007849258051,28.126746950880662,32.435115710482265,28.611105665474287,32.704501684544425,22.845151313330756,22.845151313330756,22.845151313330756,22.845151313330756,22.845151313330756]
[null,"Business Support",null,null,{"$f":"E107/E$32","v":11.460841775754124},10.966479827954281,29.300098289476821,13.344463683904705,23.317766095461117,25.055247011952186,21.432510700389102,2.6310849858356935,10.725027906976742,15.981165745856355,5.2450000000000001,18.870650931143242,33.980891614619232,90.668801852516012,8.5392488155650117,7.0957459553061186,28.508914563491299,32.142099431145425,21.481633328339147,13.379158777921795,31.116633921303109,29.445967148995031,29.445967148995031,29.445967148995031,29.445967148995031,29.445967148995031]
[null,"Equity Raising Costs",null,null,{"$f":"E108/E$32","v":0},0,0,0,0,0,5.9061924245821578,4.683802916814864,3.6349986104784864,1.3555324945092904,0,{"$f":"P108/P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E136:E154)","v":525.72859688714846},564.75860579552989,756.39692011337934,664.02633796713212,639.08885299184624,751.55597211155373,839.30274300823976,840.47716552304712,860.53846930815268,733.96323967682974,540.21600000000001,638.58611827702396,662.44834646458207,673.86157482777901,553.54075085342902,559.16201730668263,623.13830873516065,632.75845964043424,629.22642114956068,625.09948437171533,649.18342030844667,647.45310978319105,647.45310978319105,647.45310978319105,647.45310978319105,647.45310978319105]
[null,null,null,null,{"$f":"IF(ROUND(E155-E109/E32,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Capital expenditure adjustments",null,null,null,"[$M real as at 30 June 2009]",null,null,"[$M real as at 30 June 2012]",null,null,null,"[$M real as at 30 June 2017]"]
[]
[null,"AA1 Distribution write down",null,null,-46.594999999999999,-47.469000000000001,-55.048000000000002]
[]
[null,"Growth"]
[null,"Capacity Expansion",null,null,null,null,null,null,-0.34198093101514304,-0.375]
[null,"Customer Driven",null,null,null,null,null,null,null,-0.58199999999999996]
[null,"Gifted Assets"]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,null,null,-0.63800000000000001]
[null,"State Undergrounding Power Program (SUPP)",null,null,null,null,null,null,null,-0.111]
[null,"Metering",null,null,null,null,null,null,null,-4.7E-2]
[null,"Smartgrid",null,null,null,null,null,null,null,-1.2999999999999999E-2]
[null,"Wood Pole Management",null,null,null,null,null,null,null,null,null,null,-10.5,-12.900000000000006,-5.519999999999996]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,null,null,-0.27,null,null,null,-0.28999999999999992,-1.48]
[null,"Rural Power Improvement Program (RPIP)"]
[null,"SCADA & Communications",null,null,null,null,null,null,null,-1.2E-2]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,null,null,-0.318]
[null,"Corporate"]
[null,"IT",null,null,null,null,null,-3.0541480095148796,-3.0541480095148796,-3.0541480095148796]
[null,"Business Support",null,null,null,null,null,null,null,null,{"$f":"-2.651202*(2/3)","v":-1.767468},null,null,-3.9929999999999999]
[null,"Equity Raising Costs"]
[null,"Total"]
[]
[null,"Capital expenditure adjustments [$M real as at 30 June 2017]"]
[null,"Growth"]
[null,"Capacity Expansion",null,null,{"$f":"(E$159*E136/(E$155-E$138))/$G$32","v":-10.680514350052739},-7.765265780657387,-7.1162261978869505,{"$f":"H162/$J$32","v":0},-0.37706463210534191,-0.41347111553784854,{"$f":"K162","v":0},{"$f":"L162","v":0},0,0,0]
[null,"Customer Driven",null,null,-25.476117900606706,-23.966089013592423,-28.500554548237155,0,0,-0.64170717131474087,{"$f":"K163","v":0},0,0,0,0]
[null,"Gifted Assets",null,null,0,0,0,0,0,0,{"$f":"K164","v":0},0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,{"$f":"(E$159*E140/(E$155-E$138))/$G$32","v":-3.84057727402462},-4.9829229927996916,-7.4568045781903116,{"$f":"H166/$J$32","v":0},0,-0.70345219123505964,{"$f":"K166","v":0},0,0,0,0]
[null,"State Undergrounding Power Program (SUPP)",null,null,-2.9631640093000744,-2.7823427878576958,-2.6694943333719432,0,0,-0.12238745019920318,{"$f":"K167","v":0},0,0,0,0]
[null,"Metering",null,null,-1.5090007117285731,-1.5682295713379739,-1.6294630127914129,0,0,-5.1821713147410353E-2,{"$f":"K168","v":0},0,0,0,0]
[null,"Smartgrid",null,null,0,0,0,0,0,-1.4333665338645416E-2,{"$f":"K169","v":0},0,0,0,0]
[null,"Wood Pole Management",null,null,0,0,0,0,0,0,{"$f":"K170","v":0},0,-10.5,-12.900000000000006,-5.519999999999996]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,{"$f":"(E$159*E146/(E$155-E$138))/$G$32","v":-0.77207542879090651},-2.3902853950232021,-3.1444096685163858,{"$f":"H172/$J$32","v":0},0,-0.29769920318725096,{"$f":"K172","v":0},0,0,-0.28999999999999992,-1.48]
[null,"Rural Power Improvement Program (RPIP)",null,null,-1.3538494646894872,-2.9846949906109828,-2.7789237512668796,0,0,0,{"$f":"K173","v":0},0,0,0,0]
[null,"SCADA & Communications",null,null,-0.31545148493474662,-0.26558726611368916,-0.22986008056808563,0,0,-1.3231075697211154E-2,{"$f":"K174","v":0},0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,{"$f":"(E$159*E150/(E$155-E$138))/$G$32","v":-4.7790379325845516},{"$f":"(F$159*F150/(F$155-F$138))/$G$32","v":-4.3885133972119119},{"$f":"(G$159*G150/(G$155-G$138))/$G$32","v":-6.7652030504724046},{"$f":"H176/$J$32","v":0},{"$f":"I176/$J$32","v":0},{"$f":"J176/$J$32","v":-0.3506235059760956},{"$f":"K176","v":0},0,0,0,0]
[null,"Corporate"]
[null,"IT",null,null,{"$f":"(E$159*E152/(E$155-E$138))/$G$32","v":-2.5303696660671657},-4.2968225553393271,-2.4102392451036669,{"$f":"H178/$J$32","v":-3.3674719586981787},-3.3674719586981787,-3.3674719586981787,{"$f":"K178","v":0},0,0,0,0]
[null,"Business Support",null,null,-1.2773246958453357,-1.1477163999912994,-2.8643422912826186,0,0,0,{"$f":"K179","v":-1.767468},0,0,-3.9929999999999999,0]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0,{"$f":"K180","v":0},0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E185:E203)","v":-55.497482918624904},-56.538470150535581,-65.565520757687835,-3.3674719586981787,-3.7445365908035209,-5.9761990503316449,-1.767468,0,-10.5,-17.183000000000003,-6.9999999999999964]
[]
[null,"[ACTUAL - POST ADJUSTMENT] Capital expenditure by regulatory category [$M real as at 30 June 2017]"]
[null,"Growth"]
[null,"Capacity Expansion",null,null,{"$f":"E136+E185","v":85.150784808080431},66.432184515363872,65.677492514715311,72.524259151656011,38.019940020065548,52.629911354581665,{"$f":"K136+K185","v":52.195911478599214},41.113708215297443,26.932537674418601,25.929895027624308,35.491999999999997]
[null,"Customer Driven",null,null,203.1092662769687,205.03092777950252,263.03899088577248,234.70121603070575,260.49030411388651,192.23760657370514,{"$f":"K137+K186","v":202.97620330739298},{"$f":"L137+L186","v":186.94710764872519},153.69896930232557,143.16690331491711,131.167]
[null,"Gifted Assets",null,null,27.775435289470686,24.531078843798561,85.710246789588012,97.387077683455601,60.186431854187283,73.488702191235049,{"$f":"K138+K187","v":62.010306420233455},61.818475920679873,152.27892,126.16640055248618,82.346999999999994]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,{"$f":"E140+E189","v":30.61914045344265},42.629121659696033,68.820778492568238,92.598742931817185,109.36213022056472,195.52773406374499,52.53296498054474,47.259178470254945,97.305814883720913,139.44836187845303,114.91800000000001]
[null,"State Undergrounding Power Program (SUPP)",null,null,23.623931641991902,23.803062855667836,24.637453788381663,24.368151074956419,20.910353444327008,36.673234063745014,31.971624513618675,19.823558073654386,15.741025116279067,10.978259668508286,10.388999999999999]
[null,"Metering",null,null,12.030562449364197,13.416271791376417,15.038735679508202,12.884469179644004,17.840288747421976,15.471537848605577,12.18776848249027,12.040062322946174,17.182699534883721,27.007334254143647,24.481000000000002]
[null,"Smartgrid",null,null,0,0,0,0,0,4.41256374501992,0.84101848249027233,0.573883852691218,-1.3685609302325579,0,0]
[null,"Wood Pole Management",null,null,0,0,0,0,0,0,233.52100389105055,295.26376487252122,230.70654697674416,177.1502900552486,76.2]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,{"$f":"E146+E195","v":6.1553991257224672},20.448994907823732,29.020570274804538,10.799468964351773,9.0763249905593533,9.7446872509960141,1.8241809338521398,9.9305949008498567E-2,0.18638790697674415,0.50100552486187855,2.1840000000000002]
[null,"Rural Power Improvement Program (RPIP)",null,null,10.793613551929749,25.534194699716409,25.647406195012362,9.4460680485495558,-0.20080365023361402,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,2.5149483096696925,2.272110545313748,2.1214381472900627,3.7701057108000304,3.5653803674812807,3.79952390438247,3.310231517509727,2.6269036827195462,3.2365590697674413,3.7735856353591157,5.0640000000000001]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,{"$f":"E150+E199","v":38.101051807973214},37.54392186780337,62.437809079180852,73.592186091195927,68.137140827603773,104.31821115537848,138.4342266536965,151.97259773371101,118.65495348837207,36.673707182320442,14.781000000000001]
[null,"Corporate"]
[null,"IT",null,null,{"$f":"E152+E201","v":20.173463174001128},36.759502750968856,22.244721510675607,15.242657457396884,24.639059369717824,32.220813897875516,20.158599221789878,13.623730878186965,21.122589767441859,12.640798342541435,30.948]
[null,"Business Support",null,null,10.183517079908789,9.8187634279629812,26.435755998194203,13.344463683904705,23.317766095461117,25.055247011952186,19.665042700389101,2.6310849858356935,10.725027906976742,11.988165745856355,5.2450000000000001]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0,5.9061924245821578,4.683802916814864,3.6349986104784864,1.3555324945092904,0]
[null,"Total",null,null,{"$f":"SUM(E208:E226)","v":470.23111396852352},508.2201356449944,690.83139935569147,660.65886600843385,635.34431640104276,745.57977306122177,{"$f":"K155+K204","v":837.53527500823975},840.47716552304712,850.03846930815268,716.78023967682975,533.21600000000001]
[null,null,null,null,{"$f":"IF(ROUND(E155+E204-E227,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK"]
[null,"[ACTUAL] Capital expenditure by asset category (less gifted assets) [$M real as at 30 June 2012]"]
[null,"Distribution",null,null,null,"Actual AA1",null,null,"Actual AA2"]
[null,"Wooden Pole Lines",null,null,89.736800816220779,110.56531239023886,150.97019639042364,152.97688551805609,146.91786654510497,225.82699014800644]
[null,"Underground Cables",null,null,161.8619821787353,156.55514418350037,189.23744268331609,176.21829475838513,168.44527554051601,157.56863222128035]
[null,"Transformers",null,null,52.178111084541477,51.001728935507273,64.503461534148258,62.198172692084682,63.228176267054529,60.689820671230329]
[null,"Switchgear",null,null,41.043940839634601,48.070945599339758,63.574338131320374,58.933643862413113,59.743408561765044,72.394175758054928]
[null,"Street lighting",null,null,15.665423751932829,15.762916889703725,20.455617609905808,19.368473820910904,20.285933581901812,19.528663089150896]
[null,"Meters and Services",null,null,10.911187623452264,12.167964659929472,13.639467590086939,11.685643230679839,16.18035221536736,16.633299999999998]
[null,"IT",null,null,18.296438145164537,33.339241880734178,20.174977774813296,13.824415616284078,22.346536230529992,29.222851990485122]
[null,"SCADA & Communications",null,null,2.3578321326225127,2.3161262620633458,2.2865381723281213,3.5542120907416352,3.3470119658000899,4.9684181122770266]
[null,"Other Distribution Non-Network",null,null,9.2359992305586509,8.9051838136177395,23.976060543981021,12.102837884950612,21.14818171620864,22.724]
[null,"Distribution Land & Easements",null,null,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0]
[null,"Total actual distribution capital expenditure",null,null,{"$f":"SUM(E231:E241)","v":401.28771580286298},438.68456461463472,548.81810043032363,510.86257947450599,521.64274262424851,609.55685199048514]
[]
[null,"[ACTUAL] Capital expenditure by asset category (less gifted assets) [$M real as at 30 June 2017]"]
[null,"Distribution",null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Wooden Pole Lines",null,null,{"$f":"E231/$J$32","v":98.942867035414736},121.90816814342072,166.45817470537744,168.67072935108374,161.99011779425416,248.99450009346921,{"$f":"SUMPRODUCT(K$208:K$226,$C$6:$C$24)-K333","v":342.00673671866116},{"$f":"SUMPRODUCT(L$208:L$226,$C$6:$C$24)-L333","v":401.67211068078274},{"$f":"SUMPRODUCT(M$208:M$226,$C$6:$C$24)-M333","v":312.48084946554303},{"$f":"SUMPRODUCT(N$208:N$226,$C$6:$C$24)-N333","v":222.99714745565052},{"$f":"SUMPRODUCT(O$208:O$226,$C$6:$C$24)-O333","v":116.13327197680462},{"$f":"SUMPRODUCT(P$136:P$154,$C$6:$C$24)-P333","v":217.23326833799587},185.11444379140872,169.78997205351311,161.93905533313298,152.90538035276339,163.05639145629684,166.75881699624696,168.43406606840045,164.41186846227802,162.27522968322984,174.74990066255617,174.74990066255617,174.74990066255617,174.74990066255617,174.74990066255617]
[null,"Underground Cables",null,null,178.46734489229078,172.616080289975,208.65124407413435,194.2964664318051,185.72601595951315,173.73354170214873,{"$f":"SUMPRODUCT(K$208:K$226,$D$6:$D$24)-K334","v":104.77135888453401},{"$f":"SUMPRODUCT(L$208:L$226,$D$6:$D$24)-L334","v":87.33748678799428},{"$f":"SUMPRODUCT(M$208:M$226,$D$6:$D$24)-M334","v":79.332464601382767},{"$f":"SUMPRODUCT(N$208:N$226,$D$6:$D$24)-N334","v":79.059600599966032},{"$f":"SUMPRODUCT(O$208:O$226,$D$6:$D$24)-O334","v":75.240746636254784},{"$f":"SUMPRODUCT(P$136:P$154,$D$6:$D$24)-P334","v":88.89486051317887},99.215039005285604,80.620628223776507,63.859919543207553,73.204019828145661,73.032929640001413,75.918709232838836,76.866390507079643,79.536579661369842,79.956907657672076,79.867425631323414,79.867425631323414,79.867425631323414,79.867425631323414,79.867425631323414]
[null,"Transformers",null,null,57.531044791421721,56.233978019528429,71.120848524205286,68.579060926432007,69.714732198834014,66.915967612601563,{"$f":"SUMPRODUCT(K$208:K$226,$E$6:$E$24)-K335","v":174.58761881913307},{"$f":"SUMPRODUCT(L$208:L$226,$E$6:$E$24)-L335","v":164.14821071535269},{"$f":"SUMPRODUCT(M$208:M$226,$E$6:$E$24)-M335","v":162.75966309889941},{"$f":"SUMPRODUCT(N$208:N$226,$E$6:$E$24)-N335","v":155.52814182081661},{"$f":"SUMPRODUCT(O$208:O$226,$E$6:$E$24)-O335","v":131.66964898806754},{"$f":"SUMPRODUCT(P$136:P$154,$E$6:$E$24)-P335","v":117.23859374992387},130.3048217167578,123.08950860060727,120.60441553890253,128.70804441133731,129.61741739690569,127.23189473569536,128.27741172388789,133.45416600811683,134.74923323101683,132.49293823603443,132.49293823603443,132.49293823603443,132.49293823603443,132.49293823603443]
[null,"Switchgear",null,null,45.254624013421811,53.002526671781979,70.096406684633109,64.979625254672612,65.872463424177184,79.821068291002788,{"$f":"SUMPRODUCT(K$208:K$226,$F$6:$F$24)-K336","v":85.875490084946705},{"$f":"SUMPRODUCT(L$208:L$226,$F$6:$F$24)-L336","v":83.518540805868469},{"$f":"SUMPRODUCT(M$208:M$226,$F$6:$F$24)-M336","v":81.937515542506162},{"$f":"SUMPRODUCT(N$208:N$226,$F$6:$F$24)-N336","v":69.48821926298595},{"$f":"SUMPRODUCT(O$208:O$226,$F$6:$F$24)-O336","v":56.59004999787507},{"$f":"SUMPRODUCT(P$136:P$154,$F$6:$F$24)-P336","v":51.688788519552091},59.136832726802808,55.598671548769701,53.282333809764523,57.256233649054501,56.927897450562824,56.018783392999772,56.348417278052963,58.912449781289027,59.564802724544819,58.152140040354126,58.152140040354126,58.152140040354126,58.152140040354126,58.152140040354126]
[null,"Street lighting",null,null,17.272533957559403,17.380028881376514,22.554152085822437,21.355478605327058,22.36706023422839,21.53210163315741,{"$f":"SUMPRODUCT(K$208:K$226,$G$6:$G$24)-K337","v":6.2149112514798741},{"$f":"SUMPRODUCT(L$208:L$226,$G$6:$G$24)-L337","v":5.8028719731744536},{"$f":"SUMPRODUCT(M$208:M$226,$G$6:$G$24)-M337","v":6.7157426405057636},{"$f":"SUMPRODUCT(N$208:N$226,$G$6:$G$24)-N337","v":6.7753135125145016},{"$f":"SUMPRODUCT(O$208:O$226,$G$6:$G$24)-O337","v":5.4972824009979879},{"$f":"SUMPRODUCT(P$136:P$154,$G$6:$G$24)-P337","v":4.912373585141717},5.6013582617688948,5.2892941414531549,4.8345087736993788,5.4644191834603886,5.5635895537688933,5.3582529060511499,5.3709924490686083,5.6791615176990851,5.7656730913912737,5.549259355077762,5.549259355077762,5.549259355077762,5.549259355077762,5.549259355077762]
[null,"Meters and Services",null,null,12.030562449364197,13.416271791376419,15.038735679508207,12.884469179644004,17.840288747421976,18.339704282868521,{"$f":"SUMPRODUCT(K$208:K$226,$H$6:$H$24)-K338","v":12.734430496108947},{"$f":"SUMPRODUCT(L$208:L$226,$H$6:$H$24)-L338","v":12.413086827195466},{"$f":"SUMPRODUCT(M$208:M$226,$H$6:$H$24)-M338","v":16.293134930232558},{"$f":"SUMPRODUCT(N$208:N$226,$H$6:$H$24)-N338","v":27.007334254143647},{"$f":"SUMPRODUCT(O$208:O$226,$H$6:$H$24)-O338","v":24.481000000000002},{"$f":"SUMPRODUCT(P$136:P$154,$H$6:$H$24)-P338","v":20.844495883137046},27.054336760262377,31.671426988025321,32.205396334551907,32.127314510981826,39.448355595892046,39.916965661667589,41.018865339850272,41.918007081955004,42.343663134610999,43.132424186384405,43.132424186384405,43.132424186384405,43.132424186384405,43.132424186384405]
[null,"IT",null,null,20.173463174001135,36.759502750968856,22.244721510675614,15.242657457396884,24.639059369717828,32.220813897875523,{"$f":"SUMPRODUCT(K$208:K$226,$I$6:$I$24)-K339","v":20.158599221789878},{"$f":"SUMPRODUCT(L$208:L$226,$I$6:$I$24)-L339","v":13.623730878186965},{"$f":"SUMPRODUCT(M$208:M$226,$I$6:$I$24)-M339","v":21.122589767441859},{"$f":"SUMPRODUCT(N$208:N$226,$I$6:$I$24)-N339","v":12.640798342541435},{"$f":"SUMPRODUCT(O$208:O$226,$I$6:$I$24)-O339","v":30.948},{"$f":"SUMPRODUCT(P$136:P$154,$I$6:$I$24)-P339","v":35.305327394241765},37.77237133793632,31.805996259278544,23.014683325068013,17.230276516600266,28.201007849258051,28.126746950880662,32.435115710482265,28.611105665474287,32.704501684544425,22.845151313330756,22.845151313330756,22.845151313330756,22.845151313330756,22.845151313330756]
[null,"SCADA & Communications",null,null,2.5997212856704395,2.5537368248049037,2.521113303553018,3.9188374347121413,3.6903807232477082,5.4781263449110238,{"$f":"SUMPRODUCT(K$208:K$226,$J$6:$J$24)-K340","v":3.6045879863813224},{"$f":"SUMPRODUCT(L$208:L$226,$J$6:$J$24)-L340","v":2.8277630311614725},{"$f":"SUMPRODUCT(M$208:M$226,$J$6:$J$24)-M340","v":2.7575627441860462},{"$f":"SUMPRODUCT(N$208:N$226,$J$6:$J$24)-N340","v":3.7735856353591157},{"$f":"SUMPRODUCT(O$208:O$226,$J$6:$J$24)-O340","v":5.0640000000000001},{"$f":"SUMPRODUCT(P$136:P$154,$J$6:$J$24)-P340","v":3.3385593627094794},3.7490114417403251,4.5471530148615109,4.219339638809525,3.8661575651456221,15.775890590444286,17.699234291899437,14.821464011103378,14.435718229182219,15.35217710939912,15.265822951905729,15.265822951905729,15.265822951905729,15.265822951905729,15.265822951905729]
[null,"Other Distribution Non-Network",null,null,10.183517079908791,9.8187634279629847,26.43575599819421,13.344463683904706,23.317766095461117,25.055247011952186,19.665042700389101,2.6310849858356935,10.725027906976742,11.988165745856355,5.2450000000000001,{"$f":"SUMPRODUCT(P$136:P$154,$K$6:$K$24)-P341","v":11.322390558685944},20.388534968771538,54.401281111509604,5.1235492893390067,4.2574475731836712,17.105348738094779,19.285259658687256,12.888979997003487,8.0274952667530766,18.669980352781863,17.667580289397019,17.667580289397019,17.667580289397019,17.667580289397019,17.667580289397019]
[null,"Distribution Land & Easements",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(P$136:P$154,$L$6:$L$24)-P342","v":7.548260372457297},13.592356645847694,36.267520741006408,3.415699526226005,2.8382983821224474,11.40356582539652,12.856839772458171,8.5926533313356597,5.3516635111687183,12.446653568521244,11.778386859598013,11.778386859598013,11.778386859598013,11.778386859598013,11.778386859598013]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0,{"$f":"SUMPRODUCT(K$208:K$226,$M$6:$M$24)-K343","v":5.9061924245821578},{"$f":"SUMPRODUCT(L$208:L$226,$M$6:$M$24)-L343","v":4.683802916814864},{"$f":"SUMPRODUCT(M$208:M$226,$M$6:$M$24)-M343","v":3.6349986104784864},{"$f":"SUMPRODUCT(N$208:N$226,$M$6:$M$24)-N343","v":1.3555324945092904},{"$f":"SUMPRODUCT(O$208:O$226,$M$6:$M$24)-O343","v":0},{"$f":"SUMPRODUCT(P$136:P$154,$M$6:$M$24)-P343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total actual distribution capital expenditure",null,null,{"$f":"SUM(E246:E256)","v":442.45567867905299},483.68905680119582,605.12115256610366,563.27178832497827,575.15788454685548,672.09107086998688,{"$f":"SUM(K246:K256)","v":775.52496858800635},778.65868960236719,697.75954930815283,590.61383912434337,450.86899999999997,558.32691827702388,581.92910665658201,593.081452682801,472.49890111270133,477.85759197279509,540.1323940966214,549.17150359942514,545.05435641626457,540.33821518528612,563.82882223771253,561.50102952596194,561.50102952596194,561.50102952596194,561.50102952596194,561.50102952596194]
[null,null,null,null,{"$f":"IF(ROUND(E227-E344-E257,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(P155-P344-P257,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Prior period capital expenditure that now satisfies NFIT"]
[null,null,null,null,null,"Actual AA1"]
[null,"Capital expenditure that now satisfies NFIT [$M real as at 30 June 2009]",null,null,0,0,0]
[null,"Capital expenditure that now satisfies NFIT [$M real as at 30 June 2017]",null,null,{"$f":"E261/$G$32","v":0},{"$f":"F261/$G$32","v":0},{"$f":"G261/$G$32","v":0}]
[]
[null,"Growth"]
[null,"Capacity Expansion",null,null,{"$f":"E$262*(E136/(E$155-E$138))","v":0},0,0]
[null,"Customer Driven",null,null,0,0,0]
[null,"Gifted Assets",null,null,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,{"$f":"E$262*(E140/(E$155-E$138))","v":0},0,0]
[null,"State Undergrounding Power Program (SUPP)",null,null,0,0,0]
[null,"Metering",null,null,0,0,0]
[null,"Smartgrid",null,null,0,0,0]
[null,"Wood Pole Management",null,null,0,0,0]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,{"$f":"E$262*(E146/(E$155-E$138))","v":0},0,0]
[null,"Rural Power Improvement Program (RPIP)",null,null,0,0,0]
[null,"SCADA & Communications",null,null,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,{"$f":"E$262*(E150/(E$155-E$138))","v":0},{"$f":"F$262*(F150/(F$155-F$138))","v":0},{"$f":"G$262*(G150/(G$155-G$138))","v":0}]
[null,"Corporate"]
[null,"IT",null,null,{"$f":"E$262*(E152/(E$155-E$138))","v":0},0,0]
[null,"Business Support",null,null,0,0,0]
[null,"Equity Raising Costs",null,null,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E265:E283)","v":0},{"$f":"SUM(F265:F283)","v":0},{"$f":"SUM(G265:G283)","v":0}]
[]
[null,"Wooden Pole Lines",null,null,0,0,0]
[null,"Underground Cables",null,null,0,0,0]
[null,"Transformers",null,null,0,0,0]
[null,"Switchgear",null,null,0,0,0]
[null,"Street lighting",null,null,0,0,0]
[null,"Meters and Services",null,null,0,0,0]
[null,"IT",null,null,0,0,0]
[null,"SCADA & Communications",null,null,0,0,0]
[null,"Other Distribution Non-Network",null,null,0,0,0]
[null,"Distribution Land & Easements",null,null,0,0,0]
[null,"Equity Raising Costs",null,null,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E286:E296)","v":0},{"$f":"SUM(F286:F296)","v":0},{"$f":"SUM(G286:G296)","v":0}]
[]
[null,"Gifted asset"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[APPROVED] Gifted assets [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Wooden Pole Lines",null,null,1.6344849637698249,1.995081737181553,2.3324542335739236,8.4403690260298774,8.4568702362469459,8.4404011608112146,{"$f":"K$115*$C$8","v":9.0720349221719285},{"$f":"L$115*$C$8","v":9.0720349221719303},{"$f":"M$115*$C$8","v":9.0720349221719303},{"$f":"N$115*$C$8","v":9.0720349221719303},{"$f":"O$115*$C$8","v":9.0720349221719303}]
[null,"Underground Cables",null,null,10.669289530925386,13.023126650707553,15.225364617754513,55.095484438637563,55.203197995702361,55.095694202137196,{"$f":"K$115*$D$8","v":17.194870126704405},{"$f":"L$115*$D$8","v":17.194870126704409},{"$f":"M$115*$D$8","v":17.194870126704409},{"$f":"N$115*$D$8","v":17.194870126704409},{"$f":"O$115*$D$8","v":17.194870126704409}]
[null,"Transformers",null,null,3.981632618102581,4.8600523691703392,5.6818973942774198,20.560879645752358,20.601076868911214,20.560957926615373,{"$f":"K$115*$E$8","v":33.649556554072092},{"$f":"L$115*$E$8","v":33.649556554072099},{"$f":"M$115*$E$8","v":33.649556554072099},{"$f":"N$115*$E$8","v":33.649556554072099},{"$f":"O$115*$E$8","v":33.649556554072099}]
[null,"Switchgear",null,null,2.4315336007261314,2.9679736355379291,3.4698641876827865,12.556273899262301,12.580821844324399,12.556321704413346,{"$f":"K$115*$F$8","v":9.5940440426971669},{"$f":"L$115*$F$8","v":9.5940440426971705},{"$f":"M$115*$F$8","v":9.5940440426971705},{"$f":"N$115*$F$8","v":9.5940440426971705},{"$f":"O$115*$F$8","v":9.5940440426971705}]
[null,"Street lighting",null,null,1.2719895337483216,1.5526132971050863,1.8151634544316309,6.5684673154297784,6.5813088937590658,6.5684923233719958,{"$f":"K$115*$G$8","v":0.48601950375678454},{"$f":"L$115*$G$8","v":0.48601950375678465},{"$f":"M$115*$G$8","v":0.48601950375678465},{"$f":"N$115*$G$8","v":0.48601950375678465},{"$f":"O$115*$G$8","v":0.48601950375678465}]
[null,"Meters and Services",null,null,0,0,0,0,0,0,{"$f":"K$115*$H$8","v":0},{"$f":"L$115*$H$8","v":0},{"$f":"M$115*$H$8","v":0},{"$f":"N$115*$H$8","v":0},{"$f":"O$115*$H$8","v":0}]
[null,"IT",null,null,0,0,0,0,0,0,{"$f":"K$115*$I$8","v":0},{"$f":"L$115*$I$8","v":0},{"$f":"M$115*$I$8","v":0},{"$f":"N$115*$I$8","v":0},{"$f":"O$115*$I$8","v":0}]
[null,"SCADA & Communications",null,null,0,0,0,0,0,0,{"$f":"K$115*$J$8","v":0},{"$f":"L$115*$J$8","v":0},{"$f":"M$115*$J$8","v":0},{"$f":"N$115*$J$8","v":0},{"$f":"O$115*$J$8","v":0}]
[null,"Other Distribution Non-Network",null,null,0,0,0,0,0,0,{"$f":"K$115*$K$8","v":0},{"$f":"L$115*$K$8","v":0},{"$f":"M$115*$K$8","v":0},{"$f":"N$115*$K$8","v":0},{"$f":"O$115*$K$8","v":0}]
[null,"Distribution Land & Easements",null,null,0,0,0,0,0,0,{"$f":"K$115*$L$8","v":0},{"$f":"L$115*$L$8","v":0},{"$f":"M$115*$L$8","v":0},{"$f":"N$115*$L$8","v":0},{"$f":"O$115*$L$8","v":0}]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0,{"$f":"K$115*$M$8","v":0},{"$f":"L$115*$M$8","v":0},{"$f":"M$115*$M$8","v":0},{"$f":"N$115*$M$8","v":0},{"$f":"O$115*$M$8","v":0}]
[null,"Total Distribution",null,null,{"$f":"SUM(E303:E313)","v":19.988930247272243},24.398847689702464,28.524743887720277,103.22147432511187,103.42327583894399,103.22186731734912,69.996525149402373,69.996525149402387,69.996525149402387,69.996525149402387,69.996525149402387]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(K115-K314,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(L115-L314,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(M115-M314,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(N115-N314,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(O115-O314,8)=0,\"OK\",\"CHECK\")","v":"OK"}]
[null,"[ACTUAL] Gifted assets [$M real as at 30 June 2012]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2"]
[null,"Wooden Pole Lines",null,null,2.0598630295945477,1.8192572631099375,6.3563853015914926,7.2223545298117733,4.4635054164803547,5.4500193843584457]
[null,"Underground Cables",null,null,13.445994024995075,11.875412072675545,41.492039789941167,47.144754024426646,29.136047542122874,35.57563149847649]
[null,"Transformers",null,null,5.0178606773725205,4.4317410193922306,15.484260553655721,17.593776029039773,10.873173599802206,13.276338070436246]
[null,"Switchgear",null,null,3.0643452098822763,2.7064092124862289,9.4560456550996861,10.744300562477967,6.640112107341146,8.107694809936774]
[null,"Street lighting",null,null,1.6030274200603483,1.4157831054830894,4.9466686787059659,5.6205835933490276,3.4735909472652016,4.2413162367920441]
[null,"Meters and Services",null,null,0,0,0,0,0,0]
[null,"IT",null,null,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0]
[null,"Total Distribution",null,null,{"$f":"SUM(E318:E328)","v":25.19109036190477},22.24860267314703,77.735399978994039,88.325768739105186,54.586429613011781,66.650999999999996]
[]
[null,"[ACTUAL] Gifted assets [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Wooden Pole Lines",null,null,{"$f":"E318/$J$32","v":2.2711836392043465},2.0058942134090643,7.0084845904997826,7.9632932913362868,4.9214148366969646,6.0091349188095604,{"$f":"K$138*$C$8","v":8.0369656090527108},8.012103046413019,19.736403731498953,16.352040181621199,10.672742084575752,10.402148730547344,10.435851692434316,10.469663851917803,10.503585562798015,10.53761718002148,10.758141989768179,10.833448983696554,10.909283126582428,10.985648108468505,11.062547645227786,11.139985478744379,11.139985478744379,11.139985478744379,11.139985478744379,11.139985478744379]
[null,"Underground Cables",null,null,14.825413730746559,13.093706339095444,45.748693274367398,51.981317435299097,32.125104212280895,39.225322777702658,{"$f":"K$138*$D$8","v":15.233029970233634},15.185906194887297,37.407803413755119,30.993179550317851,20.228803748493178,19.715929005441165,19.779808615418791,19.843895195332745,19.908189415765623,19.972691949472701,20.390668235481407,20.533402913129773,20.677136733521678,20.821876690656328,20.967629827490924,21.114403236283358,21.114403236283358,21.114403236283358,21.114403236283358,21.114403236283358]
[null,"Transformers",null,null,5.5326412050312541,4.8863917415011935,17.072785291729961,19.39871520333369,11.988648580658406,14.638352832642353,{"$f":"K$138*$E$8","v":29.810327132229091},29.718108108074013,73.205321544119101,60.652202685104918,39.586822740754762,38.583150858134296,38.708160266914639,38.833574706179441,38.959395488227457,39.085623929609312,39.903583970637349,40.182909058431811,40.464189421840828,40.747438747793709,41.032670819028269,41.31989951476146,41.31989951476146,41.31989951476146,41.31989951476146,41.31989951476146]
[null,"Switchgear",null,null,3.3787152861948999,2.9840587631695765,10.426137988242381,11.84655450464453,7.3213188275165813,8.9394603133466219,{"$f":"K$138*$F$8","v":8.4994163585554254},8.4731231924658026,20.872045607064429,17.292944200094475,11.286856641779009,11.00069321995786,11.03633546599052,11.072093192900329,11.107966774845325,11.143956587195824,11.377170497345842,11.456810690827263,11.537008365663052,11.617767424222691,11.699091796192251,11.780985438765596,11.780985438765596,11.780985438765596,11.780985438765596,11.780985438765596]
[null,"Street lighting",null,null,1.7674814282936309,1.5610277866232867,5.4541456447485093,6.1971972488420048,3.8299453970344399,4.6764313487338569,{"$f":"K$138*$G$8","v":0.43056735016260067},0.42923537883974644,1.0573457035624145,0.87603393534775464,0.571774784397303,0.55727818591934153,0.55908376724172015,0.56089519864758319,0.56271249909120136,0.56453568758825678,0.57634994530646788,0.58038439492361305,0.58444708568807824,0.58853821528789474,0.59265798279491011,0.59680658867447434,0.59680658867447434,0.59680658867447434,0.59680658867447434,0.59680658867447434]
[null,"Meters and Services",null,null,0,0,0,0,0,0,{"$f":"K$138*$H$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,0,0,0,0,0,0,{"$f":"K$138*$I$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,0,0,0,0,0,0,{"$f":"K$138*$J$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,0,0,0,0,0,0,{"$f":"K$138*$K$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,0,0,0,0,0,0,{"$f":"K$138*$L$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0,{"$f":"K$138*$M$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Distribution",null,null,{"$f":"SUM(E333:E343)","v":27.775435289470693},24.531078843798561,85.710246789588041,97.387077683455601,60.186431854187283,73.488702191235049,62.010306420233455,61.818475920679887,152.27892000000003,126.16640055248618,82.347000000000008,80.259200000000007,80.51923980799998,80.780122144977895,81.041849740727628,81.304425333887565,83.005914638539238,83.586956041009017,84.172064733296068,84.761269186429132,85.354598070734127,85.952080257229269,85.952080257229269,85.952080257229269,85.952080257229269,85.952080257229269]
[null,null,null,null,{"$f":"IF(ROUND(E138-E344,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Cash contributions"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[APPROVED] Cash contributions by regulatory category [$M real as at 30 June 2012]"]
[null,"Growth",null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Capacity Expansion",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Customer Driven",null,null,null,null,null,null,null,null,73.457667032188041,74.676649896518086,78.647079004858483,80.783139698043769,84.603732464336403]
[null,"Gifted Assets",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"State Undergrounding Power Program (SUPP)",null,null,null,null,null,null,null,null,29.4,14.2,0,0,0]
[null,"Metering",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Smartgrid",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Wood Pole Management",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Rural Power Improvement Program (RPIP)",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Corporate"]
[null,"IT"]
[null,"Business Support",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total approved distribution cash contributions",null,null,null,null,null,null,null,null,{"$f":"SUM(K350:K368)","v":102.85766703218803},{"$f":"SUM(L350:L368)","v":88.876649896518089},{"$f":"SUM(M350:M368)","v":78.647079004858483},{"$f":"SUM(N350:N368)","v":80.783139698043769},{"$f":"SUM(O350:O368)","v":84.603732464336403}]
[]
[null,"[ACTUAL] Cash contributions by regulatory category [$M nominal]"]
[null,"Growth",null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Capacity Expansion",null,null,9.2114699999999803E-3,0.64306259999999904,5.2120470000000002E-2,0,0,0,4.0000000000000001E-3,8.9999999999999993E-3,0,0,0,{"$f":"P419*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Customer Driven",null,null,127.16550547999999,103.914886510001,64.274119260000106,70.063999999999993,81.721999999999994,78.741,75.311999999999998,89.412000000000006,63.225000000000001,81.319000000000003,84.953000000000003,{"$f":"P420*P$32","v":62.190872041243715},74.095611553158079,63.647222819182815,67.470064602867112,68.737258181666547,58.97621732855059,60.204983246152601,62.414616173054725,64.350709769470058,65.583943621047581,68.034838773408879,69.286679806839601,70.561554715285453,71.859887322046688,73.182109248772349]
[null,"Gifted Assets",null,null,0,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,4.2279600000000001E-2,3.7671999999999997E-2,2.57815E-3,0.115,2.5999999999999999E-2,0.10100000000000001,0,7.1999999999999995E-2,0.28799999999999998,-4.7E-2,0.03,{"$f":"P423*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Undergrounding Power Program (SUPP)",null,null,20.279425719999999,17.026540799999999,16.913722,5.5679999999999996,7.0780000000000003,25.609000000000002,14.321999999999999,10.039,9.4930000000000003,6.1040000000000001,5.3449999999999998,{"$f":"P424*P$32","v":21.891031498967624},28.620344091366277,19.137196845808916,5.005498942430342,11.034796980997909,15.462735019703915,15.784900167720707,16.364234855280607,16.871851376156101,17.195187953645284,17.837778204744573,18.165993323711874,18.500247600868171,18.840652156724143,19.187320156407868]
[null,"Metering",null,null,3.6000000000000002E-4,0,0.30938700000000002,0.01,7.2999999999999995E-2,3.0000000000000001E-3,0.41699999999999998,3.0369999999999999,4.1349999999999998,3.44,3.1080000000000001,{"$f":"P425*P$32","v":3.5705645751014599},3.5864325586722456,3.6541780432191322,3.8736588609183706,3.9464122466444409,6.1007765535133558,6.2868359157848781,6.5792537785764065,6.8471842299059107,7.0439814408060837,7.3072175167936537,7.4416703191026565,7.5785970529741462,7.7180432387488693,7.8600552343418491]
[null,"Smartgrid",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P426*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wood Pole Management",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P427*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,0,0,-1.3487499999999999E-3,0,0,0,0,0,0,0,0,{"$f":"P429*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rural Power Improvement Program (RPIP)",null,null,4.9052999999999996E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"P430*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P431*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,0,0,0,0.28199999999999997,1.7999999999999999E-2,0,0,0,7.3999999999999996E-2,-1.2E-2,0,{"$f":"P433*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Corporate"]
[null,"IT",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P435*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Business Support",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P436*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P437*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total actual distribution cash contributions",null,null,{"$f":"SUM(E373:E391)","v":147.50168756999997},121.62216191000098,81.550578130000119,76.038999999999987,88.916999999999987,104.45399999999999,90.055000000000007,102.56900000000002,77.215000000000003,90.804000000000002,93.436000000000007,87.6524681153128,106.3023882031966,86.438597708210864,76.349222406215816,83.7184674093089,80.539728901767859,82.276719329658192,85.35810480691174,88.069745375532065,89.823113015498947,93.179834494947102,94.89434344965413,96.640399369127778,98.418582717519712,100.22948463952206]
[]
[null,"[APPROVED] Cash contributions by regulatory category [$M real as at 30 June 2017]"]
[null,"Growth",null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Capacity Expansion",null,null,null,null,null,null,null,null,{"$f":"K350/$J$32","v":0},0,0,0,0]
[null,"Customer Driven",null,null,null,null,null,null,null,null,80.993662753617684,82.337700632913851,86.715454639819058,89.070653033600038,93.283199041852967]
[null,"Gifted Assets",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,null,null,null,{"$f":"K354/$J$32","v":0},0,0,0,0]
[null,"State Undergrounding Power Program (SUPP)",null,null,null,null,null,null,null,null,32.416135458167325,15.656772908366531,0,0,0]
[null,"Metering",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Smartgrid",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Wood Pole Management",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,null,null,null,{"$f":"K360/$J$32","v":0},0,0,0,0]
[null,"Rural Power Improvement Program (RPIP)",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,null,null,null,{"$f":"K364/$J$32","v":0},{"$f":"L364/$J$32","v":0},{"$f":"M364/$J$32","v":0},{"$f":"N364/$J$32","v":0},{"$f":"O364/$J$32","v":0}]
[null,"Corporate"]
[null,"IT",null,null,null,null,null,null,null,null,{"$f":"K366/$J$32","v":0},0,0,0,0]
[null,"Business Support",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total approved distribution cash contributions",null,null,null,null,null,null,null,null,{"$f":"SUM(K396:K414)","v":113.40979821178502},{"$f":"SUM(L396:L414)","v":97.994473541280385},{"$f":"SUM(M396:M414)","v":86.715454639819058},{"$f":"SUM(N396:N414)","v":89.070653033600038},{"$f":"SUM(O396:O414)","v":93.283199041852967}]
[]
[null,"[ACTUAL] Cash contributions by regulatory category [$M real as at 30 June 2017]"]
[null,"Growth",null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Capacity Expansion",null,null,{"$f":"E373/E$32","v":1.1633190103813293E-2},0.77709454887182616,6.2078654223322281E-2,0,0,0,4.307392996108949E-3,9.4079320113314418E-3,0,0,0]
[null,"Customer Driven",null,null,{"$f":"E374/E$32","v":160.59765704022854},125.57360955769526,76.554390723071478,80.977524991260978,91.167088357730023,86.819010956175291,81.099595330739291,93.464668555240777,65.1070465116279,82.891466850828735,84.953000000000003,61.067234918738919,71.4423457104498,60.259328315837948,62.724551320096701,62.74805255343221,52.864797144883084,52.99119402292385,53.943507168182819,54.611967813764274,54.652951555887341,55.671005176205966,{"$f":"Z420","v":55.671005176205966},55.671005176205966,55.671005176205966,55.671005176205966]
[null,"Gifted Assets",null,null,{"$f":"E375/E$32","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,{"$f":"E377/E$32","v":5.3395019938531588E-2},4.5523881881949717E-2,3.0707336750005962E-3,0.13291298489944928,2.9004971700410914E-2,0.11136155378486055,0,7.5263456090651534E-2,0.29657302325581392,-4.7908839779005521E-2,0.03]
[null,"State Undergrounding Power Program (SUPP)",null,null,{"$f":"E378/E$32","v":25.610940989540349},20.575340630638077,20.14527305044254,6.4352999993055082,7.8960457575195564,28.236218127490037,15.42262062256809,10.494025495750705,9.7755823255813947,6.2220331491712706,5.3449999999999998,21.495514040620215,27.595487425871308,18.118538039791005,4.6534367077487548,10.073314519617986,13.860406569785283,13.893546054156991,14.143229171995609,14.31849015518387,14.329235516166149,14.596154862300891,{"$f":"Z424","v":14.596154862300891},14.596154862300891,14.596154862300891,14.596154862300891]
[null,"Metering",null,null,{"$f":"E379/E$32","v":4.5464496300512235E-4},0,0.36849876054822628,1.1557650860821675E-2,8.1437035928076801E-2,3.3077689243027884E-3,0.44904571984435787,3.1746543909348435,4.2580883720930229,3.5065193370165746,3.1080000000000001,3.506053196289729,3.4580071525565934,3.4596688539959639,3.6012047038694641,3.6025539801935405,5.468582583569856,5.5335442988422781,5.6862966581720178,5.8109414195761309,5.8699485756662586,5.9792916619665526,{"$f":"Z425","v":5.9792916619665526},5.9792916619665526,5.9792916619665526,5.9792916619665526]
[null,"Smartgrid",null,null,{"$f":"E380/E$32","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Wood Pole Management",null,null,{"$f":"E381/E$32","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,{"$f":"E383/E$32","v":0},0,-1.6064433970704008E-3,0,0,0,0,0,0,0,0]
[null,"Rural Power Improvement Program (RPIP)",null,null,{"$f":"E384/E$32","v":6.1949164917472956E-3},0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,{"$f":"E385/E$32","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,{"$f":"E387/E$32","v":0},0,0,0.32592575427517123,2.0080365023361402E-2,0,0,0,7.6202790697674411E-2,-1.2232044198895028E-2,0]
[null,"Corporate"]
[null,"IT",null,null,{"$f":"E389/E$32","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Business Support",null,null,{"$f":"E390/E$32","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,{"$f":"E391/E$32","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total actual distribution cash contributions",null,null,{"$f":"SUM(E419:E437)","v":186.28027580126601},146.97156861908712,97.131705478563504,87.883221380601938,99.193656487901436,115.16989840637449,{"$f":"SUM(K419:K437)","v":96.975569066147855},107.21801983002831,79.513493023255819,92.559878453038664,93.436000000000007,86.068802155648868,102.4958402888777,81.837535209624917,70.979192731714932,76.423921053243731,72.193786298238223,72.418284375923108,73.773032998350445,74.741399388524272,74.852135647719749,76.246451700473415,76.246451700473415,76.246451700473415,76.246451700473415,76.246451700473415]
[]
[null,"[ACTUAL] Cash contributions by asset category [$M real as at 30 June 2012]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2"]
[null,"Wooden Pole Lines",null,null,11.954262863295492,9.537545922086526,5.6941933398389368,6.282328242368016,6.7924552183426794,6.5152305854322545]
[null,"Underground Cables",null,null,95.612808312607086,75.520968202676926,51.140130851904956,43.724133734363768,49.642917100180163,61.722109762682294]
[null,"Transformers",null,null,30.620330011856407,24.065957472012919,15.098223909387057,15.06033822318587,16.967121589822263,17.457774567146693]
[null,"Switchgear",null,null,19.331238349187213,15.189432783917502,9.7099774169412445,9.3959007958952476,10.559263142127881,11.363588352683099]
[null,"Street lighting",null,null,11.428912803549059,8.9828028402307076,6.1174399358900882,5.2330084754247634,5.9286389113890561,7.3922967320556694]
[null,"Meters and Services",null,null,4.1234285714285724E-4,0,0.33421206467065878,1.0482277745496807E-2,7.3859786876051603E-2,3.0000000000000001E-3]
[null,"IT",null,null,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,0,0,-2.0065626811298363E-5,0,0,0]
[null,"Other Distribution Non-Network",null,null,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,0,0,0,0,0,0]
[null,"Total actual distribution cash contributions",null,null,{"$f":"SUM(E442:E452)","v":168.94796468335238},133.29670722092459,88.094157453006119,79.706191748983159,89.964255748738097,104.45399999999999]
[]
[null,"[ACTUAL] Cash contributions by asset category [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Wooden Pole Lines",null,null,{"$f":"E442/$J$32","v":13.180646404051901},10.515999338396197,6.2783585928303811,6.9268300441248929,7.4892907636507422,7.183625755053292,{"$f":"SUMPRODUCT(K$419:K$437,$C$6:$C$24)","v":10.733369957704108},12.267861978729783,8.6097085466550407,10.827114569326286,11.086864054000324,8.2218526145450692,9.6536918311723081,8.0688940162465155,8.1960223418109486,8.2765043788131525,7.0496737656736759,7.0665291553339245,7.1935228706117691,7.2826640331821242,7.2881293338598576,7.4238897318339561,7.4238897318339561,7.4238897318339561,7.4238897318339561,7.4238897318339561]
[null,"Underground Cables",null,null,105.42169203392035,83.268637251357916,56.386578538903166,48.209776936195901,54.735766165238481,68.054158871802088,{"$f":"SUMPRODUCT(K$419:K$437,$D$6:$D$24)","v":29.702052451188013},29.630616032778409,22.247772520221229,24.298250395212378,24.26321153746375,28.629573124577639,35.045651207391984,26.29009673750361,18.358777461215926,21.800767211691124,21.773940118966863,21.826000435137964,22.218238947707022,22.493564359982539,22.510444733974953,22.929760417830948,22.929760417830948,22.929760417830948,22.929760417830948,22.929760417830948]
[null,"Transformers",null,null,33.761658688371554,26.53487541983894,16.647145286545289,16.605372921381232,18.707772509893669,19.248761400230464,{"$f":"SUMPRODUCT(K$419:K$437,$E$6:$E$24)","v":42.621935283774917},47.44399511058279,33.777004266924003,41.286704382962157,42.11469202119487,34.422550560030061,40.847703373960158,33.238353048025239,31.25030654549839,32.53884141083995,28.680104299225007,28.748676881379641,29.265323909395221,29.627975845477774,29.650210263505347,30.202522682919746,30.202522682919746,30.202522682919746,30.202522682919746,30.202522682919746]
[null,"Switchgear",null,null,21.3144231599106,16.747711246809434,10.706120518480036,10.359822889498046,11.642534161688808,12.529374807191424,{"$f":"SUMPRODUCT(K$419:K$437,$F$6:$F$24)","v":12.523744783382369},13.789123931637198,9.9149154876299797,11.91337533739055,12.139810446529868,10.331914774752111,12.310681068274631,9.912984079302996,9.0220038774441349,9.5198631583555748,8.5108429729719823,8.5311919393802054,8.6845073416541112,8.7921245821509082,8.7987226627734092,8.9626217973307831,8.9626217973307831,8.9626217973307831,8.9626217973307831,8.9626217973307831]
[null,"Street lighting",null,null,12.601400870048613,9.9043453626846532,6.7450259054086921,5.769860938541048,6.5368558515016773,8.1506698031729332,{"$f":"SUMPRODUCT(K$419:K$437,$G$6:$G$24)","v":0.94542087025408739},0.91176838536529781,0.70600382973253317,0.72791443113074539,0.72342194081119338,0.9568578854542622,1.1801056555220357,0.86753847455059985,0.5508778018760655,0.68539091335040581,0.71064255783084873,0.71234166584911174,0.72514327081031205,0.73412914815480201,0.73468007793992895,0.74836540859142875,0.74836540859142875,0.74836540859142875,0.74836540859142875,0.74836540859142875]
[null,"Meters and Services",null,null,4.546449630051224E-4,0,0.36849876054822633,1.1557650860821677E-2,8.1437035928076801E-2,3.3077689243027884E-3,{"$f":"SUMPRODUCT(K$419:K$437,$H$6:$H$24)","v":0.44904571984435787},3.1746543909348435,4.2580883720930229,3.5065193370165746,3.1080000000000001,3.506053196289729,3.4580071525565934,3.4596688539959639,3.6012047038694641,3.6025539801935405,5.468582583569856,5.5335442988422781,5.6862966581720178,5.8109414195761309,5.8699485756662586,5.9792916619665526,5.9792916619665526,5.9792916619665526,5.9792916619665526,5.9792916619665526]
[null,"IT",null,null,0,0,0,0,0,0,{"$f":"SUMPRODUCT(K$419:K$437,$I$6:$I$24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,0,0,-2.2124152271023194E-5,0,0,0,{"$f":"SUMPRODUCT(K$419:K$437,$J$6:$J$24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(P$419:P$437,$K$6:$K$24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(P$419:P$437,$L$6:$L$24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,0,0,0,0,0,0,{"$f":"SUMPRODUCT(K$419:K$437,$M$6:$M$24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total actual distribution cash contributions",null,null,{"$f":"SUM(E457:E467)","v":186.28027580126604},146.97156861908715,97.131705478563518,87.883221380601938,99.19365648790145,115.1698984063745,96.975569066147855,107.21801983002831,79.513493023255819,92.559878453038678,93.436000000000007,86.068802155648868,102.49584028887772,81.837535209624932,70.979192731714932,76.423921053243731,72.193786298238237,72.418284375923122,73.773032998350445,74.741399388524272,74.852135647719749,76.246451700473415,76.246451700473415,76.246451700473415,76.246451700473415,76.246451700473415]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(K468-K438,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Depreciation"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Initial capital base depreciation [$m real as at 30 June 2012]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Wooden Pole Lines",null,null,-38.105772640781311,-37.858429554650776,-37.598068411355477,-37.323403209663745,-37.027031306027887,-36.706827057617474,-36.246432240640679,-35.901902838915454,-35.848583113150433,-35.848583113150433,-35.848583113150433]
[null,"Underground Cables",null,null,-16.957697635994442,-16.957697635994439,-16.957697635994439,-16.957697635994442,-16.957697635994442,-16.957697635994442,-16.957697635994435,-16.957697635994435,-16.957697635994435,-16.957697635994435,-16.957697635994432]
[null,"Transformers",null,null,-14.09638665157855,-14.040379674817654,-13.982128374367729,-13.921525616035705,-13.857196830750402,-13.789030099996367,-13.716566069554707,-13.646964170216277,-13.636579804149681,-13.636579804149681,-13.636579804149683]
[null,"Switchgear",null,null,-9.4058210418628239,-9.3879880771243656,-9.3690956235918037,-9.3490133813246068,-9.3271754515830185,-9.3033170958191072,-9.2769884980919706,-9.2504862364207998,-9.2462852883302222,-9.2462852883302222,-9.246285288330224]
[null,"Street lighting",null,null,-5.1213310218591062,-1.0242662043718209,0,0,0,0,2.2204460492503131E-16,0,0,0,0]
[null,"Meters and Services",null,null,-21.375950327162478,-21.375950327162478,-21.375950327162478,-21.375950327162482,-21.375950327162482,-21.375950327162482,-21.375950327162464,-21.375950327162464,-21.375950327162464,-4.2751900654324757,0]
[null,"IT",null,null,-1.8390046580678392,-1.8390046580678392,-1.8390046580678392,-1.8390046580678394,-1.8390046580678394,-1.8390046580678392,-1.5944400946581863,-1.5944400946581865,-1.5944400946581863,-1.2755520757265502,0]
[null,"SCADA & Communications",null,null,-1.470062744418297,-1.4700627444182972,-1.4700627444182972,-1.470062744418297,-1.4700627444182972,-1.4700627444182972,-1.4700627444182974,-1.4700627444182974,-1.4700627444182974,-1.4700627444182974,-0.29401254888365846]
[null,"Other Distribution Non-Network",null,null,-5.2995770508213527,-5.2995770508213527,-5.2995770508213527,-5.2995770508213527,-5.2995770508213527,-5.2995770508213527,-5.29957705082135,-5.2995770508213491,-5.2995770508213491,-5.29957705082135,-5.29957705082135]
[null,"Distribution Land & Easements",null,null,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E474:E484)","v":-113.67160377254619},-109.25335592742904,-107.89158482577942,-107.53623462348848,-107.15369600482572,-106.74146666989736,-105.9377146613421,-105.49708109860727,-105.42917605868509,-88.009527778023468,-81.282735441329777]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K485*-1","v":105.9377146613421},{"$f":"L485*-1","v":105.49708109860727},105.42917605868509,88.009527778023468,81.282735441329777]
[null,"Initial capital base depreciation [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Wooden Pole Lines",null,null,{"$f":"E474/$J$32","v":-42.015030192574606},-41.7423122679267,-41.455240768297315,-41.15239776204956,-40.825621171088514,-40.472567283647948,-39.964940727479309,-39.585066177967533,-39.526276400654901,-39.526276400654901,-39.526276400654901]
[null,"Underground Cables",null,null,{"$f":"E475/$J$32","v":-18.697381756021759},-18.697381756021755,-18.697381756021755,-18.697381756021759,-18.697381756021759,-18.697381756021759,-18.697381756021752,-18.697381756021752,-18.697381756021752,-18.697381756021752,-18.697381756021745]
[null,"Transformers",null,null,{"$f":"E476/$J$32","v":-15.542529903682722},-15.480777191258108,-15.416549910781946,-15.349729937202712,-15.278801684901088,-15.203641753681252,-15.123743664339701,-15.047001331104997,-15.035551636647106,-15.035551636647106,-15.035551636647108]
[null,"Switchgear",null,null,{"$f":"E477/$J$32","v":-10.370760849942375},-10.351098407745688,-10.330267784179407,-10.308125311878824,-10.284047036755378,-10.257741060828437,-10.228711421701005,-10.199490302507792,-10.194858380658919,-10.194858380658919,-10.194858380658921]
[null,"Street lighting",null,null,{"$f":"E478/$J$32","v":-5.6467265350577982},-1.1293453070115593,0,0,0,0,2.4482408132670283E-16,0,0,0,0]
[null,"Meters and Services",null,null,{"$f":"E479/$J$32","v":-23.56890140654269},-23.56890140654269,-23.56890140654269,-23.568901406542693,-23.568901406542693,-23.568901406542693,-23.568901406542672,-23.568901406542672,-23.568901406542672,-4.7137802813085159,0]
[null,"IT",null,null,{"$f":"E480/$J$32","v":-2.0276674865349578},-2.0276674865349578,-2.0276674865349578,-2.0276674865349582,-2.0276674865349582,-2.0276674865349578,-1.7580131322575816,-1.7580131322575818,-1.7580131322575816,-1.4064105058060665,0]
[null,"SCADA & Communications",null,null,{"$f":"E481/$J$32","v":-1.6208759542540383},-1.6208759542540387,-1.6208759542540387,-1.6208759542540383,-1.6208759542540387,-1.6208759542540387,-1.620875954254039,-1.620875954254039,-1.620875954254039,-1.620875954254039,-0.32417519085080665]
[null,"Other Distribution Non-Network",null,null,{"$f":"E482/$J$32","v":-5.8432587602183634},-5.8432587602183634,-5.8432587602183634,-5.8432587602183634,-5.8432587602183634,-5.8432587602183634,-5.8432587602183599,-5.843258760218359,-5.843258760218359,-5.8432587602183599,-5.8432587602183599]
[null,"Distribution Land & Easements",null,null,{"$f":"E483/$J$32","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E489:E498)","v":-125.33313284482929},{"$f":"SUM(F489:F498)","v":-120.46161853751386},-118.96014382683047,-118.56833837470289,-118.14655525631677,-117.69203546172943,-116.80582682281441,{"$f":"SUM(L489:L498)","v":-116.31998882087474},{"$f":"SUM(M489:M498)","v":-116.24511742725532},{"$f":"SUM(N489:N498)","v":-97.038393675569637},{"$f":"SUM(O489:O498)","v":-89.621502125051848}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K499*-1","v":116.80582682281441},{"$f":"L499*-1","v":116.31998882087474},{"$f":"M499*-1","v":116.24511742725532},{"$f":"N499*-1","v":97.038393675569637},{"$f":"O499*-1","v":89.621502125051848}]
[null,"[TAX] Initial capital base depreciation [$M nominal]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,-58.565578702175571,-59.740894015260793,-58.874842629498033,-58.594000519109578,-57.91875138762606]
[null,"Underground Cables",null,null,null,null,null,null,null,null,-0.44503682058260957,-2.178060666652482,-2.1464857716040768,-2.1394886377840923,-2.1209748795098404]
[null,"Transformers",null,null,null,null,null,null,null,null,-0.15904085497659215,-0.79583434178794099,-0.78429729591837338,-0.78174063646747383,-0.77497595591665369]
[null,"Switchgear",null,null,null,null,null,null,null,null,-0.1674911439349594,-0.84597772794839488,-0.83371376377961304,-0.83099601607781048,-0.82380511115930366]
[null,"Street lighting",null,null,null,null,null,null,null,null,-2.0953876094308397,-2.7461522775399354,-2.7063418758932594,-2.6975197180579888,-2.6741771178131577]
[null,"Meters and Services",null,null,null,null,null,null,null,null,-7.184053834817147E-3,-0.1282941291104466,-0.12643427565273058,-0.12602212405225019,-0.12493160966450953]
[null,"IT",null,null,null,null,null,null,null,null,-1.8725777667459957,-7.7066218105439894,-7.5946802889824463,-7.5699230811756166,-5.7728924165003823]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,-2.0003020718969213,-2.1594097336982063,-1.7166205121883125,-1.3538271923024656,-1.3099915605006252]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,-18.454768830050064,-8.6313952245755061,-6.0770146958855866,-5.9016318712810723,-5.755316444966085]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity raising costs",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K503:K513)","v":-83.767367853628372},{"$f":"SUM(L503:L513)","v":-84.932639927117691},{"$f":"SUM(M503:M513)","v":-80.860431109402427},{"$f":"SUM(N503:N513)","v":-79.99514979630834},{"$f":"SUM(O503:O513)","v":-77.275816483656612}]
[]
[null,"[APPROVED] Capital expenditure depreciation [$M real as at 30 June 2012]",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Wooden Pole Lines",null,null,0,-1.5146358731454734,-2.0646800012345028,-3.8372336998052474,-3.8642857792826941,-5.2506730516781452,-5.3490673064042484,-6.2039293625395233,-6.8294265031225247,-7.1740726888114237,-7.1491980247634253]
[null,"Underground Cables",null,null,0,-1.9834771098540398,-2.3064001636607347,-3.8454913745542867,-2.0162958709479724,-2.3537940341521413,-1.5974420409766343,-1.1812168154928524,-1.1443108216018225,-1.1431074727296398,-1.1351366318982998]
[null,"Transformers",null,null,0,-0.93248623859484403,-1.1616131051298466,-2.2853634882229703,-1.2399910741307008,-1.4512867576153856,-1.2352013172595324,-3.4758929351488907,-3.3751522703124399,-3.3545982796387159,-3.1432014260599122]
[null,"Switchgear",null,null,0,-0.72866787989765036,-1.0918673962491032,-2.0865823938977157,-1.3635812166900492,-1.7963190097843029,-1.7437310687249097,-1.8364632528696838,-1.7948052530798475,-1.7917154110271392,-1.5861693944932342]
[null,"Street lighting",null,null,0,-0.65751778573983544,-0.76306182640492404,-1.2701143144305886,-0.60515513403505361,-0.67183206183257294,-0.60681831785476137,-0.21944624106911512,-0.20516775371829599,-0.19722583221065526,-0.17824633256341949]
[null,"Meters and Services",null,null,0,-0.20655524995572278,-0.40284564572427412,-0.5455787036034776,-0.52787824290642049,-0.53275446385671088,-0.66521199999999991,-0.60331297706465636,-2.4057620266024169,-2.4570917596924828,-2.132192306655436]
[null,"IT",null,null,0,-2.154165830304875,-1.8547498521694545,-1.9857261589383164,-1.8986212052834717,-2.3972489965700405,-2.8762649596934176,-4.2811599547315824,-4.1245561851797818,-2.4141760771866485,-2.5235526816137015]
[null,"SCADA & Communications",null,null,0,-0.24402834702061041,-0.19638527846500106,-0.22505296971733513,-0.60920435879841872,-0.68570373272887652,-0.4890175307359278,-0.59234939420306099,-1.4508607709967356,-1.6051398578573892,-1.078967494025024]
[null,"Other Distribution Non-Network",null,null,0,-1.4144688958497398,-1.6266156203526119,-2.3598484787382912,-1.5845576142428306,-2.8405080690971203,-2.2366141732283462,-2.0116557366030348,-1.9671086759777983,-1.3634371305501733,-1.3771006610021943]
[null,"Distribution Land & Easements",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,0,0,0,0,0,0,0,-0.11400328718773857,-9.7661985330975462E-2,-7.8298722583086136E-2,-3.2828179247434537E-2]
[null,"Total",null,null,{"$f":"SUM(E518:E528)","v":0},-9.8360032103627901,-11.468218889390453,-18.440991581908229,-13.709570496317612,-17.980120177315296,{"$f":"SUM(K518:K528)","v":-16.799368714877779},{"$f":"SUM(L518:L528)","v":-20.519429956910141},{"$f":"SUM(M518:M528)","v":-23.39481224592264},{"$f":"SUM(N518:N528)","v":-21.578863232287354},{"$f":"SUM(O518:O528)","v":-20.336593132322083}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"-K529","v":16.799368714877779},{"$f":"-L529","v":20.519429956910141},23.39481224592264,21.578863232287354,20.336593132322083]
[null,"[APPROVED] Capital expenditure depreciation [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Wooden Pole Lines",null,null,{"$f":"E518/$J$32","v":0},-1.6700218242749392,-2.2764947822376436,-4.2308941291677371,-4.2607214717788269,-5.7893377173383529,-5.8978262033759981,-6.8403882513259475,-7.5300549192795154,-7.9100582335799254,-7.8826316866664445]
[null,"Underground Cables",null,null,{"$f":"E519/$J$32","v":0},-2.1869613153470335,-2.5430129294546147,-4.2399989558083613,-2.2231469413739093,-2.5952689201259163,-1.7613230471724441,-1.3023974250503858,-1.2617052584793,-1.2603784584777997,-1.2515898919436432]
[null,"Transformers",null,null,{"$f":"E520/$J$32","v":0},-1.0281496674546735,-1.2807825770704582,-2.5198181090267209,-1.3672013138074557,-1.6001737456974419,-1.361920177496317,-3.8324835450297026,-3.7214079315098312,-3.6987453143028466,-3.4656613333150621]
[null,"Switchgear",null,null,{"$f":"E521/$J$32","v":0},-0.80342165642101482,-1.2038816809240609,-2.3006441335107279,-1.503470524776777,-1.9806027328996245,-1.922619813823182,-2.0248653594887847,-1.9789336804376403,-1.9755268525966561,-1.7488939439282969]
[null,"Street lighting",null,null,{"$f":"E522/$J$32","v":0},-0.72497229961553555,-0.84134406556797892,-1.4004148865285473,-0.66723778224781305,-0.74075507216001801,-0.66907159149922379,-0.24195915225449244,-0.2262158400061291,-0.21745915961872045,-0.19653255990807306]
[null,"Meters and Services",null,null,{"$f":"E523/$J$32","v":0},-0.22774567898504491,-0.44417343607248144,-0.60154942718032833,-0.58203308256713882,-0.58740955327627375,-0.73345586055776868,-0.66520663905435706,-2.6525682902877241,-2.7091639222904162,-2.3509331508641109]
[null,"IT",null,null,{"$f":"E524/$J$32","v":0},-2.375160930425793,-2.0450279744537707,-2.189441093570434,-2.0934000739529908,-2.6431819115568072,-3.1713399505782998,-4.7203626194102206,-4.5476929252928464,-2.6618455353044017,-2.7824430463609233]
[null,"SCADA & Communications",null,null,{"$f":"E525/$J$32","v":0},-0.26906312764125068,-0.21653237376569337,-0.24814107318435255,-0.67170241552773846,-0.75604983279966753,-0.5391856638691952,-0.6531183061581558,-1.5997040572643288,-1.7698105803268223,-1.1896583823562763]
[null,"Other Distribution Non-Network",null,null,{"$f":"E526/$J$32","v":0},-1.5595787526948821,-1.7934895335959573,-2.601944488011243,-1.7471168117199336,-3.1319147733969239,-2.4660676192866324,-2.2180307773103181,-2.1689136497085881,-1.5033116568914757,-1.5183769240332956]
[null,"Distribution Land & Easements",null,null,{"$f":"E527/$J$32","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,{"$f":"E528/$J$32","v":0},0,0,0,0,0,0,-0.12569884354265595,-0.10768109338783846,-8.6331360457645764E-2,-3.619601038536855E-2]
[null,"Total",null,null,{"$f":"SUM(E533:E543)","v":0},-10.845075252860168,-12.644739353142661,-20.332846295988453,-15.116030417752583,-19.824694259251029,-18.522809927659061,-22.624510918625017,-25.794877645653745,-23.79263107384671,-22.422916929761495]
[null,null,null,null,null,null,null,null,null,null,{"$f":"-K544","v":18.522809927659061},{"$f":"-L544","v":22.624510918625017},{"$f":"-M544","v":25.794877645653745},{"$f":"-N544","v":23.79263107384671},{"$f":"-O544","v":22.422916929761495}]
[null,"Accelerated depreciation"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
[null,"[APPROVED] Accelerated depreciation [$m real as at 30 June 2012]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,2.583970512939223,0.34657821747264789,0,0,0]
[null,"Underground Cables",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Transformers",null,null,null,null,null,null,null,null,0.68905880345046022,9.2420857992706135E-2,0,0,0]
[null,"Switchgear",null,null,null,null,null,null,null,null,0.17226470086261553,2.3105214498176558E-2,0,0,0]
[null,"Street lighting",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Meters and Services",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"IT",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity raising costs",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K550:K560)","v":3.4452940172522988},{"$f":"SUM(L550:L560)","v":0.46210428996353053},{"$f":"SUM(M550:M560)","v":0},{"$f":"SUM(N550:N560)","v":0},{"$f":"SUM(O550:O560)","v":0}]
[]
[null,"[APPROVED] Accelerated depreciation [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3",null,null,null,null,"Proposed AA4"]
[null,"Wooden Pole Lines",null,null,3.7078822538417762,3.5479432258814079,3.4969548202399983,3.4311542050910613,3.3540119306852971,3.2658344018357366,{"$f":"K550/$J$32","v":2.849059121338366},0.3821335525320928,0,0,0,3.6322048623431478,4.8413035358668308,3.248396102266689]
[null,"Underground Cables",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transformers",null,null,0.98885279453614139,0.94619875540365894,0.932600689457738,0.91497445469095073,0.89440318151608111,0.87088917382286368,0.75974909902356513,0.10190228067522478,0,0,0,0.46170585659906493,1.4842877938171968,0.76253705087737578]
[null,"Switchgear",null,null,0.24752892430278889,0.23685179573322751,0.23344793759095356,0.22874361367273799,0.22360079537902056,0.21772229345571623,0.18993727475589178,2.5475570168806222E-2,0,0,0,0.27552964953248654,0.57338746857142853,0.35675591057142853]
[null,"Street lighting",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meters and Services",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E565:E574)","v":4.9442639726807061},4.7309937770182939,4.6630034472886894,4.5748722734547504,4.4720159075803991,4.3544458691143157,3.798745495117823,0.50951140337612377,0,0,0,{"$f":"SUM(P564:P574)","v":4.3694403684746987},{"$f":"SUM(Q564:Q574)","v":6.898978798255456},{"$f":"SUM(R564:R574)","v":4.3676890637154937},{"$f":"SUM(S564:S574)","v":0},{"$f":"SUM(T564:T574)","v":0}]
[]
[null,"Asset disposal/redundant assets"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[ACTUAL] Asset disposal [$M nominal]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,0.95138869999999998,null,0.254,1.2430000000000001,0.13273799]
[null,"Underground Cables"]
[null,"Transformers"]
[null,"Switchgear"]
[null,"Street lighting"]
[null,"Meters and Services"]
[null,"IT",null,null,null,null,null,0.8189942204109083,null,7.0852851926302654E-2]
[null,"SCADA & Communications"]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,4.6968119999999995E-2,null,null,2.6250250216320001,0.30404264249999996]
[null,"Distribution Land & Easements",null,null,0.191049,null,null,null,1E-3,1.21979207,0.81502790999999997,3.1E-2,3.5459999999999998,null,0.31394040999999995]
[null,"Equity raising costs"]
[null,"Total",null,null,{"$f":"SUM(E581:E591)","v":0.191049},{"$f":"SUM(F581:F591)","v":0},0,0.8189942204109083,1E-3,2.2420336219263026,0.86199602999999991,0.28500000000000003,4.7889999999999997,2.757763011632,0.61798305249999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"[ACTUAL] Asset disposal [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Wooden Pole Lines",null,null,{"$f":"E581/E$32","v":0},0,0,0,0,1.0489913255976093,0,0.26551274787535406,1.2800009302325581,0.13530474671270717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Underground Cables",null,null,{"$f":"E582/E$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transformers",null,null,{"$f":"E583/E$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Switchgear",null,null,{"$f":"E584/E$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Street lighting",null,null,{"$f":"E585/E$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meters and Services",null,null,{"$f":"E586/E$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,{"$f":"E587/E$32","v":0},0,0,0.94656492565401107,0,7.8121620600016956E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,{"$f":"E588/E$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,{"$f":"E589/E$32","v":0},0,0,0,0,0,5.0577537782101153E-2,0,0,2.675785173984,0.30404264249999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,{"$f":"E590/E$32","v":0.24127629315879337},0,0,0,1.1155758346311892E-3,1.3449301010856571,0.87766137779182862,3.2405099150141635E-2,3.6515553488372086,0,0.31394040999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,{"$f":"E591/E$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E596:E606)","v":0.24127629315879337},{"$f":"SUM(F596:F606)","v":0},0,0.94656492565401107,1.1155758346311892E-3,2.4720430472832833,0.92823891557392979,0.29791784702549567,4.9315562790697669,2.8110899206967073,0.61798305249999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating expenditure"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[APPROVED] Operating expenditure by regulatory category [$M real as at 30 June 2012]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Reliability",null,null,null,null,null,null,null,null,1.8652576858899124,1.8815889544721243,1.9007532504784681,1.9170008198402768,1.97058246749657]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,5.0846189396909729,5.1288545405764001,5.1807346568828727,5.2247583052035678,5.3704137567333374]
[null,"Non-revenue cap services",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Network Operations",null,null,null,null,null,null,null,null,14.828891624109557,14.87453312663291,14.928919065786207,14.926677659308874,14.912496217287917]
[null,"Smartgrid",null,null,null,null,null,null,null,null,5.0266894699923643,4.0052345864993848,4.8077171842507402,6.2773292055227481,7.6550775872137526]
[null,"Maintenance Strategy",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Preventive Condition",null,null,null,null,null,null,null,null,59.653210253211633,60.000752851349588,60.439742119769257,50.243836442556599,52.31687969640646]
[null,"Preventive Routine",null,null,null,null,null,null,null,null,44.827627186226998,46.708708426321273,47.186739480710052,47.604942532270435,48.847601586610665]
[null,"Corrective Deferred",null,null,null,null,null,null,null,null,31.407616619128095,31.698197530428516,32.036575798134706,32.320819095931064,33.177285397326962]
[null,"Corrective Emergency",null,null,null,null,null,null,null,null,74.062007291111115,74.648098979045756,75.34992414738511,75.948991261765244,78.077898216889338]
[null,"Call Centre",null,null,null,null,null,null,null,null,7.3191905684571417,7.4681905562599704,7.6246804430055972,7.755020815623519,7.8813760638820494]
[null,"Metering",null,null,null,null,null,null,null,null,20.322286554351933,20.721835903069437,21.142816355272519,21.49428652208303,21.856608151409986]
[null,"Guaranteed service level payments",null,null,null,null,null,null,null,null,1.7147546270773029,1.7090518227058173,1.7043448631234144,1.6931968594433324,1.6807679957834865]
[null,"Design & Estimating - Distribution Quotations",null,null,null,null,null,null,null,null,4.1974903808256858,4.1899755680973918,4.3094178263014467,4.3027770818025548,4.2965958498862102]
[null,"Business Support",null,null,null,null,null,null,null,null,67.464113160348106,67.312873569471549,66.614524157222618,68.865574150187697,69.403968783880273]
[null,"IT",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Non-recurring opex",null,null,null,null,null,null,null,null,10.555091179220256,11.441956072175042,4.5796352371782563,4.7186459697016492,4.8450515914086401]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K613:K629)","v":348.32884553964107},{"$f":"SUM(L613:L629)","v":351.78985248710518},{"$f":"SUM(M613:M629)","v":347.80652458550128},{"$f":"SUM(N613:N629)","v":343.29385672124056},{"$f":"SUM(O613:O629)","v":352.29260336221563}]
[]
[null,"[ACTUAL] Operating expenditure by regulatory category [$M nominal]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Reliability",null,null,3.5,1.5,0.74441376000000004,2.2105592000000001,1.754,2.9660000000000002,1.718,1.4330000000000001,1.7809999999999999,1.9570000000000001,1.452,{"$f":"P676*P$32","v":1.3935371031814487},1.4009821261420006,1.42885598152576,1.5162573484489656,1.5435651799526848,1.5579768631651751,1.5984089705370019,1.6398903587711942,1.6824482584624374,1.7261106068849279,1.7709060663318903,1.803490737952397,1.836674967530721,1.8704697869332862,1.9048864310128588]
[null,"SCADA & Communications",null,null,1.3,1.2,0.93446898999999994,3.7348773479999999,4.7809999999999997,3.8210000000000002,4.6230000000000002,4.702,5.399,5.6319999999999997,5.5410000000000004,{"$f":"P677*P$32","v":5.3180051746706907},5.3464168118918085,5.4527887964126629,5.786329195523499,5.8905411242294301,5.9455388747197198,6.0998355602800283,6.2581365030954927,6.4205456203442877,6.5871695260293022,6.7581176009652522,6.8824669648230126,7.0091043569757563,7.1380718771441094,7.2694123996835609]
[null,"Non-revenue cap services",null,null,4.5,5.92,6.2923850999999997,17.21086936,15.975,17.315000000000001,19.006,12.180999999999999,12.765000000000001,11.955,13.206]
[null,"Network Operations",null,null,12.385239260000001,10.5,15.783094469999998,13.453630061999998,14.122999999999999,16.803999999999998,17.632999999999999,14.968999999999999,16.420000000000002,16.041,14.845000000000001,{"$f":"P679*P$32","v":14.735286232948312},15.050941839165537,15.371127561132136,15.685663100753116,15.996625119256702,16.718059086360419,17.13998807334227,17.572565669061294,18.016060622220554,18.470748464180563,18.936911680139442,19.285350855054006,19.640201310786999,20.001581014905479,20.369610105579739]
[null,"Smartgrid",null,null,0,0,0,0,0,3.0089999999999999,3.7069999999999999,2.1970000000000001,5.0000000000000001E-3,0,0,{"$f":"P680*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Maintenance Strategy",null,null,8.9,8.6,0,0,0,0,0,0,0,0,0,{"$f":"P681*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preventive Condition",null,null,33.1,30.9,48.057539740000003,40.079516810000008,46.945,47.917999999999999,59.119,47.424999999999997,47.165999999999997,40.533999999999999,25.265000000000001,{"$f":"P682*P$32","v":24.695273207789022},24.827208608453525,25.321169244653902,26.870034093659459,27.353964057315984,27.609357655020716,28.325866699260999,29.06097035250642,29.815151175984695,30.588904254195104,31.382737519908375,31.960179890274684,32.548247200255744,33.147134948740444,33.757042231797271]
[null,"Preventive Routine",null,null,26.9,30,36.37657797,28.588491490000003,38.576999999999998,49.521000000000001,43.259,48.295999999999999,50.220999999999997,52.354999999999997,54.741,{"$f":"P683*P$32","v":52.253443055625631},52.532608987001886,53.57779458823979,56.8550825334829,57.879043944481246,58.41943864682559,59.935520863330147,61.490947951001601,63.086740975102963,64.723947499249874,66.403642273087286,67.625469290912079,68.869777925864867,70.13698183970078,71.427502305551272]
[null,"Corrective Deferred",null,null,25.7,27.3,16.73996498,17.410299510000002,27.149000000000001,26.890999999999998,27.852,26.352,26.331,24.35,16.652999999999999,{"$f":"P684*P$32","v":16.00136766307654},16.086855555275367,16.406918657409278,17.410509737403341,17.724073438703275,17.889556396566661,18.353820328953216,18.830132687479413,19.318806148970481,19.820161504738603,20.334527871167484,20.708683183996964,21.089722954582509,21.477773856946826,21.872964895914649]
[null,"Corrective Emergency",null,null,52.5,58.7,64.453364539999995,74.419187919999999,69.328000000000003,84.206999999999994,81.248999999999995,84.289000000000001,81.054000000000002,79.165999999999997,68.730999999999995,{"$f":"P685*P$32","v":61.205303506859828},61.532295080227925,62.756537889963262,66.595278298981782,67.794660871202893,68.427633931662783,70.203445567725382,72.025342488132694,73.894520683151924,75.812207180999565,77.779660853328195,79.210806613029419,80.668285454709164,82.152581907075813,83.664189414166003]
[null,"Call Centre",null,null,4.8858290000000002,4.9740000000000002,6.1204951599999999,5.03379771,6.7409999999999997,7.976,7.165,5.3440000000000003,4.274,3.7080000000000002,3.8660000000000001,{"$f":"P686*P$32","v":3.9464555903182172},4.0309955722417312,4.1167488255154767,4.2009888273089553,4.2842717562524104,4.4774887095923281,4.5904911978418328,4.7063456335062392,4.8251239937975869,4.9469000724828103,5.0717495257298095,5.165069717003238,5.2601069997960979,5.3568929685923452,5.4554597992144442]
[null,"Metering",null,null,19.525321550000001,18.67454953,18.71286443,17.975142210000001,18.175999999999998,23.82,25.09,23.925999999999998,21.12,16.690999999999999,14.782999999999999,{"$f":"P687*P$32","v":14.536371275731044},14.801724578736572,15.112643099861492,15.541401035480447,15.843849690694165,16.444965404798349,16.862284454656145,17.290193687289477,17.728961846651583,18.178864496531947,18.640184193621291,18.98316358278392,19.332453792707145,19.688170942492956,20.050433287834828]
[null,"Guaranteed service level payments",null,null,0,0,0,0,0,7.2489999999999997,-0.89200000000000002,1.212,0.60699999999999998,0.746,1.0109999999999999,{"$f":"P688*P$32","v":1.0313679385748404},1.0534616438980462,1.0758724259354788,1.0978877343576559,1.1196529210617994,1.1701483000932482,1.1996804057238402,1.2299578401840396,1.2609994140209586,1.2928244125207327,1.3254526076899493,1.3498409356714445,1.374678008887799,1.3999720842513343,1.425731570601559]
[null,"Design & Estimating - Distribution Quotations",null,null,0,0,0,0,0,8.827,7.7930000000000001,6.3330000000000002,4.234,5.468,6.6820000000000004,{"$f":"P689*P$32","v":6.1342878758558985},6.1670605332742907,6.2897599954870964,6.6744968957290984,6.7947047461887298,6.858144329820357,7.0361246544777103,7.2187238664669335,7.4060618336454729,7.5982615346423144,7.7954491395877099,7.9388854037561236,8.0849608951852368,8.2337241756566435,8.3852247004887257]
[null,"Business Support",null,null,43.621869504999992,53.749750000000006,69.83,56.773000000000003,74.028000000000006,62.649000000000001,60.435000000000002,79.36,66.936999999999998,109.413,112.98099999999999,{"$f":"P690*P$32","v":65.208900165272169},65.579199314083084,66.332220329218273,65.177191496498722,62.455909561037309,69.719547666980958,71.70238186208185,73.741608153471759,75.838830340667371,77.995697835479731,80.213906959234407,81.689842847284311,83.192935955674358,84.723685977258754,86.282601799240311]
[null,"IT",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P691*P$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-recurring opex",null,null,0,0,0,4.6463999999999999,7.6319999999999997,13.335000000000001,16.547000000000001,13.385999999999999,12.653,10.013999999999999,11.371,{"$f":"P692*P$32","v":12.273339937396909},12.338910705070024,12.584404923853072,13.354177529686577,13.594686589856654,13.721615027379521,14.077713904852427,14.443054144241144,14.817875574355767,15.202424247965434,15.596952603320497,15.883936531221593,16.17620096339607,16.473843061122558,16.776961773447212]
[null,"Total",null,null,{"$f":"SUM(E634:E650)","v":236.81825931500003},252.01829953000001,284.04516913999998,281.53577161999999,325.209,376.30799999999999,374.30400000000003,371.40500000000003,350.96700000000004,378.03000000000003,351.12799999999993,278.73293872730051,280.74866135546176,285.82684231920769,296.7652978273145,298.2755490002333,308.95947089298585,317.12556254306287,325.50786933520772,334.11212648737609,342.94422163590093,352.01019889411162,358.48718655376314,365.08335078635247,371.80088444082128,378.64202071453246]
[]
[null,"[APPROVED] Operating expenditure by regulatory category [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Reliability",null,null,null,null,null,null,null,null,{"$f":"K613/$J$32","v":2.0566138030678611},2.0746204906380887,2.0957508449000635,2.1136652465768786,2.1727438162536878]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,5.6062481735437313,5.655021888862624,5.7122243676985454,5.7607643863150884,5.9213625783902426]
[null,"Non-revenue cap services",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Network Operations",null,null,null,null,null,null,null,null,16.350182298694499,16.400506146596243,16.460471519746342,16.458000168182192,16.442363857109285]
[null,"Smartgrid",null,null,null,null,null,null,null,null,5.5423757403202654,4.4161301665884647,5.3009391663003669,6.921318157882153,8.4404092520374725]
[null,"Maintenance Strategy",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Preventive Condition",null,null,null,null,null,null,null,null,65.773011703491306,66.156208572155364,66.640233592215694,55.398333607480225,57.684049625420265]
[null,"Preventive Routine",null,null,null,null,null,null,null,null,49.426477385610838,51.500538075635099,52.027610164488067,52.488716517154742,53.858859518304783]
[null,"Corrective Deferred",null,null,null,null,null,null,null,null,34.629712746389238,34.950104249187611,35.323196622046929,35.636600337844307,36.580931210000941]
[null,"Corrective Emergency",null,null,null,null,null,null,null,null,81.660002063007965,82.306220687055415,83.080045847764254,83.740571042603705,86.087881798900881]
[null,"Call Centre",null,null,null,null,null,null,null,null,{"$f":"K623/$J$32","v":8.0700637044641983},8.2343495475894279,8.406893675704378,8.5506056204135792,8.6899236082842908]
[null,"Metering",null,null,null,null,null,null,null,null,22.407142645087237,22.847681618224964,23.311850304070393,23.699377669268834,24.098869744632321]
[null,"Guaranteed service level payments",null,null,null,null,null,null,null,null,1.8906706894169063,1.8843828363897803,1.8791929915115733,1.8669013181312437,1.8531973818050989]
[null,"Design & Estimating - Distribution Quotations",null,null,null,null,null,null,null,null,4.6281094139183603,4.6198236592468245,4.7515194558921321,4.7441974397962428,4.7373820775139786]
[null,"Business Support",null,null,null,null,null,null,null,null,74.385232339148743,74.218477132873502,73.448484304826124,75.930468709420097,76.524097055533318]
[null,"IT",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Non-recurring opex",null,null,null,null,null,null,null,null,11.637934198602412,12.615782242926066,5.0494583740600882,5.2027301677885704,5.3421036969017566]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K655:K671)","v":384.06377690476353},{"$f":"SUM(L655:L671)","v":387.87984731396944},{"$f":"SUM(M655:M671)","v":383.48787123122497},{"$f":"SUM(N655:N671)","v":378.51225038885786},{"$f":"SUM(O655:O671)","v":388.43417522108831}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(K630/$J$32-K672,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(L630/$J$32-L672,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(M630/$J$32-M672,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(N630/$J$32-N672,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(O630/$J$32-O672,8)=0,\"OK\",\"CHECK\")","v":"OK"}]
[null,"[ACTUAL] Operating expenditure by regulatory category [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Reliability",null,null,{"$f":"E634/E$32","v":4.4201593625498008},1.8126412938767409,0.88664212748126059,2.5548871440777274,1.9567200139431056,3.2702808764940237,1.8500252918287934,1.497951841359773,1.8340158139534881,1.9948425414364641,1.452,1.3683592922048791,1.3508148092979984,1.3527990365175708,1.4096112465144932,1.4090714642026885,1.3965312554519576,1.4068868608334193,1.4173192554470577,1.427829008702961,1.438416694233527,1.4490828899247712,{"$f":"Z676","v":1.4490828899247712},1.4490828899247712,1.4490828899247712,1.4490828899247712]
[null,"SCADA & Communications",null,null,{"$f":"E635/E$32","v":1.6417734775184973},1.4501130351013927,1.1130094819295988,4.3166408396175573,5.3335680653717148,4.2129950199203181,4.9782694552529181,4.9151218130311607,5.559714418604651,5.7409060773480656,5.5410000000000004,5.2219218133058627,5.1549686976172291,5.1625408897011837,5.3793471922089191,5.377287279257323,5.3294314346762288,5.368950413309614,5.4087624343981604,5.4488696709201037,5.489274311966823,5.5299785628623193,{"$f":"Z677","v":5.5299785628623193},5.5299785628623193,5.5299785628623193,5.5299785628623193]
[null,"Non-revenue cap services",null,null,{"$f":"E636/E$32","v":5.6830620375640288},7.1538909731668703,7.4946138985869686,19.891721907409341,17.821323958233247,19.091339641434264,20.466577821011672,12.733113314447589,13.144981395348836,12.186174033149172,13.206,0,0,0,0,0]
[null,"Network Operations",null,null,{"$f":"E637/E$32","v":15.641351792145247},12.688489057137186,18.798626800125938,15.549235906725064,15.755277512496283,18.527916334661349,18.988065175097272,15.647481586402263,16.908781395348836,16.351185082872927,14.845000000000001,14.469055609729294,14.511987519937101,14.552933832200463,14.582410524490983,14.602809309149796,14.985647474355122,15.086266693764488,15.187561508094385,15.289536453540773,15.392196096757322,15.495545035059919,15.495545035059919,15.495545035059919,15.495545035059919,15.495545035059919]
[null,"Smartgrid",null,null,{"$f":"E638/E$32","v":0},0,0,0,0,3.3176922310756964,3.9918764591439682,2.296580736543909,5.1488372093023253E-3,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Maintenance Strategy",null,null,{"$f":"E639/E$32","v":11.239833807626637},10.392476751559981,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Preventive Condition",null,null,{"$f":"E640/E$32","v":41.802078542970975},37.340410653860857,57.239456826521888,46.322506196041338,52.370707556761175,52.833890438247003,63.662191634241239,49.574575070821517,48.570011162790692,41.317806629834251,25.265000000000001,24.249089952660078,23.938179107383224,23.973342170628406,24.980127741108905,24.970562102969588,24.748333444346141,24.931848116143108,25.116723592086359,25.302969962856423,25.49059739395857,25.679616126277676,25.679616126277676,25.679616126277676,25.679616126277676,25.679616126277676]
[null,"Preventive Routine",null,null,{"$f":"E641/E$32","v":33.97208195788275},36.252825877534818,43.326719916903137,33.041580327899169,43.035568972567383,54.601341633466127,46.583378404669254,50.485053824362595,51.715950697674408,53.367389502762428,54.741,51.309350997275757,50.651485744587383,50.725888287433683,52.856175003991872,52.8359347935031,52.3657147452776,52.754018748717016,53.145202117019885,53.539286201349064,53.936292511191276,54.336242715531107,54.336242715531107,54.336242715531107,54.336242715531107,54.336242715531107]
[null,"Corrective Deferred",null,null,{"$f":"E642/E$32","v":32.456598747865677},32.990071548556685,19.938317856764222,20.122216311891471,30.286768334402154,29.649738047808761,29.992377431906611,27.546424929178464,27.114806511627904,24.820856353591161,16.652999999999999,15.712262041512707,15.510806536086523,15.53359053602092,16.185939912178359,16.179741831618117,16.035748183846508,16.154657001347097,16.274447555497407,16.395126384580603,16.516700075362738,16.639175263452287,16.639175263452287,16.639175263452287,16.639175263452287,16.639175263452287]
[null,"Corrective Emergency",null,null,{"$f":"E643/E$32","v":66.302390438247002},70.934695967043126,76.767882768678049,86.011099132523796,77.340641463311087,92.845765936254963,87.492843385213988,88.109464589235117,83.466770232558133,80.696834254143639,68.730999999999995,60.099473199980196,59.32890498279027,59.416053885337057,61.911293192434528,61.887585506326843,61.336809153924307,61.791635917361475,62.24983532746208,62.71143239318873,63.176452308951312,63.644920455982152,63.644920455982152,63.644920455982152,63.644920455982152,63.644920455982152]
[null,"Call Centre",null,null,{"$f":"E644/E$32","v":6.1703265137620944},6.0107185304952733,7.2898825109051693,5.8178876436183673,7.5200967012488453,8.7942549800796801,7.715617704280155,5.5862209631728037,4.4012260465116277,3.7797016574585638,3.8660000000000001,3.8751527791812816,3.886650952638123,3.8976173363499864,3.9055118865633318,3.9109751599928266,4.013508208443791,4.0404563976173167,4.0675855269713557,4.0948968114056843,4.1223914739773635,4.1500707459555182,4.1500707459555182,4.1500707459555182,4.1500707459555182,4.1500707459555182]
[null,"Metering",null,null,{"$f":"E645/E$32","v":24.658580816007969},22.566839748416321,22.288161263278646,20.775041783679853,20.276706370256491,26.263685258964141,27.018122568093382,25.01046458923512,21.748688372093021,17.013754143646409,14.782999999999999,14.273734559830169,14.271694399961921,14.308208307247067,14.448295145026027,14.463345488888312,14.740853170290134,14.84183765242587,14.943513944290284,15.045886785232339,15.148960947068636,15.252741234305843,15.252741234305843,15.252741234305843,15.252741234305843,15.252741234305843]
[null,"Guaranteed service level payments",null,null,{"$f":"E646/E$32","v":0},0,0,0,0,7.992672310756971,-0.96054863813229563,1.2669348441926342,0.62506883720930229,0.76042541436464084,1.0109999999999999,1.0127336396060884,1.0157385758543642,1.0186045340043237,1.0206676982267942,1.0220954718139776,1.0488914907723808,1.0559341389614059,1.0630240741138111,1.0701616137318841,1.0773470774497398,1.0845807870476367,1.0845807870476367,1.0845807870476367,1.0845807870476367,1.0845807870476367]
[null,"Design & Estimating - Distribution Quotations",null,null,{"$f":"E647/E$32","v":0},0,0,0,0,9.7325587649402383,8.39187840466926,6.6200481586402251,4.3600353488372088,5.573734806629834,6.6820000000000004,6.023456280298408,5.946226252810705,5.9549607321067191,6.2050455344338795,6.2026694368880424,6.1474679999656319,6.1930529107610628,6.2389758443151706,6.2852393071456465,6.3318458243565976,6.3787979397763657,6.3787979397763657,6.3787979397763657,6.3787979397763657,6.3787979397763657]
[null,"Business Support",null,null,{"$f":"E648/E$32","v":55.0901756869861},64.952677590367571,83.171783071307573,65.616251232142901,82.583847886077677,69.076138446215126,65.079323929961078,82.957053824362589,68.92954325581394,111.52872099447514,112.98099999999999,64.030734647753505,63.230894928911987,62.801405398196842,60.592947657384897,57.014009564519426,62.494848116745708,63.110968964552754,63.733163991440833,64.361493081199995,64.996016707999431,65.636795942207755,65.636795942207755,65.636795942207755,65.636795942207755,65.636795942207755]
[null,"IT",null,null,{"$f":"E649/E$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-recurring opex",null,null,{"$f":"E650/E$32","v":0},0,0,5.3701468959721828,8.5140747699052355,14.703032868525895,17.818607976653695,13.992730878186965,13.029647441860464,10.2076408839779,11.371,12.051590669085732,11.897070633522702,11.914546375735272,12.414910208384667,12.410156167900313,12.299710421940434,12.390915646985428,12.482797180072655,12.575360036184184,12.668609267489343,12.762549963620478,12.762549963620478,12.762549963620478,12.762549963620478,12.762549963620478]
[null,"Total",null,null,{"$f":"SUM(E676:E692)","v":299.07841318112673},304.54585102711684,338.31509652248246,325.38921532159878,362.79530160457438,414.91330278884453,{"$f":"SUM(K676:K692)","v":403.06860700389103},388.23922096317278,361.41438976744178,385.33997237569059,351.12799999999993,273.69691548242395,270.69542314139949,270.61249132147947,275.89228294294759,272.28624357703035,276.94349510003599,279.12742946278007,281.32891235120945,283.54808771003837,285.78510069076265,288.04009766200386,288.04009766200386,288.04009766200386,288.04009766200386,288.04009766200386]
[null,null,null,null,{"$f":"IF(ROUND(E651/E32-E693,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Deferred revenue"]
[null,"Deferred revenue data"]
[null,"Deferred revenue [$M real as at 30 June 2009]",null,null,484.21800000000002]
[null,"Deferred revenue [$M real as at 30 June 2017]",null,null,{"$f":"E697/G32","v":576.73312981845072}]
[null,"Recovery period (years)",null,null,42]
[]
[null,"Other distribution inputs"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[APPROVED] Tariff equalisation contribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3",null,null,null,null,"Approved AA4"]
[null,"Tariff equalisation contribution [$M real as at 30 June 2012]",null,null,null,null,null,null,null,null,150.83251714005877,200.49096303771634,208.58148168074752,168.40233981689389,164.93862861595878]
[]
[null,"[ACTUAL] Tariff equalisation contribution"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Tariff equalisation contribution [$M nominal]",null,null,69.7,71.599999999999994,72,122.1,175.7,181.2,154,209,136,141,150,167,198,162,157,161,{"$f":"T709","v":161},{"$f":"U709","v":161},161,161,161,161,161,161,161,161]
[]
[null,"Energy transported [GWh]"]
[null,"Actual/Forecast",null,null,12851.397798996928,13417.775068147537,13544.70477451734,13724.362693310937,14105.32086607463,13930.738775762884,13639,13665,13456,13860,13769,13691,13656,13505,13276,13083,{"$f":"T712","v":13083},{"$f":"U712","v":13083},13083,13083,13083,13083,13083,13083,13083,13083]

{"sheet":"Tx_Inputs","index":7,"n_rows":646,"n_cols":30,"rows_kept":646,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"IF(COUNTIF(P6:P20,\"CHECK\")+COUNTIF(E138:AD138,\"CHECK\")+COUNTIF(E216:AD216,\"CHECK\")+COUNTIF(E291:AD291,\"CHECK\")+COUNTIF(K350:O350,\"CHECK\")+COUNTIF(K369:AD369,\"CHECK\")+COUNTIF(K386:O386,\"CHECK\")+COUNTIF(K420:AD420,\"CHECK\")+COUNTIF(K622:O622,\"CHECK\")+COUNTIF(E636:AD636,\"CHECK\")>0,\"CHECK\",\"OK\")","v":"OK"}]
[null,"Allocation of capex and contributions from regulatory category to asset class"]
[null,"% matrix"]
[null,"Transmission"]
[null,"Growth","Transmission cables","Transmission steel towers","Transmission wood poles","Transmission metering","Transmission transformers","Transmission reactors","Transmission capacitors","Transmission circuit breakers","SCADA and communications","IT","Other non-network assets","Land & Easements","Equity raising costs"]
[null,"Capacity Expansion",0.1288197121969783,8.1581300256933928E-2,4.4273157215005618E-2,0,0.31013974373660702,4.2343191720940337E-2,3.1068470061405555E-2,9.6282612721833388E-2,0,0,0,0.26549181209029593,0,{"$f":"IF(SUM(C6:O6)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Customer Driven",8.2094953360136308E-2,9.4661796220649491E-2,0,0,0.35291236054663183,0,2.8741764573240323E-2,0.20049583349265276,0,0,0,0.24109329180668934,0,{"$f":"IF(SUM(C7:O7)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Generation Driven"]
[null,"Gifted Assets",8.2094953360136308E-2,9.4661796220649491E-2,0,0,0.35291236054663183,0,2.8741764573240323E-2,0.20049583349265276,0,0,0,0.24109329180668934,0,{"$f":"IF(SUM(C9:O9)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",0,0,0,0,0.59690923181467459,7.3042479801928253E-2,0,0.33004828838339706,0,0,0,0,0,{"$f":"IF(SUM(C11:O11)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Improvement in service"]
[null,"Reliability Driven",0,0,0.84726888888888885,0,0,0,0,0.15273111111111112,0,0,0,0,0,{"$f":"IF(SUM(C13:O13)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"SCADA & Communications",0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"IF(SUM(C14:O14)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C16:O16)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Corporate"]
[null,"IT",0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"IF(SUM(C18:O18)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Business Support",0,0,0,0,0,0,0,0,0,0,0.6,0.4,0,{"$f":"IF(SUM(C19:O19)=1,\"OK\",\"CHECK\")","v":"OK"}]
[null,"Equity Raising Costs",0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(SUM(C20:O20)=1,\"OK\",\"CHECK\")","v":"OK"}]
[]
[null,"Inflation"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Actual and Forecast Inflation"]
[null,"June CPI",{"$f":"Dx_Inputs!C29","v":148.4},{"$f":"Dx_Inputs!D29","v":154.30000000000001},{"$f":"Dx_Inputs!E29","v":157.5},{"$f":"Dx_Inputs!F29","v":164.6},{"$f":"Dx_Inputs!G29","v":167},{"$f":"Dx_Inputs!H29","v":172.1},{"$f":"Dx_Inputs!I29","v":178.3},{"$f":"Dx_Inputs!J29","v":180.4}]
[null,"June CPI (rebased)",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!J30","v":100.4},{"$f":"Dx_Inputs!K30","v":102.8},{"$f":"Dx_Inputs!L30","v":105.9},{"$f":"Dx_Inputs!M30","v":107.5},{"$f":"Dx_Inputs!N30","v":108.6},{"$f":"Dx_Inputs!O30","v":110.7},{"$f":"Dx_Inputs!P30","v":113},{"$f":"Dx_Inputs!Q30","v":0},{"$f":"Dx_Inputs!R30","v":0},{"$f":"Dx_Inputs!S30","v":0},{"$f":"Dx_Inputs!T30","v":0},{"$f":"Dx_Inputs!U30","v":0},{"$f":"Dx_Inputs!V30","v":0},{"$f":"Dx_Inputs!W30","v":0},{"$f":"Dx_Inputs!X30","v":0},{"$f":"Dx_Inputs!Y30","v":0},{"$f":"Dx_Inputs!Z30","v":0},{"$f":"Dx_Inputs!AA30","v":0},{"$f":"Dx_Inputs!AB30","v":0},{"$f":"Dx_Inputs!AC30","v":0},{"$f":"Dx_Inputs!AD30","v":0}]
[null,"Actual & Forecast Inflation",null,{"$f":"Dx_Inputs!D31","v":3.9757412398921943E-2},{"$f":"Dx_Inputs!E31","v":2.0738820479585085E-2},{"$f":"Dx_Inputs!F31","v":4.5079365079365052E-2},{"$f":"Dx_Inputs!G31","v":1.4580801944106936E-2},{"$f":"Dx_Inputs!H31","v":3.0538922155688653E-2},{"$f":"Dx_Inputs!I31","v":3.6025566531086683E-2},{"$f":"Dx_Inputs!J31","v":1.1777902411665764E-2},{"$f":"Dx_Inputs!K31","v":2.3904382470119501E-2},{"$f":"Dx_Inputs!L31","v":3.0155642023346418E-2},{"$f":"Dx_Inputs!M31","v":1.5108593012275628E-2},{"$f":"Dx_Inputs!N31","v":1.0232558139534831E-2},{"$f":"Dx_Inputs!O31","v":1.9337016574585641E-2},{"$f":"Dx_Inputs!P31","v":1.84E-2},{"$f":"Dx_Inputs!Q31","v":1.84E-2},{"$f":"Dx_Inputs!R31","v":1.84E-2},{"$f":"Dx_Inputs!S31","v":1.84E-2},{"$f":"Dx_Inputs!T31","v":1.84E-2},{"$f":"Dx_Inputs!U31","v":1.84E-2},{"$f":"Dx_Inputs!V31","v":1.84E-2},{"$f":"Dx_Inputs!W31","v":1.84E-2},{"$f":"Dx_Inputs!X31","v":1.84E-2},{"$f":"Dx_Inputs!Y31","v":1.84E-2},{"$f":"Dx_Inputs!Z31","v":1.84E-2},{"$f":"Dx_Inputs!AA31","v":1.84E-2},{"$f":"Dx_Inputs!AB31","v":1.84E-2},{"$f":"Dx_Inputs!AC31","v":1.84E-2},{"$f":"Dx_Inputs!AD31","v":1.84E-2}]
[null,"End of year Inflation factor",null,{"$f":"Dx_Inputs!D32","v":0.77573874777920004},{"$f":"Dx_Inputs!E32","v":0.79182665440845101},{"$f":"Dx_Inputs!F32","v":0.82752169724210178},{"$f":"Dx_Inputs!G32","v":0.83958762721404012},{"$f":"Dx_Inputs!H32","v":0.86522772840440898},{"$f":"Dx_Inputs!I32","v":0.89639804749858298},{"$f":"Dx_Inputs!J32","v":0.90695573622402903},{"$f":"Dx_Inputs!K32","v":0.92863595302619706},{"$f":"Dx_Inputs!L32","v":0.95663956639566416},{"$f":"Dx_Inputs!M32","v":0.97109304426377607},{"$f":"Dx_Inputs!N32","v":0.98102981029810299},{"$f":"Dx_Inputs!O32","v":1},{"$f":"Dx_Inputs!P32","v":1.0184},{"$f":"Dx_Inputs!Q32","v":1.03713856},{"$f":"Dx_Inputs!R32","v":1.056221909504},{"$f":"Dx_Inputs!S32","v":1.0756563926388736},{"$f":"Dx_Inputs!T32","v":1.0954484702634288},{"$f":"Dx_Inputs!U32","v":1.1156047221162759},{"$f":"Dx_Inputs!V32","v":1.1361318490032153},{"$f":"Dx_Inputs!W32","v":1.1570366750248744},{"$f":"Dx_Inputs!X32","v":1.1783261498453321},{"$f":"Dx_Inputs!Y32","v":1.2000073510024862},{"$f":"Dx_Inputs!Z32","v":1.2220874862609319},{"$f":"Dx_Inputs!AA32","v":1.244573896008133},{"$f":"Dx_Inputs!AB32","v":1.2674740556946826},{"$f":"Dx_Inputs!AC32","v":1.2907955783194647},{"$f":"Dx_Inputs!AD32","v":1.3145462169605429}]
[]
[null,"Initial capital base - asset data"]
[]
[]
[null,null,"Remaining life @ 30 June 2006","Standard life (AA1/AA2)","Standard life (AA3)","Standard life (AA4+)","ICB ($M @ 30 June 2006)","ICB ($M @ 30 June 2017)",null,"Tax life","Tax ICB @ 30 June 2012"]
[null,"Transmission cables",38.1,55,55,55,12.086608290717502,{"$f":"G34/D$28","v":15.580771651950194},null,47.5,1328.902757574017]
[null,"Transmission steel towers",41.3,60,60,60,365.18785184085704,470.7613908501076,null,47.5,58.789186769396082]
[null,"Transmission wood poles",20.9,45,45,45,172.74082900090889,222.67912940462841,null,47.5,9.139871167544511]
[null,"Transmission metering",26.1,40,40,40,2.1267290092169748,2.7415531521474414,null,25,0]
[null,"Transmission transformers",25.5,50,50,50,154.90986901547146,199.69334967339253,null,40,165.49647647266485]
[null,"Transmission reactors",27,50,50,50,3.9328795936400982,5.0698506486871029,null,40,1.9295841965734943]
[null,"Transmission capacitors",23.1,40,40,40,76.258478913879046,98.304331364384339,null,40,12.789499664904792]
[null,"Transmission circuit breakers",28.2,50,50,50,455.26507288606081,586.87937683840403,null,40,23.558689526942459]
[null,"SCADA and communications",11.4,34.15,11,11,33.890581975885645,43.688138658676344,null,12.5,72.734761781766906]
[null,"IT",4.2,16.850000000000001,6,6,2.6795698550451141,3.4542168516349592,null,4,18.769230651638424]
[null,"Other non-network assets",12,16.850000000000001,16.850000000000001,27,24.499474469319676,31.582120320091327,null,12.5,151.00241979064219]
[null,"Land & Easements",0,0,0,0,82.985793278295304,106.97647051390516,null,0,200.14782085760407]
[null,"Equity raising costs",0,0,{"$f":"ROUND(SUMPRODUCT(Tx_Asset!M15:M25,E34:E44)/SUM(Tx_Asset!M15:M25),0)","v":49},{"$f":"ROUND(SUMPRODUCT(Tx_Asset!R15:R25,F34:F44)/SUM(Tx_Asset!R15:R25),0)","v":49},0,0,null,5,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G34:G46)","v":1386.5637381292977},{"$f":"SUM(H34:H46)","v":1787.4106999280093},null,null,{"$f":"SUM(K34:K46)","v":2043.2602984536948}]
[]
[null,"Working capital assumptions"]
[]
[]
[null,null,"Input"]
[null,"2017 Closing balance (real as at 30 June 2012)",16.594000000000001]
[]
[null,"Receivables",45,"days"]
[null,"TEC",0,"days"]
[null,"Inventory % capex",0.04,"Percent"]
[null,"Prepayments",0]
[null,"Creditors",-26.09,"Days"]
[]
[null,"Capital expenditure"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[APPROVED] Capital expenditure by regulatory category [$M real]",null,null,null,null,null,null,null,null,null,null,"[$M real as at 30 June 2012]"]
[null,"Growth",null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Capacity Expansion",null,null,null,null,null,null,null,null,192.68435227799489,271.15144588372573,130.33891665940286,140.03746111579204,221.35588188048604]
[null,"Customer Driven",null,null,null,null,null,null,null,null,33.746976952643173,58.103881260798381,58.637321480803621,59.183715318279987,60.030471011148201]
[null,"Generation Driven",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Gifted Assets",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,null,null,null,30.382175731558515,33.216553881389061,33.622781919908128,33.936085467476616,35.769451638767066]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,14.05299333511827,11.94190305705528,13.064273697795626,18.70573385707295,18.662322594139336]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,null,null,null,17.912618265185969,19.56866467332588,24.609445802824318,30.154051846101208,30.689152710362464]
[null,"Corporate"]
[null,"IT",null,null,null,null,null,null,null,null,15.508672347627636,14.932223089655466,8.7363864491914658,9.1258389756155154,9.2564045554079399]
[null,"Business Support",null,null,null,null,null,null,null,null,12.339833045828724,12.059187761012893,8.354884857523718,8.4327372812649699,6.9520675563823362]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,0.7674487753946948,2.3008635355879559,0.43114872142001176,1.3772944084585599,3.4540610218989505]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K79)","v":317.39507073135189},{"$f":"SUM(L65:L79)","v":423.27472314255067},{"$f":"SUM(M65:M79)","v":277.79515958886969},{"$f":"SUM(N65:N79)","v":300.95291827006184},{"$f":"SUM(O65:O79)","v":386.16981296859234}]
[]
[null,"[ACTUAL] Capital expenditure by regulatory category [$M nominal]"]
[null,"Growth",null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Capacity Expansion",null,null,118.4,105.97,124.14307607999999,103.074,56,42.518999999999998,113.767,206.20599999999999,87.847999999999999,27.303999999999998,31.274999999999999,{"$f":"P122*P$28","v":26.115977860734329},23.403988136294661,2.8187040994445862,3.6430792160570209,0.42097887055131866,55.02106854020851,84.35596410158999,26.428577535536697,19.257200735708988,52.987613781324548,18.364873000818324,18.702786664033379,19.046917938651593,19.397381228722782,19.75429304333128]
[null,"Customer Driven",null,null,17.899999999999999,73.400000000000006,40.874625049999999,49.887,43.274000000000001,58.145000000000003,37.628,40.311,-17.366,5.0570000000000004,6.4740000000000002,{"$f":"P123*P$28","v":23.50778555718226},23.612256754148735,24.058277625554027,25.503289440315026,25.982281194765743,26.538886779571875,27.091822878951877,28.086142296638265,28.957370921961548,29.512317560492516,30.615203298225822,31.178523038913173,31.752207862829177,32.33644848750523,32.931439139675327]
[null,"Generation Driven",null,null,112.7,88.1,95.631752490000039,26.614000000000001,13.076000000000001,0,0,0,0,0,0,{"$f":"P124*P$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gifted Assets",null,null,null,null,null,1.486,0,0,0,0,0,0,0,{"$f":"P125*P$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,12.9,11.4,24.703729210000002,5.3079999999999998,31.568999999999999,27.327000000000002,26.027000000000001,42.594000000000001,37.761000000000003,40.725000000000001,33.356000000000002,{"$f":"P127*P$28","v":30.715556268468966},61.45495473641283,55.732670083657645,49.318031797834237,60.237002336752411,44.284947753812382,39.603077223605013,44.311074107200938,45.584540615607537,54.846594429467309,40.718923974443946,41.468152175573714,42.231166175604272,43.008219633235385,43.799570874486918]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,4.78,5.0999999999999996,7.0504853300000008,1.667,1.3129999999999999,0.23400000000000001,1.2170000000000001,0.26900000000000002,0.186,0,0,{"$f":"P129*P$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,5.5229999999999997,3.8,4.6046823200000002,9.3569999999999993,5.6550000000000002,12.977,5.6740000000000004,10.502000000000001,12.725,16.462,11.455,{"$f":"P130*P$28","v":9.3386098187242048},16.030347054848722,18.862107852635638,17.731611924497777,13.942416456988763,23.697332878886851,27.808111151146701,27.977136332133771,21.998292311297572,19.436890378282364,27.0105085296304,27.507501886575596,28.01363992128859,28.529090895840294,29.054026168323759]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,3.9,5.7,6.6006599399999999,10.984999999999999,11.146000000000001,18.355,20.818000000000001,18.788,25.401,22.262,21.036000000000001,{"$f":"P132*P$28","v":27.373015365228362},41.117102408254254,39.858345632235029,34.066062395051105,35.201849555029987,32.921552069654005,39.894111865177493,39.22682548368055,38.895804713213948,40.473665034948141,39.28451649432921,40.007351597824865,40.743486867224846,41.493167025581776,42.256641298852479]
[null,"Corporate"]
[null,"IT",null,null,5.9924999999999997,11.324999999999999,6.9,10.176,14.878,17.465,9.44,6.407,9.2629999999999999,5.1669999999999998,12.331,{"$f":"P134*P$28","v":14.325980094125812},15.609059691063976,13.385354729087664,9.863800404533837,7.5205553161828735,13.108612553184336,13.314657352878488,15.636672160090294,14.046945943311936,16.352087287140634,11.6326346980299,11.846675176473649,12.064653999720765,12.286643633315625,12.512717876168635]
[null,"Business Support",null,null,3.0249999999999999,3.0249999999999999,8.1999999999999993,7.2969999999999997,12.388,14.143000000000001,10.923,1.804,5.1340000000000003,7.03,2.2650000000000001,{"$f":"P135*P$28","v":8.2990424418009088},15.219285536230819,41.355736783958285,3.9665775045650959,3.3567015210766966,14.261187546712954,16.374484621035442,11.144974762743022,7.0690163883297927,16.743304744957253,16.135884822979349,16.432785103722171,16.735148349630659,17.043075079263861,17.356667660722316]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0,{"$f":"(K79*K28/$J$28)*SUM(K122,K127:K135)/SUM(K103,K107:K116)","v":0.50967619801846342},{"$f":"(L79*L28/$J$28)*SUM(L122,L127:L135)/SUM(L103,L107:L116)","v":1.8170653477550498},{"$f":"(M79*M28/$J$28)*SUM(M122,M127:M135)/SUM(M103,M107:M116)","v":0.35149609735220311},{"$f":"(N79*N28/$J$28)*SUM(N122,N127:N135)/SUM(N103,N107:N116)","v":0.68150867006665694},{"$f":"(O79*O28/$J$28)*SUM(O122,O127:O135)/SUM(O103,O107:O116)","v":1.1958425501334993},{"$f":"Tax_Analysis!G212","v":0},{"$f":"Tax_Analysis!H212","v":0},{"$f":"Tax_Analysis!I212","v":0},{"$f":"Tax_Analysis!J212","v":0},{"$f":"Tax_Analysis!K212","v":0}]
[null,"Total",null,null,{"$f":"SUM(E84:E98)","v":285.12049999999994},307.82,318.70901042000003,225.85099999999997,189.29899999999995,191.16499999999999,{"$f":"SUM(K84:K98)","v":226.00367619801847},328.698065347755,161.30349609735219,124.68850867006667,119.3878425501335,139.67596740626485,{"$f":"SUM(Q84:Q98)","v":196.446994317254},196.07119680657286,144.09245268285409,146.66178525134782,209.83358812203093,248.44222919438499,192.81140267802354,175.80917162943132,230.35247321661274,183.76254481845694,187.14377564311653,190.58722111494993,194.09402598346497,197.66535606156071]
[]
[null,"[APPROVED] Capital expenditure by regulatory category [$M real as at 30 June 2017]"]
[null,"Growth",null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Capacity Expansion",null,null,null,null,null,null,null,null,{"$f":"K65/$J$28","v":212.45177088818755},298.96877549131904,143.71033938442125,154.40385403902567,244.06470243197012]
[null,"Customer Driven",null,null,null,null,null,null,null,null,37.209067217705169,64.064737605282673,64.652903266184865,65.255351451529819,66.188975507311795]
[null,"Generation Driven",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Gifted Assets",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,null,null,null,{"$f":"K70/$J$28","v":33.499072245851863},{"$f":"L70/$J$28","v":36.624228233762636},{"$f":"M70/$J$28","v":37.07213106109392},{"$f":"N70/$J$28","v":37.417576307267538},{"$f":"O70/$J$28","v":39.439026856688386}]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,null,null,null,{"$f":"K72/$J$28","v":0},0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,15.494684882446139,13.167018609721307,14.404532852051549,20.624748386234813,20.576883577402633]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,null,null,null,{"$f":"K75/$J$28","v":19.750267350160225},{"$f":"L75/$J$28","v":21.576206965509709},{"$f":"M75/$J$28","v":27.13412002363199},{"$f":"N75/$J$28","v":33.247545212782903},{"$f":"O75/$J$28","v":33.837541882839886}]
[null,"Corporate"]
[null,"IT",null,null,null,null,null,null,null,null,{"$f":"K77/$J$28","v":17.099701482892222},16.464114502239639,9.6326492024451706,10.062055523910731,10.206015779717717]
[null,"Business Support",null,null,null,null,null,null,null,null,13.60577209335896,13.296335509403656,9.2120094992816277,9.2978487752592827,7.6652776742183715]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,0.84618107008160059,2.5369083006930944,0.4753801141553316,1.5185905479717385,3.8084119036276269]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K103:K117)","v":349.95651723068374},{"$f":"SUM(L103:L117)","v":466.69832521793177},{"$f":"SUM(M103:M117)","v":306.29406540326568},{"$f":"SUM(N103:N117)","v":331.82757024398251},{"$f":"SUM(O103:O117)","v":425.78683561377659}]
[]
[null,"[ACTUAL] Capital expenditure by regulatory category [$M real as at 30 June 2017]"]
[null,"Growth",null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Capacity Expansion",null,null,{"$f":"E84/E$28","v":149.52767672168468},128.0570652747455,147.86196467894302,119.12933048283334,62.472246739346588,46.881008964143419,122.50979474708168,215.55244759206792,90.463010232558133,27.831977900552484,31.274999999999999,25.644125943376206,22.565922277824345,2.6686665691002802,3.3868428998219131,0.38429819565139695,49.319501297766863,74.248393067758514,22.841607449451441,16.342844244131136,44.156074324927005,15.027461787541109,{"$f":"Z122","v":15.027461787541109},15.027461787541109,15.027461787541109,15.027461787541109]
[null,"Customer Driven",null,null,{"$f":"E85/E$28","v":22.605957882754691},88.6985806470352,48.684167947581763,57.657652849381094,48.275428667830077,64.110074701195217,40.519645914396882,42.138127478753532,-17.882941395348833,5.1547872928176801,6.4740000000000002,23.083057302810545,22.766733071952057,22.77767333651671,23.709513200352593,23.718396528973777,23.788790288757681,23.845668002988276,24.274202281474317,24.575004913336187,24.593447311666818,25.051564345769815,{"$f":"Z123","v":25.051564345769815},25.051564345769815,25.051564345769815,25.051564345769815]
[null,"Generation Driven",null,null,{"$f":"E86/E$28","v":142.32913147410358},106.46246532702725,113.90324177040328,30.759532000990806,14.58726961363743,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Gifted Assets",null,null,{"$f":"E87/E$28","v":0},0,0,1.717466917918101,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,{"$f":"E89/E$28","v":16.291444507683551},13.776073833463231,29.423646096326003,6.1348010769241448,35.217613523472011,30.130467131474102,28.027129377431905,44.524606232294609,38.885048372093024,41.512500000000003,33.356000000000002,30.160601206273533,59.254334094388341,52.766061357153262,45.849243434368368,54.988439869076515,39.695912786927686,34.857818006203026,38.297035058329783,38.685843152671268,45.705215375262874,33.319156306089461,33.319156306089461,33.319156306089461,33.319156306089461,33.319156306089461]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,{"$f":"E91/E$28","v":6.0366747865680139},6.1629803991809187,8.3975574454274167,1.9266603984989732,1.4647510708707512,0.25800597609561748,1.3105243190661477,0.28119263456090648,0.19153674418604649,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,{"$f":"E92/E$28","v":6.9750114741035851},4.5920246111544101,5.4844570962526893,10.814493910470841,6.308581344839375,14.308305776892428,6.1100369649805444,10.978011331444758,13.103790697674416,16.780325966850828,11.455,9.1698839539711354,15.456321530315797,17.858091829862961,16.484457347013368,12.72758768254608,21.241692876607377,24.476130279724252,24.179990951049419,18.669103044335461,16.197309426517084,22.101943464187716,22.101943464187716,22.101943464187716,22.101943464187716,22.101943464187716]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,{"$f":"E94/E$28","v":4.925320432555492},6.8880369167316156,7.8617880088378929,12.696079470612609,12.434208252799234,20.238032868525895,22.417826848249025,19.639580736543905,26.15712279069767,22.692480662983424,21.036000000000001,26.878451851166894,39.64475335701939,37.736715432226205,31.67002272117578,32.134646686361059,29.510050842383126,35.113980741036855,33.902836729732215,33.009370723309026,33.727847584547241,32.145420795137284,32.145420795137284,32.145420795137284,32.145420795137284,32.145420795137284]
[null,"Corporate"]
[null,"IT",null,null,{"$f":"E96/E$28","v":7.5679442800227648},13.685441768769392,8.2183202519264267,11.761065515972136,16.597537267642831,19.2567280876494,10.165447470817119,6.6974022662889503,9.5387358139534868,5.2669143646408836,12.331,14.067144632880806,15.050119909787151,12.672862216400533,9.1700290836698226,6.8652752916569062,11.750230429571513,11.719288887605867,13.514413585683558,11.921101763850142,13.626655931299171,9.5186595303588426,9.5186595303588426,9.5186595303588426,9.5186595303588426,9.5186595303588426]
[null,"Business Support",null,null,{"$f":"E97/E$28","v":3.8202805919180416},3.6554932759847607,9.7666994298256053,8.4336178331415752,13.819753439411171,15.593925298804779,11.762413424124512,1.885767705382436,5.2868260465116279,7.1659392265193373,2.2650000000000001,8.1490990198359281,14.674303051880376,39.154401562621317,3.6875879060542909,3.0642258510521185,12.783369650551332,14.412486222793232,9.6323435577384995,5.9992018247729426,13.952668482380458,13.203543121408025,13.203543121408025,13.203543121408025,13.203543121408025,13.203543121408025]
[null,"Equity Raising Costs",null,null,{"$f":"E98/E$28","v":0},0,0,0,0,0,0.54884392140704175,1.8994252502028703,0.36195923699431515,0.69468701451545967,1.1958425501334993,{"$f":"P98/P$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E122:E136)","v":360.0794421513944},371.97816205409225,379.60184272552414,261.03070045674366,211.17738991984947,210.77654880478087,243.37166298755488,343.59656122753989,166.10508853931989,127.09961242888011,119.3878425501335,137.15236391031505,189.41248729316746,185.6344723038813,133.95769659245616,133.88287010531786,188.08954817256554,218.67376520811004,166.64242961345923,149.20246966640616,191.95921843660068,150.36774935049223,150.36774935049223,150.36774935049223,150.36774935049223,150.36774935049223]
[null,null,null,null,{"$f":"IF(ROUND(E137-E99/E28,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Capital expenditure adjustments",null,null,null,"[$M real as at 30 June 2009]",null,null,"[$M nominal]"]
[]
[null,"AA1 transmission writedown",null,null,-36.466999999999999,-37.441000000000003,-38.064999999999998]
[null,"AA2 transmission customer driven writedown",null,null,null,null,null,0,-2.1,0]
[null,"AA2 transmission customer driven writedown [$M real as at 30 June 2017]",null,null,null,null,null,{"$f":"H142/H28","v":0},{"$f":"I142/I28","v":-2.3427092527254971},{"$f":"J142/J28","v":0}]
[]
[null,null,null,null,null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,"[$M real as at 30 June 2017]"]
[null,"Growth"]
[null,"Capacity Expansion",null,null,null,null,null,-1.534,-8.6134099831744262,-23.452999999999999,-13.038351666475002,0,0,0,0]
[null,"Customer Driven",null,null,null,null,null,-0.6333333333333333,-2.1742710787063002,-2.4943333333333335,{"$f":"-2.651202*(1/3)","v":-0.88373400000000002},-0.14000000000000057,-1.8900000000000006,-4.0000000000000036E-2,0]
[null,"Generation Driven",null,null,null,null,null,0,-5.7519573752103197,0,0,0,0,0,0]
[null,"Gifted Assets",null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,0,0,-0.88800000000000001,0,0,0,0,0]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,0,0,-1.2E-2,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,0,0,-0.63,0,0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,0,0,-0.68700000000000006,0,0,0,0,0]
[null,"Corporate"]
[null,"IT",null,null,null,null,null,-1.8458519904851201,-1.8458519904851201,-1.8458519904851201,0,0,0,0,0]
[null,"Business Support",null,null,null,null,null,0,0,0,-0.96322175238326901,0,0,-1.6919999999999999,0]
[null,"Equity Raising Costs",null,null,null,null,null,0,0,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H147:H161)","v":-4.0131853238184538},{"$f":"SUM(I147:I161)","v":-18.385490427576165},{"$f":"SUM(J147:J161)","v":-30.010185323818455},{"$f":"SUM(K147:K161)","v":-14.885307418858272},{"$f":"SUM(L147:L161)","v":-0.14000000000000057},-1.8900000000000006,-1.732,0]
[]
[null,"Capital expenditure adjustments [$M real as at 30 June 2017]"]
[null,"Growth"]
[null,"Capacity Expansion",null,null,{"$f":"(E$141*(E122/E$137-E$125))/$G$28","v":-18.036707632482017},-15.35209008967947,-17.659888806051679,{"$f":"H147/$J$28","v":-1.6913725099601591},{"$f":"I147/$J$28","v":-9.49705662487459},{"$f":"J147/$J$28","v":-25.859034860557763},{"$f":"K147","v":-13.038351666475002},{"$f":"L147","v":0},0,0,0]
[null,"Customer Driven",null,null,-2.7268333329512502,-10.633607743535654,-5.8145919705331544,{"$f":"(H148/$J$28)+(H$142/H$28)","v":-0.6983067729083664},{"$f":"(I148/$J$28)+(I$142/I$28)","v":-4.7400380217771643},{"$f":"(J148/$J$28)+(J$142/J$28)","v":-2.7502260956175295},{"$f":"K148","v":-0.88373400000000002},-0.14000000000000057,-1.8900000000000006,-4.0000000000000036E-2,0]
[null,"Generation Driven",null,null,-17.168386403553406,-12.763226733044835,-13.604029871250605,{"$f":"H149/$J$28","v":0},-6.3420486198783097,0,{"$f":"K149","v":0},0,0,0,0]
[null,"Gifted Assets",null,null,0,0,0,0,0,0,{"$f":"K150","v":0},0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,{"$f":"(E$141*(E127/E$137-E$125))/$G$28","v":-1.9651480444173821},{"$f":"(F$141*(F127/F$137-F$125))/$G$28","v":-1.6515412571703874},{"$f":"(G$141*(G127/G$137-G$125))/$G$28","v":-3.5142121874140924},{"$f":"H152/$J$28","v":0},{"$f":"I152/$J$28","v":0},{"$f":"J152/$J$28","v":-0.97909960159362541},{"$f":"K152","v":0},0,0,0,0]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,{"$f":"(E$141*(E129/E$137-E$125))/$G$28","v":-0.72817113583837867},-0.73884740452359421,-1.0029619926306774,{"$f":"H154/$J$28","v":0},0,-1.3231075697211154E-2,{"$f":"K154","v":0},0,0,0,0]
[null,"SCADA & Communications",null,null,-0.84135756971451148,-0.55051375239012901,-0.65503594985828439,0,0,-0.69463147410358561,{"$f":"K155","v":0},0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,{"$f":"(E$141*(E132/E$137-E$125))/$G$28","v":-0.59411452505641782},{"$f":"(F$141*(F132/F$137-F$125))/$G$28","v":-0.82577062858519368},{"$f":"(G$141*(G132/G$137-G$125))/$G$28","v":-0.93897238789090387},{"$f":"H157/$J$28","v":0},{"$f":"I157/$J$28","v":0},{"$f":"J157/$J$28","v":-0.75747908366533856},{"$f":"K157","v":0},0,0,0,0]
[null,"Corporate"]
[null,"IT",null,null,{"$f":"(E$141*(E134/E$137-E$125))/$G$28","v":-0.91287981830784182},-1.6406758541626874,-0.98155480441963761,{"$f":"H159/$J$28","v":-2.0352172843297089},-2.0352172843297089,-2.0352172843297089,{"$f":"K159","v":0},0,0,0,0]
[null,"Business Support",null,null,-0.46081959956299062,-0.43823792131056327,-1.1664854197450765,0,0,0,{"$f":"K160","v":-0.96322175238326901},0,0,-1.6919999999999999,0]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0,{"$f":"K161","v":0},0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E166:E180)","v":-43.434418061884202},-44.594511384402523,-45.337733389794124,{"$f":"SUM(H166:H180)","v":-4.4248965671982345},-22.614360550859772,-33.088919475564758,-14.885307418858272,-0.14000000000000057,-1.8900000000000006,-1.732,0]
[]
[null,"[ACTUAL] Capital expenditure by asset category [$M real as at 30 June 2012]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2"]
[null,"Transmission cables",null,null,5.2092973712861408,4.4650498435686474,5.1582350961344217,4.6525571299294315,2.0987260229216997,0.83283068940470995]
[null,"Transmission steel towers",null,null,82.382243926796917,116.65912668735668,93.838751708552749,82.691384185003088,50.293646330492237,55.071909630175895]
[null,"Transmission wood poles",null,null,14.414810942931542,13.709734157288775,16.860065602639086,13.185131114645305,8.8468815318284033,7.7200251746514814]
[null,"Transmission Metering",null,null,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,55.182377640969044,48.972005415492895,51.984923796013916,35.584965684219199,19.692201597369714,16.020396665064336]
[null,"Transmission reactors",null,null,4.1568383033885032,3.1269944143489372,3.4863692005186362,1.0497076912832874,0.6425732038951516,0.31362315684848485]
[null,"Transmission capacitors",null,null,26.904586309324639,20.575894518108694,22.359111031602335,8.8108851611892565,3.2826279282801254,0.89575440413649265]
[null,"Transmission circuit breakers",null,null,56.99271709714106,47.414627375097893,63.639891921443457,35.214044404056082,43.716341942847514,32.916343537939511]
[null,"SCADA and Communications",null,null,7.0477625789811533,4.8524966352311409,5.7012578379627685,10.623348818973966,6.0537694832705471,12.458175416682908]
[null,"IT",null,null,6.0358488884930308,10.924069537728215,6.563425934324135,8.8209138433324306,13.207379641595644,15.61914800951488]
[null,"Other Non-Network Assets",null,null,3.0468824176372826,2.9179081988192364,7.8000134291967971,7.6489180708890183,12.533904655075716,14.143000000000001]
[null,"Land & Easements",null,null,25.809655467827881,23.304573137797753,25.770705817468112,22.890583209499585,10.650268788408521,5.1636079917628486]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E185:E197)","v":287.18302094477718},296.9224799208389,303.16275137585637,231.17243931302065,171.01832112598524,161.15481467618156]
[]
[null,"[ACTUAL] Capital expenditure by asset category [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Transmission cables",null,null,{"$f":"E185/$J$28","v":5.7437173207308341},4.9231177060064661,5.6874165850804816,5.1298612976413143,2.3140335730819932,0.91827049120618898,{"$f":"SUMPRODUCT(K$122:K$136,$C$6:$C$20)+SUMPRODUCT(K$166:K$180,$C$6:$C$20)","v":17.355988131430529},{"$f":"SUMPRODUCT(L$122:L$136,$C$6:$C$20)+SUMPRODUCT(L$166:L$180,$C$6:$C$20)","v":31.215238578745765},{"$f":"SUMPRODUCT(M$122:M$136,$C$6:$C$20)+SUMPRODUCT(M$166:M$180,$C$6:$C$20)","v":10.03016024098657},{"$f":"SUMPRODUCT(N$122:N$136,$C$6:$C$20)+SUMPRODUCT(N$166:N$180,$C$6:$C$20)","v":4.0052056072727167},{"$f":"SUMPRODUCT(O$122:O$136,$C$6:$C$20)+SUMPRODUCT(O$166:O$180,$C$6:$C$20)","v":4.5603192270140189},{"$f":"SUMPRODUCT(P$122:P$136,$C$6:$C$20)","v":5.1984714362523725},4.7759695029932896,2.2137088895949555,2.3827235079859204,1.9966658397849522,8.3062635921264505,11.522265628623387,4.9352388019068387,4.1227643741944711,7.7071706963017359,3.9924403090865614,3.9924403090865614,3.9924403090865614,3.9924403090865614,3.9924403090865614]
[null,"Transmission steel towers",null,null,{"$f":"E186/$J$28","v":90.833808791796983},128.62714466424683,103.46563559897199,91.17466363824542,55.453253473959066,60.721717092235764,{"$f":"SUMPRODUCT(K$122:K$136,$D$6:$D$20)+SUMPRODUCT(K$166:K$180,$D$6:$D$20)","v":12.682829284179077},{"$f":"SUMPRODUCT(L$122:L$136,$D$6:$D$20)+SUMPRODUCT(L$166:L$180,$D$6:$D$20)","v":21.560667133168135},{"$f":"SUMPRODUCT(M$122:M$136,$D$6:$D$20)+SUMPRODUCT(M$166:M$180,$D$6:$D$20)","v":5.5083478508790549},{"$f":"SUMPRODUCT(N$122:N$136,$D$6:$D$20)+SUMPRODUCT(N$166:N$180,$D$6:$D$20)","v":2.7547438982739965},{"$f":"SUMPRODUCT(O$122:O$136,$D$6:$D$20)+SUMPRODUCT(O$166:O$180,$D$6:$D$20)","v":3.1642956342680932},{"$f":"SUMPRODUCT(P$122:P$136,$D$6:$D$20)","v":4.2771648049614299},3.996097127588869,2.3738887604212779,2.5206881545960127,2.2765775653939104,6.2754386625455059,8.3145542136997967,4.1612876254724638,3.6595845905604572,5.930369855449646,3.5973859512967428,3.5973859512967428,3.5973859512967428,3.5973859512967428,3.5973859512967428]
[null,"Transmission wood poles",null,null,{"$f":"E187/$J$28","v":15.893621228909577},15.116210868644096,18.589733687371979,14.537788987960509,9.75447993599008,8.5120197891824585,{"$f":"SUMPRODUCT(K$122:K$136,$E$6:$E$20)+SUMPRODUCT(K$166:K$180,$E$6:$E$20)","v":28.374839741987309},{"$f":"SUMPRODUCT(L$122:L$136,$E$6:$E$20)+SUMPRODUCT(L$166:L$180,$E$6:$E$20)","v":29.421013907914947},{"$f":"SUMPRODUCT(M$122:M$136,$E$6:$E$20)+SUMPRODUCT(M$166:M$180,$E$6:$E$20)","v":30.324488989294284},{"$f":"SUMPRODUCT(N$122:N$136,$E$6:$E$20)+SUMPRODUCT(N$166:N$180,$E$6:$E$20)","v":23.924690196179146},{"$f":"SUMPRODUCT(O$122:O$136,$E$6:$E$20)+SUMPRODUCT(O$166:O$180,$E$6:$E$20)","v":22.420642991899303},{"$f":"SUMPRODUCT(P$122:P$136,$E$6:$E$20)","v":28.013798270699393},40.643817981727103,37.854865726794415,31.819968949342122,32.151660780794579,31.693580877104832,38.401191520287263,34.914106807385224,33.732920035869796,35.682776405132209,32.810733973399579,32.810733973399579,32.810733973399579,32.810733973399579,32.810733973399579]
[null,"Transmission Metering",null,null,{"$f":"E188/$J$28","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(K$122:K$136,$F$6:$F$20)+SUMPRODUCT(K$166:K$180,$F$6:$F$20)","v":0},{"$f":"SUMPRODUCT(L$122:L$136,$F$6:$F$20)+SUMPRODUCT(L$166:L$180,$F$6:$F$20)","v":0},{"$f":"SUMPRODUCT(M$122:M$136,$F$6:$F$20)+SUMPRODUCT(M$166:M$180,$F$6:$F$20)","v":0},{"$f":"SUMPRODUCT(N$122:N$136,$F$6:$F$20)+SUMPRODUCT(N$166:N$180,$F$6:$F$20)","v":0},{"$f":"SUMPRODUCT(O$122:O$136,$F$6:$F$20)+SUMPRODUCT(O$166:O$180,$F$6:$F$20)","v":0},{"$f":"SUMPRODUCT(P$122:P$136,$F$6:$F$20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,{"$f":"E189/$J$28","v":60.84351797664614},53.996025891385088,57.318038488234457,39.23561455421379,21.712417498295089,17.663923414567947,{"$f":"SUMPRODUCT(K$122:K$136,$G$6:$G$20)+SUMPRODUCT(K$166:K$180,$G$6:$G$20)","v":64.66910080627747},{"$f":"SUMPRODUCT(L$122:L$136,$G$6:$G$20)+SUMPRODUCT(L$166:L$180,$G$6:$G$20)","v":108.25018766803747},{"$f":"SUMPRODUCT(M$122:M$136,$G$6:$G$20)+SUMPRODUCT(M$166:M$180,$G$6:$G$20)","v":44.288903741247374},{"$f":"SUMPRODUCT(N$122:N$136,$G$6:$G$20)+SUMPRODUCT(N$166:N$180,$G$6:$G$20)","v":35.216068636669142},{"$f":"SUMPRODUCT(O$122:O$136,$G$6:$G$20)+SUMPRODUCT(O$166:O$180,$G$6:$G$20)","v":31.894879443951567},{"$f":"SUMPRODUCT(P$122:P$136,$G$6:$G$20)","v":34.102700186901494},50.402709908753728,40.362731181393741,36.785611537667712,41.312808852276824,47.386152436888267,52.249761951453749,38.510610085893873,36.833325438576658,49.655750119859405,33.390131851832052,33.390131851832052,33.390131851832052,33.390131851832052,33.390131851832052]
[null,"Transmission reactors",null,null,{"$f":"E190/$J$28","v":4.5832868544333394},3.4477916500839374,3.8440345667073004,1.1573968269428276,0.70849455847802068,0.34579764405505248,{"$f":"SUMPRODUCT(K$122:K$136,$H$6:$H$20)+SUMPRODUCT(K$166:K$180,$H$6:$H$20)","v":6.6825413337872366},{"$f":"SUMPRODUCT(L$122:L$136,$H$6:$H$20)+SUMPRODUCT(L$166:L$180,$H$6:$H$20)","v":12.379366265720064},{"$f":"SUMPRODUCT(M$122:M$136,$H$6:$H$20)+SUMPRODUCT(M$166:M$180,$H$6:$H$20)","v":6.6707529462462043},{"$f":"SUMPRODUCT(N$122:N$136,$H$6:$H$20)+SUMPRODUCT(N$166:N$180,$H$6:$H$20)","v":4.2106707189936152},{"$f":"SUMPRODUCT(O$122:O$136,$H$6:$H$20)+SUMPRODUCT(O$166:O$180,$H$6:$H$20)","v":3.7606882773455279},{"$f":"SUMPRODUCT(P$122:P$136,$H$6:$H$20)","v":3.288859245759566},5.2835966746358238,3.9671638310818511,3.4923521757244083,4.032764420653046,4.9878330069907788,5.690015410297212,3.7644969731683728,3.5177181041942669,5.2081313916748941,3.0700244970537875,3.0700244970537875,3.0700244970537875,3.0700244970537875,3.0700244970537875]
[null,"Transmission capacitors",null,null,{"$f":"E191/$J$28","v":29.66471817173543},22.686768158910677,24.652924215123289,9.7147907105941282,3.6193915504044805,0.9876495272700172,{"$f":"SUMPRODUCT(K$122:K$136,$I$6:$I$20)+SUMPRODUCT(K$166:K$180,$I$6:$I$20)","v":4.5403163008179774},{"$f":"SUMPRODUCT(L$122:L$136,$I$6:$I$20)+SUMPRODUCT(L$166:L$180,$I$6:$I$20)","v":7.9039850571881214},{"$f":"SUMPRODUCT(M$122:M$136,$I$6:$I$20)+SUMPRODUCT(M$166:M$180,$I$6:$I$20)","v":2.2422380985692629},{"$f":"SUMPRODUCT(N$122:N$136,$I$6:$I$20)+SUMPRODUCT(N$166:N$180,$I$6:$I$20)","v":1.0117049843653827},{"$f":"SUMPRODUCT(O$122:O$136,$I$6:$I$20)+SUMPRODUCT(O$166:O$180,$I$6:$I$20)","v":1.1577405850176166},{"$f":"SUMPRODUCT(P$122:P$136,$I$6:$I$20)","v":1.4601715577506935},1.3554447627524409,0.73758191197030265,0.78667727378646901,0.6936481260767724,2.2160132594747814,2.9921505529666659,1.4073372043750081,1.214076172722335,2.0787207458695107,1.1869064112626342,1.1869064112626342,1.1869064112626342,1.1869064112626342,1.1869064112626342]
[null,"Transmission circuit breakers",null,null,{"$f":"E192/$J$28","v":62.839579508501139},52.278876996248364,70.168685614579573,38.826640592918402,48.201185787581863,36.293219418823739,{"$f":"SUMPRODUCT(K$122:K$136,$J$6:$J$20)+SUMPRODUCT(K$166:K$180,$J$6:$J$20)","v":27.937495668459178},{"$f":"SUMPRODUCT(L$122:L$136,$J$6:$J$20)+SUMPRODUCT(L$166:L$180,$J$6:$J$20)","v":43.91261934816005},{"$f":"SUMPRODUCT(M$122:M$136,$J$6:$J$20)+SUMPRODUCT(M$166:M$180,$J$6:$J$20)","v":17.608819892883847},{"$f":"SUMPRODUCT(N$122:N$136,$J$6:$J$20)+SUMPRODUCT(N$166:N$180,$J$6:$J$20)","v":17.406358662408401},{"$f":"SUMPRODUCT(O$122:O$136,$J$6:$J$20)+SUMPRODUCT(O$166:O$180,$J$6:$J$20)","v":15.318339446223366},{"$f":"SUMPRODUCT(P$122:P$136,$J$6:$J$20)","v":17.051595065026476},26.294132625703366,22.239123026046418,20.212217013269978,22.941281375189497,22.619731850955329,23.434549526136934,19.70599693395382,19.268914153524008,24.267274025553753,17.466548066485608,17.466548066485608,17.466548066485608,17.466548066485608,17.466548066485608]
[null,"SCADA and Communications",null,null,{"$f":"E193/$J$28","v":7.7707900148726452},5.3503125251004704,6.2861478352836491,11.713194365143604,6.6748235238849549,13.736255165605554,{"$f":"SUMPRODUCT(K$122:K$136,$K$6:$K$20)+SUMPRODUCT(K$166:K$180,$K$6:$K$20)","v":6.1100369649805444},{"$f":"SUMPRODUCT(L$122:L$136,$K$6:$K$20)+SUMPRODUCT(L$166:L$180,$K$6:$K$20)","v":10.978011331444758},{"$f":"SUMPRODUCT(M$122:M$136,$K$6:$K$20)+SUMPRODUCT(M$166:M$180,$K$6:$K$20)","v":13.103790697674416},{"$f":"SUMPRODUCT(N$122:N$136,$K$6:$K$20)+SUMPRODUCT(N$166:N$180,$K$6:$K$20)","v":16.780325966850828},{"$f":"SUMPRODUCT(O$122:O$136,$K$6:$K$20)+SUMPRODUCT(O$166:O$180,$K$6:$K$20)","v":11.455},{"$f":"SUMPRODUCT(P$122:P$136,$K$6:$K$20)","v":9.1698839539711354},15.456321530315797,17.858091829862961,16.484457347013368,12.72758768254608,21.241692876607377,24.476130279724252,24.179990951049419,18.669103044335461,16.197309426517084,22.101943464187716,22.101943464187716,22.101943464187716,22.101943464187716,22.101943464187716]
[null,"IT",null,null,{"$f":"E194/$J$28","v":6.6550644617149244},12.044765914606705,7.2367654475067891,9.7258482316424288,14.562319983313124,17.221510803319692,{"$f":"SUMPRODUCT(K$122:K$136,$L$6:$L$20)+SUMPRODUCT(K$166:K$180,$L$6:$L$20)","v":10.165447470817119},{"$f":"SUMPRODUCT(L$122:L$136,$L$6:$L$20)+SUMPRODUCT(L$166:L$180,$L$6:$L$20)","v":6.6974022662889503},{"$f":"SUMPRODUCT(M$122:M$136,$L$6:$L$20)+SUMPRODUCT(M$166:M$180,$L$6:$L$20)","v":9.5387358139534868},{"$f":"SUMPRODUCT(N$122:N$136,$L$6:$L$20)+SUMPRODUCT(N$166:N$180,$L$6:$L$20)","v":5.2669143646408836},{"$f":"SUMPRODUCT(O$122:O$136,$L$6:$L$20)+SUMPRODUCT(O$166:O$180,$L$6:$L$20)","v":12.331},{"$f":"SUMPRODUCT(P$122:P$136,$L$6:$L$20)","v":14.067144632880806},15.050119909787151,12.672862216400533,9.1700290836698226,6.8652752916569062,11.750230429571513,11.719288887605867,13.514413585683558,11.921101763850142,13.626655931299171,9.5186595303588426,9.5186595303588426,9.5186595303588426,9.5186595303588426,9.5186595303588426]
[null,"Other Non-Network Assets",null,null,{"$f":"E195/$J$28","v":3.3594609923550514},3.2172553546741973,8.6002140100805313,8.4336178331415752,13.819753439411171,15.593925298804779,10.799191671741243,1.885767705382436,5.2868260465116279,5.4739392265193372,2.2650000000000001,{"$f":"SUMPRODUCT(P$122:P$136,$M$6:$M$20)","v":4.8894594119015569},8.8045818311282247,23.492640937572791,2.2125527436325743,1.8385355106312711,7.6700217903307992,8.6474917336759383,5.7794061346430992,3.5995210948637655,8.3716010894282746,7.9221258728448145,7.9221258728448145,7.9221258728448145,7.9221258728448145,7.9221258728448145]
[null,"Land & Easements",null,null,{"$f":"E196/$J$28","v":28.457458767814202},25.695380939782979,28.414513286790037,25.238919933183304,11.742876044589872,5.6933406841448928,38.619724272811879,67.352876715286328,19.25006498407944,8.6223031521911881,9.8640943942805119,{"$f":"SUMPRODUCT(P$122:P$136,$N$6:$N$20)","v":15.633115344210124},17.349695437781655,21.861813992742025,8.0904188057677491,7.04606466031401,23.94258938996995,31.226365503638956,15.769544509927558,12.663440893714801,23.233458749514973,15.310849422683914,15.310849422683914,15.310849422683914,15.310849422683914,15.310849422683914]
[null,"Equity Raising Costs",null,null,{"$f":"E197/$J$28","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(K$122:K$136,$O$6:$O$20)+SUMPRODUCT(K$166:K$180,$O$6:$O$20)","v":0.54884392140704175},{"$f":"SUMPRODUCT(L$122:L$136,$O$6:$O$20)+SUMPRODUCT(L$166:L$180,$O$6:$O$20)","v":1.8994252502028703},{"$f":"SUMPRODUCT(M$122:M$136,$O$6:$O$20)+SUMPRODUCT(M$166:M$180,$O$6:$O$20)","v":0.36195923699431515},{"$f":"SUMPRODUCT(N$122:N$136,$O$6:$O$20)+SUMPRODUCT(N$166:N$180,$O$6:$O$20)","v":0.69468701451545967},{"$f":"SUMPRODUCT(O$122:O$136,$O$6:$O$20)+SUMPRODUCT(O$166:O$180,$O$6:$O$20)","v":1.1958425501334993},{"$f":"SUMPRODUCT(P$122:P$136,$O$6:$O$20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E202:E214)","v":316.64502408951023},327.38365066968981,334.2641093357301,254.8883369716273,188.5630293689897,177.68762932921607,228.48635556869661,343.45656122753985,164.21508853931991,125.36761242888009,119.38784255013351,137.15236391031505,189.41248729316746,185.63447230388127,133.95769659245613,133.88287010531783,188.08954817256557,218.67376520811004,166.64242961345926,149.20246966640616,191.95921843660065,150.36774935049223,150.36774935049223,150.36774935049223,150.36774935049223,150.36774935049223]
[null,null,null,null,{"$f":"IF(ROUND(E137-E215+E181-E290,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK",{"$f":"IF(ROUND(K137-K215+K181-K290,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(L137-L215+L181-L290,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK",{"$f":"IF(ROUND(P137-P215-P290,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,null,null,null,null,null,null,null,null,null,0.54884392140704175,1.8994252502028703,0.36195923699431515,0.69468701451545967,1.1958425501334993]
[null,"Prior period capital expenditure that now satisfies NFIT"]
[null,null,null,null,null,"Actual AA1"]
[null,"Capital expenditure that now satisfies NFIT [$M real as at 30 June 2010]",null,null,0.2,0.5,4.2]
[null,"Capital expenditure that now satisfies NFIT [$M real as at 30 June 2017]",null,null,{"$f":"E220/$H$28","v":0.23115301721643353},{"$f":"F220/$H$28","v":0.57788254304108377},{"$f":"G220/$H$28","v":4.8542133615451037}]
[]
[null,"Growth"]
[null,"Capacity Expansion",null,null,{"$f":"E$221*(E122/(E$137-E$125))","v":9.5989300097417504E-2},0.19894163175252957,1.8908062180504643]
[null,"Customer Driven",null,null,1.4511895876214299E-2,0.13779669501401975,0.62255582546719568]
[null,"Generation Driven",null,null,9.1368193589349278E-2,0.16539358080020622,1.4565541467220511]
[null,"Gifted Assets",null,null,0,0,0]
[null,"Asset replacement and renewal",null,null,0,0,0]
[null,"Asset Replacement ",null,null,1.0458293676154442E-2,2.1401666528063006E-2,0.37625912192800959]
[null,"Improvement in service",null,null,0,0,0]
[null,"Reliability Driven",null,null,3.8752437032572272E-3,9.5744297625545028E-3,0.10738497806874693]
[null,"SCADA & Communications",null,null,4.4776089901861224E-3,7.1338888426876685E-3,7.0133286831014038E-2]
[null,"Compliance",null,null,0,0,0]
[null,"Safety, Environmental & Statutory",null,null,3.1618097160466918E-3,1.0700833264031503E-2,0.10053374905698249]
[null,"Corporate",null,null,0,0,0]
[null,"IT",null,null,4.8582422367717424E-3,2.1260866090378382E-2,0.1050929565829412]
[null,"Business Support",null,null,2.4524293310362157E-3,5.6789509866132099E-3,0.12489307883769821]
[null,"Equity Raising Costs",null,null,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E224:E238)","v":0.23115301721643353},{"$f":"SUM(F224:F238)","v":0.57788254304108377},{"$f":"SUM(G224:G238)","v":4.8542133615451029}]
[]
[null,"Transmission cables",null,null,4.1929526369247775E-3,8.6900606484714722E-3,8.2593173508322709E-2]
[null,"Transmission steel towers",null,null,6.630929706809198E-2,0.22704671204758536,1.5025372355511843]
[null,"Transmission wood poles",null,null,1.1602451395285689E-2,2.6682439272848114E-2,0.26996177912170616]
[null,"Transmission Metering",null,null,0,0,0]
[null,"Transmission transformers",null,null,4.4416181175764707E-2,9.5311298204405759E-2,0.83237769331582656]
[null,"Transmission reactors",null,null,3.3458305186289516E-3,6.0858830382967081E-3,5.5823414583855986E-2]
[null,"Transmission capacitors",null,null,2.1655445652395359E-2,4.004563835193551E-2,0.35801197551249786]
[null,"Transmission circuit breakers",null,null,4.5873319644826854E-2,9.2280266055207297E-2,1.018995942906459]
[null,"SCADA and Communications",null,null,5.6727294649840387E-3,9.4441252693742879E-3,9.1288002398228152E-2]
[null,"IT",null,null,4.8582422367717424E-3,2.1260866090378378E-2,0.10509295658294121]
[null,"Other Non-Network Assets",null,null,2.4524293310362157E-3,5.6789509866132081E-3,0.12489307883769823]
[null,"Land & Easements",null,null,2.0774138091723193E-2,4.5356303075967677E-2,0.41263810922638439]
[null,"Equity Raising Costs",null,null,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E241:E253)","v":0.2311530172164335},{"$f":"SUM(F241:F253)","v":0.57788254304108377},{"$f":"SUM(G241:G253)","v":4.8542133615451037}]
[]
[null,"Gifted asset"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[ACTUAL] Gifted assets [$M real as at 30 June 2012]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2"]
[null,"Transmission cables",null,null,0,0,0,0,0,0]
[null,"Transmission steel towers",null,null,0,0,0,0.48620855616219666,0,0]
[null,"Transmission wood poles",null,null,0,0,0,0,0,0]
[null,"Transmission Metering",null,null,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,0,0,0,0.41018831548641654,0,0]
[null,"Transmission reactors",null,null,0,0,0,5.4925540440397526E-2,0,0]
[null,"Transmission capacitors",null,null,0,0,0,0.32192478014223835,0,0]
[null,"Transmission circuit breakers",null,null,0,0,0,0.25172704853645395,0,0]
[null,"SCADA and Communications",null,null,0,0,0,1.0832431016481051E-2,0,0]
[null,"IT",null,null,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,0,0,0,0,0,0]
[null,"Land & Easements",null,null,0,0,0,2.1859801196641486E-2,0,0]
[null,"Equity Raising Costs",null,null,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E260:E272)","v":0},0,0,1.5576664729808258,0,0]
[]
[null,"[ACTUAL] Gifted assets [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Transmission cables",null,null,{"$f":"E260/$J$28","v":0},0,0,0,0,0,{"$f":"K$125*$C$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission steel towers",null,null,{"$f":"E261/$J$28","v":0},0,0,0.53608851760114706,0,0,{"$f":"K$125*$D$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission wood poles",null,null,{"$f":"E262/$J$28","v":0},0,0,0,0,0,{"$f":"K$125*$E$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Metering",null,null,{"$f":"E263/$J$28","v":0},0,0,0,0,0,{"$f":"K$125*$F$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,{"$f":"E264/$J$28","v":0},0,0,0.45226938769269226,0,0,{"$f":"K$125*$G$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission reactors",null,null,{"$f":"E265/$J$28","v":0},0,0,6.0560331939761007E-2,0,0,{"$f":"K$125*$H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission capacitors",null,null,{"$f":"E266/$J$28","v":0},0,0,0.35495092790583449,0,0,{"$f":"K$125*$I$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission circuit breakers",null,null,{"$f":"E267/$J$28","v":0},0,0,0.27755163618511403,0,0,{"$f":"K$125*$J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA and Communications",null,null,{"$f":"E268/$J$28","v":0},0,0,1.1943726230323229E-2,0,0,{"$f":"K$125*$K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,{"$f":"E269/$J$28","v":0},0,0,0,0,0,{"$f":"K$125*$L$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,{"$f":"E270/$J$28","v":0},0,0,0,0,0,{"$f":"K$125*$M$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land & Easements",null,null,{"$f":"E271/$J$28","v":0},0,0,2.4102390363229205E-2,0,0,{"$f":"K$125*$N$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,{"$f":"E272/$J$28","v":0},0,0,0,0,0,{"$f":"K$125*$O$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E277:E289)","v":0},0,0,1.7174669179181012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ROUND(E125-E290,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Cash contributions"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[APPROVED] Cash contributions by regulatory category [$M real]",null,null,null,null,null,null,null,null,null,null,"[$M real as at 30 June 2012]"]
[null,"Growth",null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Capacity Expansion",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Customer Driven",null,null,null,null,null,null,null,null,22.378035183785634,38.349165525332772,38.831040060741998,39.239024520081827,39.687557847725415]
[null,"Generation Driven",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Gifted Assets",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Corporate"]
[null,"IT",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Business Support",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity raising costs",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total Transmission",null,null,null,null,null,null,null,null,{"$f":"SUM(K296:K310)","v":22.378035183785634},{"$f":"SUM(L296:L310)","v":38.349165525332772},{"$f":"SUM(M296:M310)","v":38.831040060741998},{"$f":"SUM(N296:N310)","v":39.239024520081827},{"$f":"SUM(O296:O310)","v":39.687557847725415}]
[]
[null,"[ACTUAL] Cash contributions by regulatory category [$M nominal]"]
[null,"Growth",null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Capacity Expansion",null,null,3.7266960000000002E-2,-2.7138899999998899E-3,2.0000000000000001E-4,0,5.0999999999999997E-2,6.8000000000000005E-2,-1.4E-2,-0.03,1.2999999999999999E-2,0,-3.3000000000000002E-2,{"$f":"P353*P$28","v":0},{"$f":"Q353*Q$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Customer Driven",null,null,32.311023300000002,12.84460376,3.5299042599999999,32.881,14.253,27.73,17.951000000000001,1.593,4.8710000000000004,5.367,15.407999999999999,{"$f":"P354*P$28","v":13.281912397730375},13.340938684269339,13.592940733852204,14.409373242590874,14.680003860110094,16.586817432133419,16.932402769160884,17.553852899581742,18.098371223576002,18.445213148572442,19.134517283000839,19.486592401008053,19.845145701186603,20.210296382088433,20.582165835518861]
[null,"Generation Driven",null,null,1.5121576999999999,39.502964329999998,7.3026551299999998,0.95899999999999996,6.899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gifted Assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,0,0,0,3.0000000000000001E-3,1.7000000000000001E-2,8.4000000000000005E-2,4.4999999999999998E-2,0,-1.2999999999999999E-2,0,0,{"$f":"P358*P$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P360*P$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,0,0,0,0,1E-3,0,6.0000000000000001E-3,0,1E-3,0,-5.3999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,0,0,0,0,0,2.3E-2,-0.17799999999999999,0.188,0,0,0,{"$f":"P363*P$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Corporate"]
[null,"IT",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P365*P$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Business Support",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E315:E329)","v":33.860447960000002},52.3448542,10.83275939,33.843000000000004,21.221,27.905000000000001,17.810000000000002,{"$f":"SUM(L315:L329)","v":1.7509999999999999},4.8720000000000008,5.367,15.321,13.281912397730375,13.340938684269339,13.592940733852204,14.409373242590874,14.680003860110094,16.586817432133419,16.932402769160884,17.553852899581742,18.098371223576002,18.445213148572442,19.134517283000839,19.486592401008053,19.845145701186603,20.210296382088433,20.582165835518861]
[]
[null,"[APPROVED] Cash contributions by regulatory category [$M real as at 30 June 2017]"]
[null,"Growth",null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Capacity Expansion",null,null,null,null,null,null,null,null,{"$f":"K296/$J$28","v":0},{"$f":"L296/$J$28","v":0},0,0,0]
[null,"Customer Driven",null,null,null,null,null,null,null,null,24.673789789293519,42.283392665879852,42.814702537093012,43.264541975827271,43.759090176725131]
[null,"Generation Driven",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Gifted Assets",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,null,null,null,{"$f":"K301/$J$28","v":0},{"$f":"L301/$J$28","v":0},{"$f":"M301/$J$28","v":0},{"$f":"N301/$J$28","v":0},{"$f":"O301/$J$28","v":0}]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,null,null,null,{"$f":"K303/$J$28","v":0},0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,null,null,null,{"$f":"K306/$J$28","v":0},{"$f":"L306/$J$28","v":0},{"$f":"M306/$J$28","v":0},{"$f":"N306/$J$28","v":0},{"$f":"O306/$J$28","v":0}]
[null,"Corporate"]
[null,"IT",null,null,null,null,null,null,null,null,{"$f":"K308/$J$28","v":0},0,0,0,0]
[null,"Business Support",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity raising costs",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total Transmission",null,null,null,null,null,null,null,null,{"$f":"SUM(K334:K348)","v":24.673789789293519},{"$f":"SUM(L334:L348)","v":42.283392665879852},{"$f":"SUM(M334:M348)","v":42.814702537093012},{"$f":"SUM(N334:N348)","v":43.264541975827271},{"$f":"SUM(O334:O348)","v":43.759090176725131}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(K311/$J$28-K349,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(L311/$J$28-L349,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(M311/$J$28-M349,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(N311/$J$28-N349,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(O311/$J$28-O349,8)=0,\"OK\",\"CHECK\")","v":"OK"}]
[null,"[ACTUAL] Cash contributions by regulatory category [$M real as at 30 June 2017]"]
[null,"Growth",null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Capacity Expansion",null,null,null,null,null,null,null,null,{"$f":"K315/K$28","v":-1.5075875486381321E-2},-3.1359773371104807E-2,1.3386976744186044E-2,0,-3.3000000000000002E-2]
[null,"Customer Driven",null,null,null,null,null,null,null,null,19.330502918287937,1.6652039660056652,5.0159972093023253,5.4707817679558008,15.407999999999999,13.041940689051822,12.863217316179373,12.869398571968107,13.395888632466376,13.400907718260731,14.868005758050769,14.903554357723991,15.171388494841239,15.35939028931133,15.370916797437374,15.657240171523503,{"$f":"Z354","v":15.657240171523503},15.657240171523503,15.657240171523503,15.657240171523503]
[null,"Generation Driven",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Gifted Assets",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,null,null,null,null,null,null,{"$f":"K320/K$28","v":4.845817120622567E-2},{"$f":"L320/L$28","v":0},{"$f":"M320/M$28","v":-1.3386976744186044E-2},{"$f":"N320/N$28","v":0},{"$f":"O320/O$28","v":0}]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,null,null,null,null,null,null,{"$f":"K322/K$28","v":0},0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,6.4610894941634234E-3,0,1.0297674418604651E-3,0,-5.3999999999999999E-2]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,null,null,null,null,null,null,{"$f":"K325/K$28","v":-0.19167898832684821},{"$f":"L325/L$28","v":0.19652124645892347},{"$f":"M325/M$28","v":0},{"$f":"N325/N$28","v":0},{"$f":"O325/O$28","v":0}]
[null,"Corporate"]
[null,"IT",null,null,null,null,null,null,null,null,{"$f":"K327/K$28","v":0},0,0,0,0]
[null,"Business Support",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity raising costs",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total Transmission",null,null,null,null,null,null,null,null,{"$f":"SUM(K353:K367)","v":19.178667315175094},{"$f":"SUM(L353:L367)","v":1.8303654390934838},5.0170269767441855,5.4707817679558008,15.321,13.041940689051822,12.863217316179373,12.869398571968107,13.395888632466376,13.400907718260731,14.868005758050769,14.903554357723991,15.171388494841239,15.35939028931133,15.370916797437374,15.657240171523503,15.657240171523503,15.657240171523503,15.657240171523503,15.657240171523503]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(K330/K28-K368,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"[APPROVED] Cash contributions by asset category [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$C$6:$C$20)","v":2.0255936219698589},{"$f":"SUMPRODUCT(L$334:L$348,$C$6:$C$20)","v":3.4712531488137359},{"$f":"SUMPRODUCT(M$334:M$348,$C$6:$C$20)","v":3.5148710079107603},{"$f":"SUMPRODUCT(N$334:N$348,$C$6:$C$20)","v":3.5518005556531995},{"$f":"SUMPRODUCT(O$334:O$348,$C$6:$C$20)","v":3.5924004671402483}]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$D$6:$D$20)","v":2.3356652610252451},{"$f":"SUMPRODUCT(L$334:L$348,$D$6:$D$20)","v":4.0026219000552237},{"$f":"SUMPRODUCT(M$334:M$348,$D$6:$D$20)","v":4.0529166468140234},{"$f":"SUMPRODUCT(N$334:N$348,$D$6:$D$20)","v":4.095499256095497},{"$f":"SUMPRODUCT(O$334:O$348,$D$6:$D$20)","v":4.1423140771101794}]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$E$6:$E$20)","v":0},{"$f":"SUMPRODUCT(L$334:L$348,$E$6:$E$20)","v":0},{"$f":"SUMPRODUCT(M$334:M$348,$E$6:$E$20)","v":0},{"$f":"SUMPRODUCT(N$334:N$348,$E$6:$E$20)","v":0},{"$f":"SUMPRODUCT(O$334:O$348,$E$6:$E$20)","v":0}]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$F$6:$F$20)","v":0},{"$f":"SUMPRODUCT(L$334:L$348,$F$6:$F$20)","v":0},{"$f":"SUMPRODUCT(M$334:M$348,$F$6:$F$20)","v":0},{"$f":"SUMPRODUCT(N$334:N$348,$F$6:$F$20)","v":0},{"$f":"SUMPRODUCT(O$334:O$348,$F$6:$F$20)","v":0}]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$G$6:$G$20)","v":8.7076853981709572},{"$f":"SUMPRODUCT(L$334:L$348,$G$6:$G$20)","v":14.922331917635798},{"$f":"SUMPRODUCT(M$334:M$348,$G$6:$G$20)","v":15.109837738467363},{"$f":"SUMPRODUCT(N$334:N$348,$G$6:$G$20)","v":15.268591636658041},{"$f":"SUMPRODUCT(O$334:O$348,$G$6:$G$20)","v":15.443123809640994}]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$H$6:$H$20)","v":0},{"$f":"SUMPRODUCT(L$334:L$348,$H$6:$H$20)","v":0},{"$f":"SUMPRODUCT(M$334:M$348,$H$6:$H$20)","v":0},{"$f":"SUMPRODUCT(N$334:N$348,$H$6:$H$20)","v":0},{"$f":"SUMPRODUCT(O$334:O$348,$H$6:$H$20)","v":0}]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$I$6:$I$20)","v":0.7091682572534953},{"$f":"SUMPRODUCT(L$334:L$348,$I$6:$I$20)","v":1.2152993173605953},{"$f":"SUMPRODUCT(M$334:M$348,$I$6:$I$20)","v":1.2305701005944425},{"$f":"SUMPRODUCT(N$334:N$348,$I$6:$I$20)","v":1.2434992798383011},{"$f":"SUMPRODUCT(O$334:O$348,$I$6:$I$20)","v":1.257713467798627}]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$J$6:$J$20)","v":4.9469920492269095},{"$f":"SUMPRODUCT(L$334:L$348,$J$6:$J$20)","v":8.4776440554427026},{"$f":"SUMPRODUCT(M$334:M$348,$J$6:$J$20)","v":8.5841694709144587},{"$f":"SUMPRODUCT(N$334:N$348,$J$6:$J$20)","v":8.6743604041213516},{"$f":"SUMPRODUCT(O$334:O$348,$J$6:$J$20)","v":8.773515257862659}]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$K$6:$K$20)","v":0},{"$f":"SUMPRODUCT(L$334:L$348,$K$6:$K$20)","v":0},{"$f":"SUMPRODUCT(M$334:M$348,$K$6:$K$20)","v":0},{"$f":"SUMPRODUCT(N$334:N$348,$K$6:$K$20)","v":0},{"$f":"SUMPRODUCT(O$334:O$348,$K$6:$K$20)","v":0}]
[null,"IT",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$L$6:$L$20)","v":0},{"$f":"SUMPRODUCT(L$334:L$348,$L$6:$L$20)","v":0},{"$f":"SUMPRODUCT(M$334:M$348,$L$6:$L$20)","v":0},{"$f":"SUMPRODUCT(N$334:N$348,$L$6:$L$20)","v":0},{"$f":"SUMPRODUCT(O$334:O$348,$L$6:$L$20)","v":0}]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Land & Easements",null,null,null,null,null,null,null,null,5.9486852016470539,10.1942423265718,10.322337572391968,10.430790843460883,10.550023097172424]
[null,"Equity raising costs",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$334:K$348,$O$6:$O$20)","v":0},{"$f":"SUMPRODUCT(L$334:L$348,$O$6:$O$20)","v":0},{"$f":"SUMPRODUCT(M$334:M$348,$O$6:$O$20)","v":0},{"$f":"SUMPRODUCT(N$334:N$348,$O$6:$O$20)","v":0},{"$f":"SUMPRODUCT(O$334:O$348,$O$6:$O$20)","v":0}]
[null,"Total Transmission",null,null,null,null,null,null,null,null,{"$f":"SUM(K372:K384)","v":24.673789789293522},{"$f":"SUM(L372:L384)","v":42.283392665879859},{"$f":"SUM(M372:M384)","v":42.814702537093012},{"$f":"SUM(N372:N384)","v":43.264541975827271},{"$f":"SUM(O372:O384)","v":43.759090176725138}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(K349-K385,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(L349-L385,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(M349-M385,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(N349-N385,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(O349-O385,8)=0,\"OK\",\"CHECK\")","v":"OK"}]
[null,"[ACTUAL] Cash contributions by asset category [$M real as at 30 June 2012]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2"]
[null,"Transmission cables",null,null,1.8645630517160016E-3,-1.2992600197516538E-4,9.4372875795839168E-6,0,2.253992661674599E-3,2.9703391838623878E-3]
[null,"Transmission steel towers",null,null,33.911903227438323,26.202927128341962,5.8996108662435507,31.382524716154869,15.191230281861809,25.013642481318062]
[null,"Transmission wood poles",null,null,3.170644655887055E-3,-2.2093604367210993E-4,1.60478807100349E-5,5.1952709664923499E-5,4.1170219532196206E-3,1.3831503332510627E-2]
[null,"Transmission Metering",null,null,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,3.1648008057682757,12.42789287451221,2.3556715690765371,2.7802314687323717,2.9007508229735945,2.049341612142487]
[null,"Transmission reactors",null,null,6.1073516543019603E-2,1.5266386579155045,0.27816387009438287,3.5483866125354591E-2,0.24633780021866888,9.9641987878787896E-4]
[null,"Transmission capacitors",null,null,0.40074060293083363,8.9635476077572349,1.63464299645549,0.24654576928671756,1.4604491230943555,3.4028927896415678E-2]
[null,"Transmission circuit breakers",null,null,0.2888409636229618,6.996053828321962,1.2748869479340486,0.1653353212867123,1.1546110744766949,9.7280810904301296E-2]
[null,"SCADA and Communications",null,null,1.2293839066819719E-2,0.30106677495225631,5.4860818932915528E-2,6.9907815240951047E-3,4.9855238935355858E-2,3.9651360193211741E-4]
[null,"IT",null,null,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,0,0,0,0,0,0]
[null,"Land & Easements",null,null,0.93896143682058231,0.95167537347661013,0.20411226020257292,0.85800869826505544,0.46133351090258523,0.692511391741642]
[null,"Equity raising costs",null,null,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E389:E401)","v":38.783649599898418},57.369451383232096,11.701974814107787,35.475172574084837,21.470938867077958,27.905000000000001]
[]
[null,"[ACTUAL] Cash contributions by asset category [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Transmission cables",null,null,{"$f":"E389/$J$28","v":2.0558479066231212E-3},-1.4325506393078491E-4,1.0405455528485453E-5,0,2.4852289606312559E-3,3.275065215672971E-3,{"$f":"SUMPRODUCT(K$353:K$367,$C$6:$C$20)","v":1.5849946655635538},0.13266508494412091,0.41351256344362197,0.44912357408381554,1.2606679908704801,1.0706775125933734,1.0560052256330434,1.0565126755387266,1.0997348524999073,1.1001468941141055,1.2205882392654159,1.2235065998976071,1.2454944308925,1.2609284294411442,1.261874697588157,1.2853804016296746,1.2853804016296746,1.2853804016296746,1.2853804016296746,1.2853804016296746]
[null,"Transmission steel towers",null,null,{"$f":"E390/$J$28","v":37.390913219894642},28.89107602696668,6.5048498296131569,34.602046674087084,16.749693149423326,27.579783094441325,{"$f":"SUMPRODUCT(K$353:K$367,$D$6:$D$20)","v":1.8286302185689525},0.15507282740846812,0.47591543263962333,0.51787402888587653,1.4558567732592886,1.2345735318288207,1.2176552563261016,1.2182403851019625,1.268078879921047,1.2685539955977263,1.4074321312760452,1.4107972255742411,1.4361508860829675,1.4539474736402118,1.455038593603575,1.482142478494525,1.482142478494525,1.482142478494525,1.482142478494525,1.482142478494525]
[null,"Transmission wood poles",null,null,{"$f":"E391/$J$28","v":3.4959199542499695E-3},-2.4360179317233632E-4,1.7694227037857204E-5,5.7282519520986362E-5,4.5393857591774101E-3,1.5250472299889703E-2,{"$f":"SUMPRODUCT(K$353:K$367,$E$6:$E$20)","v":-0.19234644493241063},0.19513285028223759,5.9268372602897283E-4,0,-1.4610141880951855E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Metering",null,null,{"$f":"E392/$J$28","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(K$353:K$367,$F$6:$F$20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,{"$f":"E393/$J$28","v":3.4894765856429091},13.702865948291848,2.5973390706849862,3.0654544182138794,3.1983378097925983,2.2595828333084986,{"$f":"SUMPRODUCT(K$353:K$367,$G$6:$G$20)","v":6.8462229170364521},0.57794515035772009,1.766368439162358,1.9307065077647576,5.4274390397591947,4.6026620746824447,4.5395883872771732,4.5417698288487172,4.7275746789035002,4.7293459763189727,5.2471030086946113,5.2596485489194151,5.3541705264844328,5.4205186835578756,5.4245865307494983,5.52563358857791,5.52563358857791,5.52563358857791,5.52563358857791,5.52563358857791]
[null,"Transmission reactors",null,null,{"$f":"E394/$J$28","v":6.7339026706297503E-2},1.6832559704307402,0.30670060178733244,3.9124143227856102E-2,0.27160950681480717,1.098642236870699E-3,{"$f":"SUMPRODUCT(K$353:K$367,$H$6:$H$20)","v":2.901144305488251E-3},-1.3278728961779304E-3,-4.1097065560325298E-4,0,-1.3973253267910311E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission capacitors",null,null,{"$f":"E395/$J$28","v":0.44185243769365812},9.8831147428159944,1.8023404353348877,0.2718388113549764,1.6102760749655889,3.7519943407701345E-2,{"$f":"SUMPRODUCT(K$353:K$367,$I$6:$I$20)","v":0.55512437957356875},4.6886600177248279E-2,0.14458452377598738,0.1572399216061611,0.44182784903246053,0.37484838886289112,0.36971156375605579,0.36988922395470253,0.38502147732369485,0.3851657347059691,0.42733272117147675,0.42835445065419281,0.43605247636789374,0.44145597968389982,0.44178727186681011,0.45001671087660944,0.45001671087660944,0.45001671087660944,0.45001671087660944,0.45001671087660944]
[null,"Transmission circuit breakers",null,null,{"$f":"E396/$J$28","v":0.31847305451256841},7.713776482024314,1.4056771427918242,0.18229701261393474,1.2730622106032878,0.10726081441340789,{"$f":"SUMPRODUCT(K$353:K$367,$J$6:$J$20)","v":3.8902272862182032},0.33084705618504229,1.0025571256122197,1.0968689504227067,3.0860624762349733,2.6148547688131871,2.5790214772045075,2.580260793235901,2.6858198567410985,2.6868261625308087,2.9809732068339496,2.9881005529549287,3.041800181514037,3.0794937579944324,3.0818047748484232,3.1392114183842503,3.1392114183842503,3.1392114183842503,3.1392114183842503,3.1392114183842503]
[null,"SCADA and Communications",null,null,{"$f":"E397/$J$28","v":1.3555059608535286E-2},0.33195310744237816,6.048897067603335E-2,7.7079632939972909E-3,5.4969870021353513E-2,4.3719179017814137E-4,{"$f":"SUMPRODUCT(K$353:K$367,$K$6:$K$20)","v":6.4610894941634234E-3},0,1.0297674418604651E-3,0,-5.3999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,{"$f":"E398/$J$28","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(K$353:K$367,$L$6:$L$20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,{"$f":"E399/$J$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(P$353:P$367,$M$6:$M$20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land & Easements",null,null,{"$f":"E400/$J$28","v":1.0352891539446061},1.0493074088033938,0.22505206378909182,0.94603150296754601,0.50866155036769101,0.76355588710955935,4.656452059347127,0.39314374263482466,1.2128774115980894,1.3189687851924836,3.7060042103584898,{"$f":"SUMPRODUCT(P$353:P$367,$N$6:$N$20)","v":3.1443244122711058},3.1012354059824929,3.1027256652880979,3.2296588870771283,3.23086895499315,3.5845764508092715,3.5931469797236066,3.6577199934994082,3.703045964993767,3.7058249287809115,3.7748555735605347,3.7748555735605347,3.7748555735605347,3.7748555735605347,3.7748555735605347]
[null,"Equity raising costs",null,null,{"$f":"E401/$J$28","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(K$353:K$367,$O$6:$O$20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E406:E418)","v":42.762450305864093},{"$f":"SUM(F406:F418)","v":63.254962829918256},12.902476214359877,39.114557808278796,23.673634786708462,30.767763944223105,19.178667315175097,1.8303654390934843,5.0170269767441864,5.4707817679558008,15.321000000000002,13.041940689051822,12.863217316179375,12.869398571968109,13.395888632466376,13.400907718260733,14.868005758050769,14.903554357723992,15.171388494841242,15.359390289311332,15.370916797437376,15.657240171523503,15.657240171523503,15.657240171523503,15.657240171523503,15.657240171523503]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(K368-K419,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(L368-L419,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Depreciation"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
[null,"Initial capital base depreciation [$M real as at 30 June 2012]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Transmission cables",null,null,-0.37089423161503859,-0.37089423161503859,-0.37089423161503859,-0.37089423161503854,-0.37089423161503854,-0.37089423161503848,-0.37089423161503865,-0.37089423161503865,-0.37089423161503865,-0.37089423161503871,-0.37089423161503871]
[null,"Transmission steel towers",null,null,-10.338008325043759,-10.338008325043759,-10.338008325043759,-10.338008325043761,-10.338008325043761,-10.338008325043761,-10.338008325043761,-10.338008325043763,-10.338008325043763,-10.338008325043763,-10.338008325043763]
[null,"Transmission wood poles",null,null,-9.6631633373636667,-9.6631633373636667,-9.663163337363665,-9.6631633373636685,-9.6631633373636685,-9.6631633373636685,-9.663163337363665,-9.6631633373636632,-9.6631633373636632,-9.6631633373636632,-9.6631633373636614]
[null,"Transmission Metering",null,null,-9.5266948563340614E-2,-9.5266948563340628E-2,-9.5266948563340628E-2,-9.5266948563340642E-2,-9.5266948563340628E-2,-9.5266948563340628E-2,-9.5266948563340573E-2,-9.5266948563340573E-2,-9.5266948563340559E-2,-9.5266948563340559E-2,-9.5266948563340559E-2]
[null,"Transmission transformers",null,null,-7.1024717243950661,-7.1024717243950661,-7.1024717243950652,-7.1024717243950688,-7.1024717243950697,-7.1024717243950697,-7.1024717243950688,-7.1024717243950697,-7.1024717243950697,-7.1024717243950697,-7.1024717243950688]
[null,"Transmission reactors",null,null,-0.17030111583799565,-0.17030111583799565,-0.17030111583799565,-0.17030111583799565,-0.17030111583799565,-0.17030111583799562,-0.1703011158379957,-0.1703011158379957,-0.17030111583799568,-0.1703011158379957,-0.17030111583799568]
[null,"Transmission capacitors",null,null,-3.8596397067790518,-3.8596397067790522,-3.8596397067790522,-3.8596397067790522,-3.8596397067790522,-3.8596397067790518,-3.8596397067790531,-3.8596397067790527,-3.8596397067790527,-3.8596397067790527,-3.8596397067790531]
[null,"Transmission circuit breakers",null,null,-18.874950967913975,-18.874950967913975,-18.874950967913975,-18.874950967913982,-18.874950967913982,-18.874950967913982,-18.874950967913978,-18.874950967913978,-18.874950967913978,-18.874950967913975,-18.874950967913978]
[null,"SCADA and Communications",null,null,-3.475719996617304,-3.475719996617304,-3.475719996617304,-3.4757199966173049,-3.4757199966173049,-3.4757199966173054,-3.475719996617304,-3.475719996617304,-3.475719996617304,-3.475719996617304,-3.4757199966173036]
[null,"IT",null,null,-0.74590994946476952,-0.74590994946476941,-0.74590994946476952,-0.74590994946476974,-0.14918198989295403,0,-2.7755575615628914E-17,0,0,0,0]
[null,"Other Non-Network Assets",null,null,-2.3869654322020248,-2.3869654322020248,-2.3869654322020248,-2.3869654322020257,-2.3869654322020257,-2.3869654322020257,-2.3869654322020248,-2.3869654322020244,-2.3869654322020244,-2.3869654322020244,-2.3869654322020244]
[null,"Land & Easements",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E425:E436)","v":-57.083291735795996},-57.083291735795996,-57.083291735795996,-57.083291735796017,-56.486563776224202,-56.33738178633125,{"$f":"SUM(K425:K436)","v":-56.337381786331228},{"$f":"SUM(L425:L436)","v":-56.337381786331228},{"$f":"SUM(M425:M436)","v":-56.337381786331228},{"$f":"SUM(N425:N436)","v":-56.337381786331228},{"$f":"SUM(O425:O436)","v":-56.337381786331228}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"-K437","v":56.337381786331228},{"$f":"-L437","v":56.337381786331228},56.337381786331228,56.337381786331228,56.337381786331228]
[null,"Initial capital base depreciation [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Transmission cables",null,null,{"$f":"E425/$J$28","v":-0.40894413784646183},-0.40894413784646183,-0.40894413784646183,-0.40894413784646177,-0.40894413784646177,-0.40894413784646172,{"$f":"K425/$J$28","v":-0.40894413784646189},-0.40894413784646189,-0.40894413784646189,-0.40894413784646194,-0.40894413784646194]
[null,"Transmission steel towers",null,null,{"$f":"E426/$J$28","v":-11.398580892254422},-11.398580892254422,-11.398580892254422,-11.398580892254424,-11.398580892254424,-11.398580892254424,-11.398580892254424,-11.398580892254426,-11.398580892254426,-11.398580892254426,-11.398580892254426]
[null,"Transmission wood poles",null,null,{"$f":"E427/$J$28","v":-10.65450379926452},-10.65450379926452,-10.654503799264518,-10.654503799264521,-10.654503799264521,-10.654503799264521,-10.654503799264518,-10.654503799264516,-10.654503799264516,-10.654503799264516,-10.654503799264514]
[null,"Transmission Metering",null,null,{"$f":"E428/$J$28","v":-0.10504035065699009},-0.10504035065699011,-0.10504035065699011,-0.10504035065699012,-0.10504035065699011,-0.10504035065699011,-0.10504035065699004,-0.10504035065699004,-0.10504035065699002,-0.10504035065699002,-0.10504035065699002]
[null,"Transmission transformers",null,null,{"$f":"E429/$J$28","v":-7.8311117518977458},-7.8311117518977458,-7.8311117518977449,-7.8311117518977493,-7.8311117518977502,-7.8311117518977502,-7.8311117518977493,-7.8311117518977502,-7.8311117518977502,-7.8311117518977502,-7.8311117518977493]
[null,"Transmission reactors",null,null,{"$f":"E430/$J$28","v":-0.18777224624767047},-0.18777224624767047,-0.18777224624767047,-0.18777224624767047,-0.18777224624767047,-0.18777224624767044,-0.18777224624767053,-0.18777224624767053,-0.1877722462476705,-0.18777224624767053,-0.1877722462476705]
[null,"Transmission capacitors",null,null,{"$f":"E431/$J$28","v":-4.2555987603629575},-4.2555987603629584,-4.2555987603629584,-4.2555987603629584,-4.2555987603629584,-4.2555987603629575,-4.2555987603629593,-4.2555987603629593,-4.2555987603629593,-4.2555987603629593,-4.2555987603629593]
[null,"Transmission circuit breakers",null,null,{"$f":"E432/$J$28","v":-20.811325419801562},-20.811325419801562,-20.811325419801562,-20.81132541980157,-20.81132541980157,-20.81132541980157,-20.811325419801566,-20.811325419801566,-20.811325419801566,-20.811325419801562,-20.811325419801566]
[null,"SCADA and Communications",null,null,{"$f":"E433/$J$28","v":-3.8322928647961705},-3.8322928647961705,-3.8322928647961705,-3.8322928647961714,-3.8322928647961714,-3.8322928647961718,-3.8322928647961705,-3.8322928647961705,-3.8322928647961705,-3.8322928647961705,-3.83229286479617]
[null,"IT",null,null,{"$f":"E434/$J$28","v":-0.8224325837226093},-0.82243258372260919,-0.8224325837226093,-0.82243258372260952,-0.164486516744522,0,-3.0603010165837853E-17,0,0,0,0]
[null,"Other Non-Network Assets",null,null,{"$f":"E435/$J$28","v":-2.6318433600076108},-2.6318433600076108,-2.6318433600076108,-2.6318433600076117,-2.6318433600076117,-2.6318433600076117,-2.6318433600076108,-2.6318433600076103,-2.6318433600076103,-2.6318433600076103,-2.6318433600076103]
[null,"Land & Easements",null,null,{"$f":"E436/$J$28","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E441:E452)","v":-62.939446166858723},-62.939446166858723,-62.939446166858716,-62.939446166858744,-62.28150009988066,-62.117013583136135,{"$f":"SUM(K441:K452)","v":-62.117013583136114},{"$f":"SUM(L441:L452)","v":-62.117013583136114},{"$f":"SUM(M441:M452)","v":-62.117013583136114},{"$f":"SUM(N441:N452)","v":-62.117013583136114},{"$f":"SUM(O441:O452)","v":-62.117013583136114}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"-K453","v":62.117013583136114},{"$f":"-L453","v":62.117013583136114},{"$f":"-M453","v":62.117013583136114},{"$f":"-N453","v":62.117013583136114},{"$f":"-O453","v":62.117013583136114}]
[null,"[TAX] Initial capital base depreciation [$M nominal]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,-37.262501080456843,-37.303804054704003,-36.97645840858879,-36.884034390779348,-36.854166594762781]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,-0.28457738830800794,-1.2796708118435276,-1.273647627527297,-1.2722384240577234,-1.2790825024531132]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,-4.1592658677795116E-2,-0.19894859922106528,-0.19801218333076451,-0.19779309647366472,-0.19885713559772694]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,-3.3510089927971904,-3.9765743547842964,-3.9578573221971758,-3.9534782253810916,-3.9747461845916581]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,-1.3802835326282332E-2,-4.9876751905575369E-2,-4.9641990850590137E-2,-4.9587065403212657E-2,-4.9853821819776857E-2]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,-9.0385838903494234E-2,-0.33058868481388881,-0.32903266230945594,-0.32866861030691763,-0.33043670164302885]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,-0.15350653192846564,-0.60895550183421643,-0.60608925592629714,-0.60541865986513954,-0.6086755437100192]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,-6.287984916472821,-7.26562907663671,-6.5904495649429977,-6.2552170574159698,-6.103929696294677]
[null,"IT",null,null,null,null,null,null,null,null,-1.3034251663791483,-4.858758344710699,-4.7891522402457536,-4.7777733272978127,-3.0401215730050088]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,-16.06104995455777,-10.507214807060318,-8.7814822860975958,-8.596737397803869,-8.4353704707087509]
[null,"Land & Easements",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity raising costs",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total Transmission",null,null,null,null,null,null,null,null,{"$f":"SUM(K457:K469)","v":-64.849835363807813},{"$f":"SUM(L457:L469)","v":-66.3800209875143},{"$f":"SUM(M457:M469)","v":-63.551823542016734},{"$f":"SUM(N457:N469)","v":-62.920946254784759},{"$f":"SUM(O457:O469)","v":-60.875240224586548}]
[]
[null,"[APPROVED] Capital expenditure depreciation [$M real as at 30 June 2012]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Transmission cables",null,null,0,-0.10212462154366599,-0.13811135737402025,-9.3786092656989478E-2,-0.11715071582152682,-0.13662780681272577,-1.7094937649278014E-2,-0.46827046453783538,-0.66457115795421606,-0.33484031784632567,-0.35776261633804152]
[null,"Transmission steel towers",null,null,0,-1.5386559474108747,-1.5254488243482807,-1.5639791951425457,-2.0257139331446332,-4.0554896766331296,-0.53561749346637255,-0.27992740744953259,-0.39984840661815835,-0.20846860784714896,-0.22187397364215061]
[null,"Transmission wood poles",null,null,0,-0.12347265110917729,-0.1533905244647121,-0.37466812450309084,-0.41091473747835799,-0.58664231780402787,-0.17915738155568944,-0.58763028636580361,-0.70163100591138128,-0.67511024780710172,-0.80786560840157573]
[null,"Transmission Metering",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,0,-0.84054371548342655,-0.79291967279871223,-1.0396984759202781,-0.85047981105580517,-1.7535499792220095,-0.3019103424091148,-1.6381343378179838,-2.2178758192638139,-1.3496581733708741,-1.4145334584226046]
[null,"Transmission reactors",null,null,0,-2.2774353220642442E-2,-2.2825476461492852E-2,-6.972738401037272E-2,-7.2221966223454072E-3,-7.8932323273600169E-2,-7.7628653638516622E-3,-0.20756119854686686,-0.27815274248871596,-0.15949714212156574,-0.16816817802908765]
[null,"Transmission capacitors",null,null,0,-0.13880647817116001,-0.419732091081638,-0.55897777579005825,-0.12610238667255122,-0.6543887317195245,-3.3688246975034281E-2,-0.15782928694543968,-0.22480114918563504,-0.11546745519288616,-0.12309988188897784]
[null,"Transmission circuit breakers",null,null,0,-0.8949286290144346,-0.92197572452320931,-1.2727978384288694,-1.1122781825898762,-1.8373410406307193,-0.68309639383177712,-0.61718326842760984,-0.82061949208655738,-0.55235179920719624,-0.57365093926943844]
[null,"SCADA and Communications",null,null,0,-0.19056126974604268,-4.8688980702889503E-2,-0.1669475208773871,-0.37244075220357653,-0.46156882228349755,-0.36840156966266863,-1.2775448486471155,-1.085627550641389,-1.1876612452541477,-1.7005212597339046]
[null,"IT",null,null,0,-0.14849104654138467,-0.1973565211873799,-0.38952082696285661,-0.38160220466231598,-0.48182096548272219,-0.93371239502595471,-2.5847787246046061,-2.488703848275911,-1.4560644081985776,-1.520973162602586]
[null,"Other Non-Network Assets",null,null,0,-0.9638635040502086,-1.1408938806517508,-0.46290880885440927,-0.3184788399744245,-0.57091121626165653,-0.84841105003941497,-0.73233430539042865,-0.71567879887316865,-0.49583886394799509,-0.50045918583174887]
[null,"Land & Easements",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,0,0,0,0,0,0,0,-1.5662219906014178E-2,-4.695639868663587E-2,-8.7989534956414272E-3,-2.8108049078474775E-2]
[null,"Total Transmission",null,null,{"$f":"SUM(E474:E486)","v":0},-4.9642222162910175,-5.3613430535940854,-5.9930120431468561,-5.722383760225414,-10.617272880123613,{"$f":"SUM(K474:K486)","v":-3.9088526759791566},{"$f":"SUM(L474:L486)","v":-8.5668563486392362},{"$f":"SUM(M474:M486)","v":-9.6444663699855813},{"$f":"SUM(N474:N486)","v":-6.5437572142894602},{"$f":"SUM(O474:O486)","v":-7.4170163132385918}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"-K487","v":3.9088526759791566},{"$f":"-L487","v":8.5668563486392362},{"$f":"-M487","v":9.6444663699855813},{"$f":"-N487","v":6.5437572142894602},{"$f":"-O487","v":7.4170163132385918}]
[null,"[APPROVED] Capital expenditure depreciation [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Transmission cables",null,null,{"$f":"E474/$J$28","v":0},-0.11260154984944047,-0.15228015200502032,-0.10340757427419058,-0.12916916575142448,-0.15064440452359304,{"$f":"K474/$J$28","v":-1.8848701173058525E-2},-0.51631016358902759,-0.73274927475629192,-0.36919146599191482,-0.39446535486674494]
[null,"Transmission steel towers",null,null,{"$f":"E475/$J$28","v":0},-1.6965061093464524,-1.6819440722644885,-1.7244272599828663,-2.2335311991943314,-4.4715409083992768,-0.59056630006700628,-0.30864505980740292,-0.44086871128117655,-0.22985532757648791,-0.24463594504169392]
[null,"Transmission wood poles",null,null,{"$f":"E476/$J$28","v":0},-0.13613966611340561,-0.16912680336896044,-0.41310519305271065,-0.45307033305631694,-0.64682574283770788,-0.19753707308978902,-0.64791506673998456,-0.77361107922699102,-0.74436956605822857,-0.89074425149456593]
[null,"Transmission Metering",null,null,{"$f":"E477/$J$28","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,{"$f":"E478/$J$28","v":0},-0.9267747938646943,-0.87426501771730514,-1.1463607697646889,-0.93773022991909982,-1.9334460428274545,-0.33288321618216138,-1.8061899521558842,-2.4454069043078106,-1.4881191214358143,-1.5596499387189473]
[null,"Transmission reactors",null,null,{"$f":"E479/$J$28","v":0},-2.5110765951445398E-2,-2.5167133907243608E-2,-7.6880691334146004E-2,-7.9631191841995665E-3,-8.7029962015812132E-2,-8.5592549380316615E-3,-0.22885482748145575,-0.30668833260459016,-0.17585989674160682,-0.18542049111374503]
[null,"Transmission capacitors",null,null,{"$f":"E480/$J$28","v":0},-0.15304658499549215,-0.46279225580415656,-0.6163231053780821,-0.13903918530529302,-0.72152223706525254,-3.7144312152751935E-2,-0.17402093690099771,-0.24786341847459956,-0.12731322001845116,-0.13572865463256817]
[null,"Transmission circuit breakers",null,null,{"$f":"E481/$J$28","v":0},-0.98673903617428182,-1.0165608835131401,-1.4033737122915919,-1.2263864025169251,-2.0258331991814802,-0.75317500794001713,-0.68049987863482475,-0.90480655153368417,-0.60901737223343244,-0.63250158343751817]
[null,"SCADA and Communications",null,null,{"$f":"E482/$J$28","v":0},-0.21011088208054704,-5.3683965774998677E-2,-0.18407460718253735,-0.41064931542764854,-0.50892100225879655,-0.40619575459818141,-1.4086077165860127,-1.1970016917928461,-1.3095029865501409,-1.8749771260213468]
[null,"IT",null,null,{"$f":"E483/$J$28","v":0},-0.16372468976226376,-0.2176032559307067,-0.42948162893215358,-0.42075063800914714,-0.53125080556710502,-1.0295016148343941,-2.8499502471487039,-2.7440190837066067,-1.6054415337408618,-1.677009253985122]
[null,"Other Non-Network Assets",null,null,{"$f":"E484/$J$28","v":0},-1.0627459153222916,-1.2579377747823586,-0.51039845757154478,-0.35115146997180069,-0.62948079322873873,-0.9354492354518249,-0.80746421919044264,-0.78910003023167086,-0.54670679520959209,-0.55180111425871103]
[null,"Land & Easements",null,null,{"$f":"E485/$J$28","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,{"$f":"E486/$J$28","v":0},0,0,0,0,0,0,-1.7269001430236745E-2,-5.1773638790942135E-2,-9.7016349797560339E-3,-3.0991643754852163E-2]
[null,"Total Transmission",null,null,{"$f":"SUM(E491:E503)","v":0},-5.4734999934603135,-5.9113613150683788,-6.6078329997645113,-6.3094410583361871,-11.706495097905217,{"$f":"SUM(K491:K503)","v":-4.3098604704272159},{"$f":"SUM(L491:L503)","v":-9.445727069664974},{"$f":"SUM(M491:M503)","v":-10.633888716707212},{"$f":"SUM(N491:N503)","v":-7.2150789205362864},{"$f":"SUM(O491:O503)","v":-8.1779253573258153}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"-K504","v":4.3098604704272159},{"$f":"-L504","v":9.445727069664974},{"$f":"-M504","v":10.633888716707212},{"$f":"-N504","v":7.2150789205362864},{"$f":"-O504","v":8.1779253573258153}]
[null,"Accelerated depreciation"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
[null,"[APPROVED] Accelerated depreciation [$M real as at 30 June 2012]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"IT",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Land & Easements",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Equity raising costs",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total Transmission",null,null,null,null,null,null,null,null,{"$f":"SUM(K510:K522)","v":0},{"$f":"SUM(L510:L522)","v":0},{"$f":"SUM(M510:M522)","v":0},{"$f":"SUM(N510:N522)","v":0},{"$f":"SUM(O510:O522)","v":0}]
[]
[null,"[APPROVED] Accelerated depreciation [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"Transmission cables",null,null,0,0,0,0,0,0,{"$f":"K510/$J$28","v":0},0,0,0,0]
[null,"Transmission steel towers",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission wood poles",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Metering",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission reactors",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission capacitors",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission circuit breakers",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA and Communications",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land & Easements",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E527:E539)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Asset disposal"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[ACTUAL] Asset disposal [$M nominal]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Transmission cables",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission steel towers",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission wood poles",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Metering",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,0,0,0,0,0,0,1.1060000000000001,3.262,0.78100000000000003,1.03,0]
[null,"Transmission reactors",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission capacitors",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission circuit breakers",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA and Communications",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,0,0,0,0.51758855958909167,0,3.8337568073697342E-2,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,0,0,0,0,0,0,2.3681880000000002E-2,0,0.45712999999999998,1.0936674583680002,0.1211323575]
[null,"Land & Easements",null,null,0.12,1.8,0,5.1694971699999996,0.26200000000000001,0,2.9788634300000001,0.79100000000000004,7.7939999999999996,57.370127459999999,1.3280000000000001]
[null,"Equity raising costs",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E546:E558)","v":0.12},1.8,0,5.6870857295890911,0.26200000000000001,3.8337568073697342E-2,4.1085453100000002,4.0529999999999999,9.0321299999999987,59.493794918367996,1.4491323575000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"[ACTUAL] Asset disposal [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"Transmission cables",null,null,{"$f":"E546/E$28","v":0},0,0,0,0,0,{"$f":"K546/K$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission steel towers",null,null,{"$f":"E547/E$28","v":0},0,0,0,0,0,{"$f":"K547/K$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission wood poles",null,null,{"$f":"E548/E$28","v":0},0,0,0,0,0,{"$f":"K548/K$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Metering",null,null,{"$f":"E549/E$28","v":0},0,0,0,0,0,{"$f":"K549/K$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,{"$f":"E550/E$28","v":0},0,0,0,0,0,{"$f":"K550/K$28","v":1.1909941634241243},3.4098526912181297,0.80424837209302324,1.0499171270718233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission reactors",null,null,{"$f":"E551/E$28","v":0},0,0,0,0,0,{"$f":"K551/K$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission capacitors",null,null,{"$f":"E552/E$28","v":0},0,0,0,0,0,{"$f":"K552/K$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission circuit breakers",null,null,{"$f":"E553/E$28","v":0},0,0,0,0,0,{"$f":"K553/K$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA and Communications",null,null,{"$f":"E554/E$28","v":0},0,0,0,0,0,{"$f":"K554/K$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,{"$f":"E555/E$28","v":0},0,0,{"$f":"H555/H$28","v":0.59821078612863166},0,4.2270605435839596E-2,{"$f":"K555/K$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,{"$f":"E556/E$28","v":0},0,0,0,0,0,{"$f":"K556/K$28","v":2.5501791011673151E-2},0,0.47073759069767435,1.1148157241375471,0.1211323575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land & Easements",null,null,{"$f":"E557/E$28","v":0.15154832100170745},2.1751695526520889,0,5.9747243416865707,0.29228086867337155,0,{"$f":"K557/K$28","v":3.2077838686867701},0.82685269121813021,8.0260074418604646,58.479494565580111,1.3280000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,null,{"$f":"E558/E$28","v":0},0,0,0,0,0,{"$f":"K558/K$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Transmission",null,null,{"$f":"SUM(E563:E575)","v":0.15154832100170745},2.1751695526520889,0,6.5729351278152022,0.29228086867337155,4.2270605435839596E-2,4.4242798231225677,4.2367053824362602,9.3009934046511624,60.644227416789484,1.4491323575000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating expenditure"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"[APPROVED] Operating expenditure by regulatory category [$M real as at 30 June 2012]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,12.230019472360855,12.329344583717727,12.44628937144854,12.54542193371085,12.8872606734773]
[null,"Misc Network Services",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Network Operations",null,null,null,null,null,null,null,null,9.8341929327285271,9.8626356443123235,9.8966612597447217,9.8931348357887039,9.8824603829080448]
[null,"Maintenance Strategy",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Preventive Condition",null,null,null,null,null,null,null,null,9.9801210556597493,10.064006628124325,10.163225491635126,10.247296569478559,10.543051112547623]
[null,"Preventive Routine",null,null,null,null,null,null,null,null,17.566295376875683,17.702417485257666,17.865630088125368,18.004600256892505,18.516966862710028]
[null,"Corrective Deferred",null,null,null,null,null,null,null,null,10.213108088675899,10.290089760442818,10.382225246643983,10.460615649355786,10.746959215289762]
[null,"Corrective Emergency",null,null,null,null,null,null,null,null,1.1528980653059424,1.1501768947270108,1.1498226212540361,1.1508087040309003,1.1996989287214972]
[null,"Business Support",null,null,null,null,null,null,null,null,40.035510933970095,40.100689615084747,40.085127524645486,41.589259398913072,42.03718463984054]
[null,"Non-recurring opex",null,null,null,null,null,null,null,null,3.0132796042052257,1.7566003472076503,1.5802391609230699,1.7948957392392071,2.3838475566890951]
[null,"Ex post review risk recovery",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K582:K592)","v":104.02542552978197},{"$f":"SUM(L582:L592)","v":103.25596095887427},{"$f":"SUM(M582:M592)","v":103.56922076442032},{"$f":"SUM(N582:N592)","v":105.6860330874096},{"$f":"SUM(O582:O592)","v":108.19742937218388}]
[]
[null,"[ACTUAL] Operating expenditure by regulatory category [$M nominal]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"SCADA & Communications",null,null,6.5,6.96,5.9623287999999999,8.3493933020000011,9.4459999999999997,11.215999999999999,11.616,10.628,11.755000000000001,12.596,10.88,{"$f":"P625*P$28","v":10.27087195759165},{"$f":"Q625*Q$28","v":10.233198336934155},10.394868126893458,10.984775897499548,11.076437042195977,10.891964782323251,11.052142221883926,11.214675233892452,11.379598459441686,11.546947049057048,11.716756670188246,11.932344992919708,12.151900140789431,12.375495103379956,12.603204213282147]
[null,"Non-revenue cap services",null,null,10.012913640000001,5.3,1.80691325,2.7487433999999999,3.93,4.7089999999999996,12.614000000000001,4.5629999999999997,3.3780000000000001,5.3810000000000002,4.0279999999999996,{"$f":"P626*P$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Network Operations",null,null,6.0616467399999996,12.4,10.522062980000001,8.9690867080000007,8.5869999999999997,8.3629999999999995,6.6669999999999998,8.0440000000000005,5.6829999999999998,5.8369999999999997,4.6539999999999999,4.578912698439467,4.6350826511559244,4.7146695845752431,4.7911103491743274,4.8397004894605962,4.9277207482188397,4.996709260671504,5.0666636182062295,5.1375973427368722,5.209524145485239,5.2824579296314225,5.379655155536641,5.4786408103985149,5.579447801309847,5.6821096408539482]
[null,"Maintenance Strategy",null,null,5.6,4.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preventive Condition",null,null,8.6999999999999993,6.6,8.5956746500000012,6.4601500100000013,9.8379999999999992,12.000999999999999,9.7799999999999994,9.25,7.5369999999999999,11.311,13.624000000000001,13.076628987318555,13.028663832852491,13.234497950002877,13.985554441097607,14.102255222364979,13.867389544867667,14.071323637116311,14.278256787972689,14.488233101649259,14.701297330955859,14.917494886837998,15.191976792755817,15.471509165742525,15.756184934392186,16.046098737185002]
[null,"Preventive Routine",null,null,11,11.4,14.677742310000001,12.866658000000001,17.606999999999999,21.440999999999999,22.091000000000001,20.908999999999999,23.472999999999999,22.905999999999999,20.538,19.709075790697703,19.636782781115421,19.947015656817758,21.079006884865652,21.25489812908944,20.900908928744531,21.208278089736542,21.52016742740847,21.836643415563849,22.157773505571221,22.483626140740199,22.897324861729818,23.318635639185647,23.747698534946661,24.184656187989681]
[null,"Corrective Deferred",null,null,3.2,4.7,5.7401697799999996,5.95981161,9.9540000000000006,10.666,10.183,8.8420000000000005,8.9730000000000008,10.311,9.4469999999999992,8.969023274099797,8.9361248423121289,9.0773027398510102,9.5924388009356374,9.6724817557604439,9.5113916361429656,9.6512663409720449,9.7931980458490138,9.9372170010553784,10.083353901733858,10.231639894430518,10.419902068488041,10.61162826654822,10.806882226652707,11.005728859623117]
[null,"Corrective Emergency",null,null,1.6,1.8,1.20628197,1.5627996,2.2719999999999998,2.7450000000000001,2.1480000000000001,2.0939999999999999,2.363,3.0569999999999999,2.1640000000000001,2.0779712182602044,2.0703492072238321,2.1030577417849408,2.2224060672054957,2.2409506680240434,2.2036288078971036,2.2360354147164663,2.2689185937070504,2.3022853533481955,2.3361428051860722,2.3704981653493813,2.4141153315918094,2.4585350536930988,2.5037720986810519,2.5498415052967829]
[null,"Business Support",null,null,17.229466864999999,20.028916666666667,24.56,39.479999999999997,35.981000000000002,34.509,32.837000000000003,40.191000000000003,31.757000000000001,42.645000000000003,41.283999999999999,23.819226035329443,23.954487312606965,24.229547583879736,23.807643629448041,22.813625491397396,25.466855916167614,26.19113704595182,26.936016837647344,27.702081120230119,28.489932383738328,29.30019025311552,29.839313753772842,30.388357126842266,30.947502897976157,31.51693695129892]
[null,"Non-recurring opex",null,null,0,0,0,0.41570313752021382,2.5270000000000001,18.593,10.724,12.499000000000001,22.093,10.081,-0.97199999999999998,6.1755065706357515,6.1528547750656539,6.2500610156155672,6.6047513796361503,6.6598639351895654,6.548947388118604,6.6452563319511118,6.7429815969284421,6.8421440114960728,6.9427647104029857,7.0448651392061858,7.1744906577675795,7.3065012858705032,7.4409409095305197,7.5778542222658816]
[null,"Total",null,null,{"$f":"SUM(E597:E606)","v":69.904027245000009},73.38891666666666,73.071173740000006,86.812345767520213,100.14200000000001,124.24299999999999,118.66,117.02,117.012,124.12500000000001,105.64700000000001,88.677216532372569,88.647543739266567,89.951020399420585,93.067687449862461,92.660212733482439,94.318807752480581,96.052148342999729,97.820878141611701,99.625799805521439,101.4677358321306,103.34752907949945,105.24912361456227,107.18570748907021,109.15792450686908,111.16643031779547]
[]
[null,"[APPROVED] Operating expenditure by regulatory category [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Approved AA1",null,null,"Approved AA2",null,null,null,"Approved AA3"]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,{"$f":"K582/$J$28","v":13.484692784764407},13.594207623680798,13.723149735252521,13.832452271531782,14.209360125039213]
[null,"Misc Network Services",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Network Operations",null,null,null,null,null,null,null,null,10.843079259492509,10.874439898659105,10.911956189778293,10.908067991253082,10.896298450078888]
[null,"Maintenance Strategy",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Preventive Condition",null,null,null,null,null,null,null,null,11.003978096230419,11.096469459495644,11.205867150637532,11.298563050211916,11.624658945806988]
[null,"Preventive Routine",null,null,null,null,null,null,null,null,19.368415320917709,19.518502147589874,19.698458672863325,19.851685741414343,20.416615853605578]
[null,"Corrective Deferred",null,null,null,null,null,null,null,null,11.260867185422528,11.345746379293026,11.447334011986941,11.533766458004834,11.849485907694984]
[null,"Corrective Emergency",null,null,null,null,null,null,null,null,1.2711734644359343,1.2681731299430286,1.2677825116814918,1.2688697563368589,1.3227756116481049]
[null,"Business Support",null,null,null,null,null,null,null,null,44.142739645323594,44.214604983962957,44.197446384245566,45.855886608164106,46.349764338947679]
[null,"Non-recurring opex",null,null,null,null,null,null,null,null,3.3224108783418171,1.9368093469709848,1.742355329822548,1.9790334495396433,2.6284056227637729]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K611:K620)","v":114.69735663492891},{"$f":"SUM(L611:L620)","v":113.8489529695954},{"$f":"SUM(M611:M620)","v":114.19434998626821},{"$f":"SUM(N611:N620)","v":116.52832532645657},{"$f":"SUM(O611:O620)","v":119.29736485558522}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(K593/$J$28-K621,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(L593/$J$28-L621,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(M593/$J$28-M621,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(N593/$J$28-N621,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(O593/$J$28-O621,8)=0,\"OK\",\"CHECK\")","v":"OK"}]
[null,"[ACTUAL] Operating expenditure by regulatory category [$M real as at 30 June 2017]"]
[null,null,null,null,null,"Actual AA1",null,null,"Actual AA2",null,null,null,"Actual AA3",null,null,null,null,"Proposed AA4",null,null,null,null,"Forecast AA5",null,null,null,null,"Forecast AA6"]
[null,"SCADA & Communications",null,null,{"$f":"E597/E$28","v":8.2088673875924858},8.4106556035880775,7.1014967428527802,9.6499372684199045,10.537729333926212,12.366645418326691,12.508669260700387,11.109722379603397,12.104916279069768,12.839569060773481,10.88,10.085302393550325,9.86676104004286,9.8415569998684003,10.21216066085095,10.111326404547684,9.7632831471539934,9.7278693767633726,9.6925840606144611,9.6574267327729082,9.6223969289944158,9.5874941867186116,{"$f":"Z625","v":9.5874941867186116},9.5874941867186116,9.5874941867186116,9.5874941867186116]
[null,"Non-revenue cap services",null,null,{"$f":"E598/E$28","v":12.645335420642459},6.404665905031151,2.1521437327462603,3.1769016523187896,4.3842130301005735,5.1920946215139434,13.583363813229571,4.769821529745041,3.4785544186046509,5.4850524861878451,4.0279999999999996,0,0,0,0,0,0,0,0,0,0,0]
[null,"Network Operations",null,null,{"$f":"E599/E$28","v":7.6552698829372785},14.984501362714392,12.532417866750627,10.366157271150046,9.5794496919780201,9.2209571713147387,7.1793472762645898,8.4086005665722361,5.8521683720930229,5.9498701657458559,4.6539999999999999,4.4961829324818021,4.469106472288451,4.4637112165087016,4.4541271561826994,4.4180083507686723,4.4170848782990708,4.398001222354047,4.3790000157923297,4.3600809023980638,4.3412435274943961,4.3224875379368282,{"$f":"Z627","v":4.3224875379368282},4.3224875379368282,4.3224875379368282,4.3224875379368282]
[null,"Maintenance Strategy",null,null,{"$f":"E600/E$28","v":7.0722549800796806},5.0753956228548747,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Preventive Condition",null,null,{"$f":"E601/E$28","v":10.987253272623789},7.9756216930576596,10.237972036966029,7.466415832411367,10.975035061101638,13.232178286852587,10.531575875486379,9.6692634560906487,7.7613572093023251,11.529720994475138,13.624000000000001,12.840366248348936,12.562124614142675,12.530035431870349,13.001879165880558,12.873499397898405,12.43037903116935,12.385291064115297,12.340366641935296,12.29560517141285,12.251006061483201,12.206568723225528,12.206568723225528,12.206568723225528,12.206568723225528,12.206568723225528]
[null,"Preventive Routine",null,null,{"$f":"E602/E$28","v":13.891929425156516},13.776073833463231,17.482085054902949,14.870834090959811,19.641943720351346,23.640624501992029,23.788654669260698,21.856716713881013,24.171731162790692,23.348933701657458,20.538,19.35298094137638,18.933615563493678,18.885250795625744,19.596412970830951,19.402919175174119,18.735048816480447,18.667092299492893,18.599382277096637,18.531917855196664,18.464698142941053,18.397722252709205,18.397722252709205,18.397722252709205,18.397722252709205,18.397722252709205]
[null,"Corrective Deferred",null,null,{"$f":"E603/E$28","v":4.0412885600455324},5.679609387480455,6.8368918191985584,6.8881421784651513,11.104441857918857,11.760221115537847,10.965545719844357,9.242770538243624,9.2401032558139526,10.510383977900553,9.4469999999999992,8.8069749352904534,8.6161340316110984,8.5941246419643917,8.9177537237544904,8.8297003632078166,8.5257721194475398,8.4948470984591964,8.4640342499415375,8.4333331670181,8.4027434442882569,8.3722646778218692,8.3722646778218692,8.3722646778218692,8.3722646778218692,8.3722646778218692]
[null,"Corrective Emergency",null,null,{"$f":"E604/E$28","v":2.0206442800227662},2.1751695526520889,1.4367552961716963,1.8062292142231768,2.5345882962820614,3.0266085657370514,2.3130700389105057,2.1889121813031154,2.4333404651162787,3.1161132596685084,2.1640000000000001,2.0404273549295016,1.9962127405848569,1.9911135367117438,2.0660929293167101,2.0456924527770339,1.9752774116237797,1.968112606541442,1.960973789926125,1.9538608675114231,1.9467737453728582,1.9397123299266386,1.9397123299266386,1.9397123299266386,1.9397123299266386,1.9397123299266386]
[null,"Business Support",null,null,{"$f":"E605/E$28","v":21.759139792877516},24.203494281077393,29.252455853233769,45.629605598523973,40.139534105864819,38.049265936254976,35.36046595330739,42.012688385269115,32.70232465116279,43.469627071823204,41.283999999999999,23.388870812381622,23.096708806783699,22.939826721884504,22.133130795645165,20.825831712477786,22.827848799221275,23.052902767342189,23.280175485421207,23.509688827551109,23.741464883475786,23.975525960716318,23.975525960716318,23.975525960716318,23.975525960716318,23.975525960716318]
[null,"Non-recurring opex",null,null,{"$f":"E606/E$28","v":0},0,0,0.48045517252067704,2.8190601341130148,20.500449203187248,11.548120622568092,13.065526912181301,22.750652093023252,10.275936464088398,-0.97199999999999998,6.0639302539628357,5.9325291840134202,5.9173748995138578,6.1402055757163527,6.0795775574802065,5.8703116420082955,5.8490186132721513,5.8278028194598752,5.8066639804218694,5.7856018170247037,5.7646160511474331,5.7646160511474331,5.7646160511474331,5.7646160511474331,5.7646160511474331]
[null,"Total",null,null,{"$f":"SUM(E625:E634)","v":88.28198300197802},88.685187241919323,87.032218402822664,100.3346782789929,111.71599523163655,136.98904482071711,{"$f":"SUM(K625:K634)","v":127.77881322957197},122.32402266288948,120.49514790697673,126.52520718232043,105.64700000000001,87.075035872321848,85.473192452960745,85.162994243947693,86.521762978177861,84.586555414331713,84.545005845403736,84.543135048340574,84.544319340187457,84.548577504282989,84.555928551074672,84.566391720202418,84.566391720202418,84.566391720202418,84.566391720202418,84.566391720202418]
[null,null,null,null,{"$f":"IF(ROUND(E607/E28-E635,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Deferred revenue"]
[null,"Deferred revenue data"]
[null,"Deferred revenue [$M real as at 30 June 2009]",null,null,64.456233237777298]
[null,"Deferred revenue [$M real as at 30 June 2017]",null,null,{"$f":"E639/G28","v":76.771299562451929}]
[null,"Recovery period (years)",null,null,50]
[]
[null,"Other distribution inputs"]
[null,"Year ending 30 June",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Energy transported [GWh]"]
[null,"Actual/Forecast",null,null,14819.795910166942,15640.114239570505,16040.54829493724,16769.37433414628,17403.440583989894,17472.088217899593,16936,17509,17587,17875,17764,17698,17663,17628,17502,17309,{"$f":"T646","v":17309},{"$f":"U646","v":17309},17309,17309,17309,17309,17309,17309,17309,17309]

{"sheet":"WACC_Inputs","index":8,"n_rows":51,"n_cols":16,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,7,1,11]]}
[]
[null,null,null,"AA1","AA2","AA3",null,"AA4",null,null,null,null,null,"AA5",null,"WP proposed"]
[null,"Determination of the Weighted Average Cost of Capital (WACC)",null,"Approved","Approved","Approved",null,"17/18","18/19","19/20","20/21","21/22",null,"Forecast",null,"17/18"]
[null,"Nominal Risk Free Rate (Rfn)",null,null,null,2.52E-2,null,2.3699999999999999E-2,{"$f":"$H4","v":2.3699999999999999E-2},{"$f":"$H4","v":2.3699999999999999E-2},2.3699999999999999E-2,2.3699999999999999E-2,null,{"$f":"L4","v":2.3699999999999999E-2},null,1.9900000000000001E-2]
[null,"Real Risk Free Rate (Rfr)",null,null,null,{"$f":"(1+F4)/(1+F6)-1","v":4.1136141038198293E-3},null,{"$f":"(1+H4)/(1+H6)-1","v":5.2042419481539426E-3},{"$f":"(1+I4)/(1+I6)-1","v":5.2042419481539426E-3},{"$f":"(1+J4)/(1+J6)-1","v":5.2042419481539426E-3},{"$f":"(1+K4)/(1+K6)-1","v":5.2042419481539426E-3},{"$f":"(1+L4)/(1+L6)-1","v":5.2042419481539426E-3},null,{"$f":"(1+N4)/(1+N6)-1","v":5.2042419481539426E-3},null,3.4435261707990161E-3]
[null,"Inflation Rate (I)",null,3.1E-2,2.47E-2,2.1000000000000001E-2,null,1.84E-2,{"$f":"$H6","v":1.84E-2},1.84E-2,1.84E-2,1.84E-2,null,{"$f":"L6","v":1.84E-2},null,1.6400000000000001E-2]
[null,"Debt Proportion (D)",null,null,null,0.6,null,0.55000000000000004,{"$f":"$H7","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,null,{"$f":"L7","v":0.55000000000000004},null,0.6]
[null,"Equity Proportion (E)",null,null,null,{"$f":"1-F7","v":0.4},null,{"$f":"1-H7","v":0.44999999999999996},{"$f":"1-I7","v":0.44999999999999996},{"$f":"1-J7","v":0.44999999999999996},{"$f":"1-K7","v":0.44999999999999996},{"$f":"1-L7","v":0.44999999999999996},null,{"$f":"1-N7","v":0.44999999999999996},null,0.4]
[null,"5 year IRS (effective yield)",null,null,null,null,null,2.5899999999999999E-2,{"$f":"$H9","v":2.5899999999999999E-2},2.5899999999999999E-2,2.5899999999999999E-2,2.5899999999999999E-2,null,{"$f":"L9","v":2.5899999999999999E-2},null,2.29E-2]
[null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,2.708E-2,null,{"$f":"AVERAGE(H38:H51)","v":2.4865999999999999E-2},{"$f":"IF(H35=10,AVERAGE(H38:H51),H10)","v":2.4865999999999999E-2},{"$f":"IF(I35=10,AVERAGE(I38:I51),I10)","v":2.4865999999999999E-2},{"$f":"IF(J35=10,AVERAGE(J38:J51),J10)","v":2.4865999999999999E-2},{"$f":"IF(K35=10,AVERAGE(K38:K51),K10)","v":2.4865999999999999E-2},null,2.4865999999999999E-2,null,2.7930000000000003E-2]
[null,"Cost of Debt; Debt Issuing Cost (Disc)",null,null,null,1.25E-3,null,1E-3,{"$f":"$H11","v":1E-3},1E-3,1E-3,1E-3,null,1E-3,null,1.25E-3]
[null,"Cost of Debt; Hedging Cost",null,null,null,null,null,1.14E-3,1.14E-3,1.14E-3,1.14E-3,1.14E-3,null,1.14E-3,null,1.14E-3]
[null,"Market Risk Premium (Rp)",null,null,null,0.06,null,0.06,0.06,{"$f":"$H13","v":0.06},0.06,0.06,null,0.06,null,7.4999999999999997E-2]
[null,"Equity Beta (Be)",null,null,null,0.65,null,0.7,0.7,0.7,0.7,0.7,null,0.7,null,0.7]
[null,"Corporate Tax Rate (T)",null,null,null,0.3,null,0.3,0.3,{"$f":"$H15","v":0.3},0.3,0.3,null,0.3,null,0.3]
[null,"Franking Credit (g)",null,null,null,0.25,null,0.5,0.5,0.5,0.5,0.5,null,0.5,null,0.4]
[null,"Imputation Adj (G)",null,null,null,{"$f":"(1-F15)/(1-F15*(1-F16))","v":0.90322580645161277},null,{"$f":"(1-H15)/(1-H15*(1-H16))","v":0.82352941176470584},{"$f":"(1-I15)/(1-I15*(1-I16))","v":0.82352941176470584},{"$f":"(1-J15)/(1-J15*(1-J16))","v":0.82352941176470584},{"$f":"(1-K15)/(1-K15*(1-K16))","v":0.82352941176470584},{"$f":"(1-L15)/(1-L15*(1-L16))","v":0.82352941176470584},null,{"$f":"(1-N15)/(1-N15*(1-N16))","v":0.82352941176470584},null,0.85365853658536572]
[null,"Debt"]
[null,"Nominal Cost of Debt (DPn)",null,null,null,{"$f":"F4+F10+F11","v":5.3530000000000001E-2},null,{"$f":"SUM(H9:H12)","v":5.2906000000000002E-2},{"$f":"SUM(I9:I12)","v":5.2906000000000002E-2},{"$f":"SUM(J9:J12)","v":5.2906000000000002E-2},{"$f":"SUM(K9:K12)","v":5.2906000000000002E-2},{"$f":"SUM(L9:L12)","v":5.2906000000000002E-2},null,{"$f":"SUM(N9:N12)","v":5.2906000000000002E-2},null,5.3220000000000003E-2]
[null,"Real Cost of Debt (DPr)",null,null,null,{"$f":"(1+F19)/(1+F6)-1","v":3.186092066601387E-2},null,{"$f":"(1+H19)/(1+H6)-1","v":3.3882560879811452E-2},{"$f":"(1+I19)/(1+I6)-1","v":3.3882560879811452E-2},{"$f":"(1+J19)/(1+J6)-1","v":3.3882560879811452E-2},{"$f":"(1+K19)/(1+K6)-1","v":3.3882560879811452E-2},{"$f":"(1+L19)/(1+L6)-1","v":3.3882560879811452E-2},null,{"$f":"(1+N19)/(1+N6)-1","v":3.3882560879811452E-2},null,3.6225895316804424E-2]
[null,"Equity"]
[null,"Nominal Pre Tax Cost of Equity (EPn)",null,null,null,{"$f":"(F4+F13*F14)/(1-F15*(1-F16))","v":8.2838709677419367E-2},null,{"$f":"(H4+H13*H14)/(1-H15*(1-H16))","v":7.7294117647058819E-2},{"$f":"(I4+I13*I14)/(1-I15*(1-I16))","v":7.7294117647058819E-2},{"$f":"(J4+J13*J14)/(1-J15*(1-J16))","v":7.7294117647058819E-2},{"$f":"(K4+K13*K14)/(1-K15*(1-K16))","v":7.7294117647058819E-2},{"$f":"(L4+L13*L14)/(1-L15*(1-L16))","v":7.7294117647058819E-2},null,{"$f":"(N4+N13*N14)/(1-N15*(1-N16))","v":7.7294117647058819E-2},null,8.829268292682925E-2]
[null,"Real Pre Tax Cost of Equity (EPr)",null,null,null,{"$f":"(1+F22)/(1+F6)-1","v":6.0566806735964374E-2},null,{"$f":"(1+H22)/(1+H6)-1","v":5.7830044822327897E-2},{"$f":"(1+I22)/(1+I6)-1","v":5.7830044822327897E-2},{"$f":"(1+J22)/(1+J6)-1","v":5.7830044822327897E-2},{"$f":"(1+K22)/(1+K6)-1","v":5.7830044822327897E-2},{"$f":"(1+L22)/(1+L6)-1","v":5.7830044822327897E-2},null,{"$f":"(1+N22)/(1+N6)-1","v":5.7830044822327897E-2},null,7.073266718499549E-2]
[null,"Nominal After Tax Cost of Equity (EAn)",null,null,null,{"$f":"F4+F13*F14","v":6.4200000000000007E-2},null,{"$f":"H4+H13*H14","v":6.5699999999999995E-2},{"$f":"I4+I13*I14","v":6.5699999999999995E-2},{"$f":"J4+J13*J14","v":6.5699999999999995E-2},{"$f":"K4+K13*K14","v":6.5699999999999995E-2},{"$f":"L4+L13*L14","v":6.5699999999999995E-2},null,{"$f":"N4+N13*N14","v":6.5699999999999995E-2},null,7.2399999999999992E-2]
[null,"Real After Tax Cost of Equity (EAr)",null,null,null,{"$f":"(1+F24)/(1+F6)-1","v":4.2311459353575165E-2},null,{"$f":"(1+H24)/(1+H6)-1","v":4.6445404556166636E-2},{"$f":"(1+I24)/(1+I6)-1","v":4.6445404556166636E-2},{"$f":"(1+J24)/(1+J6)-1","v":4.6445404556166636E-2},{"$f":"(1+K24)/(1+K6)-1","v":4.6445404556166636E-2},{"$f":"(1+L24)/(1+L6)-1","v":4.6445404556166636E-2},null,{"$f":"(1+N24)/(1+N6)-1","v":4.6445404556166636E-2},null,5.5096418732782482E-2]
[null,"WACC: Pre-tax"]
[null,"Nominal Pre Tax WACC (WPn)",null,0.1007,0.1065,{"$f":"F22*F8+F19*F7","v":6.5253483870967743E-2},null,{"$f":"H22*H8+H19*H7","v":6.3880652941176466E-2},{"$f":"I22*I8+I19*I7","v":6.3880652941176466E-2},{"$f":"J22*J8+J19*J7","v":6.3880652941176466E-2},{"$f":"K22*K8+K19*K7","v":6.3880652941176466E-2},{"$f":"L22*L8+L19*L7","v":6.3880652941176466E-2},null,{"$f":"N22*N8+N19*N7","v":6.3880652941176466E-2},null,6.7249073170731699E-2]
[null,"Real Pre Tax WACC (WPr)",null,6.7599999999999993E-2,7.9799999999999996E-2,{"$f":"(1+F27)/(1+F6)-1","v":4.3343275093993938E-2},null,{"$f":"(1+H27)/(1+H6)-1","v":4.465892865394383E-2},{"$f":"(1+I27)/(1+I6)-1","v":4.465892865394383E-2},{"$f":"(1+J27)/(1+J6)-1","v":4.465892865394383E-2},{"$f":"(1+K27)/(1+K6)-1","v":4.465892865394383E-2},{"$f":"(1+L27)/(1+L6)-1","v":4.465892865394383E-2},null,{"$f":"(1+N27)/(1+N6)-1","v":4.465892865394383E-2},null,5.0028604064080717E-2]
[null,"WACC: Vanilla"]
[null,"Nominal Post Tax WACC (WAn)",null,null,null,{"$f":"F7*F19+F24*F8","v":5.7798000000000002E-2},null,{"$f":"H7*H19+H24*H8","v":5.8663300000000002E-2},{"$f":"I7*I19+I24*I8","v":5.8663300000000002E-2},{"$f":"J7*J19+J24*J8","v":5.8663300000000002E-2},{"$f":"K7*K19+K24*K8","v":5.8663300000000002E-2},{"$f":"L7*L19+L24*L8","v":5.8663300000000002E-2},null,{"$f":"N7*N19+N24*N8","v":5.8663300000000002E-2},null,6.0892000000000002E-2]
[null,"Real Post Tax WACC",null,null,null,{"$f":"(1+F30)/(1+F6)-1","v":3.604113614103821E-2},null,{"$f":"(1+H30)/(1+H6)-1","v":3.9535840534171252E-2},{"$f":"(1+I30)/(1+I6)-1","v":3.9535840534171252E-2},{"$f":"(1+J30)/(1+J6)-1","v":3.9535840534171252E-2},{"$f":"(1+K30)/(1+K6)-1","v":3.9535840534171252E-2},{"$f":"(1+L30)/(1+L6)-1","v":3.9535840534171252E-2},null,{"$f":"(1+N30)/(1+N6)-1","v":3.9535840534171252E-2},null,4.3774104683195647E-2]
[]
[]
[]
[null,null,null,null,null,"Count flag",null,{"$f":"COUNT(H38:H51)","v":10},{"$f":"COUNT(I38:I51)","v":9},{"$f":"COUNT(J38:J51)","v":8},{"$f":"COUNT(K38:K51)","v":7}]
[null,null,null,null,null,"10 year trailing average chart"]
[null,null,null,null,null,"Year",null,"17/18","18/19","19/20","20/21"]
[null,null,null,null,null,"2008/09",null,5.4829999999999997E-2]
[null,null,null,null,null,"2009/10",null,2.3550000000000001E-2,{"$f":"H39","v":2.3550000000000001E-2}]
[null,null,null,null,null,"2010/11",null,1.8950000000000002E-2,1.8950000000000002E-2,1.8950000000000002E-2]
[null,null,null,null,null,"2011/12",null,2.8420000000000001E-2,2.8420000000000001E-2,2.8420000000000001E-2,2.8420000000000001E-2]
[null,null,null,null,null,"2012/13",null,2.768E-2,{"$f":"H42","v":2.768E-2},2.768E-2,2.768E-2]
[null,null,null,null,null,"2013/14",null,2.6339999999999999E-2,2.6339999999999999E-2,2.6339999999999999E-2,2.6339999999999999E-2]
[null,null,null,null,null,"2014/15",null,1.6400000000000001E-2,1.6400000000000001E-2,1.6400000000000001E-2,1.6400000000000001E-2]
[null,null,null,null,null,"2015/16",null,2.3519999999999999E-2,2.3519999999999999E-2,2.3519999999999999E-2,2.3519999999999999E-2]
[null,null,null,null,null,"2016/17",null,1.6559999999999998E-2,1.6559999999999998E-2,1.6559999999999998E-2,1.6559999999999998E-2]
[null,null,null,null,null,"2017/18",null,1.2409999999999999E-2,1.2409999999999999E-2,1.2409999999999999E-2,1.2409999999999999E-2]
[null,null,null,null,null,"2018/19",null,null,null,{"$f":"IF(I48=\"\",\"\",I48)","v":""},{"$f":"IF(J48=\"\",\"\",J48)","v":""}]
[null,null,null,null,null,"2019/20",null,null,null,null,{"$f":"IF(J49=\"\",\"\",J49)","v":""}]
[null,null,null,null,null,"2020/21"]
[null,null,null,null,null,"2021/22"]

{"sheet":"Adjustments_Inputs","index":9,"n_rows":295,"n_cols":26,"rows_kept":295,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Inflation - December end of year for k-Factor calculations"]
[null,"Year ending 30 December",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,"Actual and Forecast Inflation"]
[null,"December CPI",166,169.5,174,179.4]
[null,"December CPI (rebased)",null,null,null,99.8,102,104.8,106.6,108.4,110]
[null,"Actual & Forecast Inflation",null,{"$f":"D5/C5-1","v":2.108433734939763E-2},{"$f":"E5/D5-1","v":2.6548672566371723E-2},{"$f":"F5/E5-1","v":3.1034482758620641E-2},{"$f":"G6/F6-1","v":2.2044088176352838E-2},{"$f":"H6/G6-1","v":2.7450980392156765E-2},{"$f":"I6/H6-1","v":1.7175572519083859E-2},{"$f":"J6/I6-1","v":1.6885553470919357E-2},{"$f":"K6/J6-1","v":1.4760147601476037E-2},0.02,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"End of year Inflation factor",{"$f":"D8/(1+D7)","v":0.9253065774804905},{"$f":"E8/(1+E7)","v":0.94481605351170572},{"$f":"F8/(1+F7)","v":0.96989966555183948},1,{"$f":"F8*(1+G7)","v":1.0220440881763528},{"$f":"G8*(1+H7)","v":1.0501002004008015},{"$f":"H8*(1+I7)","v":1.06813627254509},{"$f":"I8*(1+J7)","v":1.0861723446893787},{"$f":"J8*(1+K7)","v":1.1022044088176353},{"$f":"K8*(1+L7)","v":1.1242484969939879},1.1523547094188376,1.1811635771543083,1.2106926665831659,1.2409599832477449,1.2719839828289385,1.303783582399662,1.3363781719596535,1.3697876262586446,1.4040323169151105,1.4391331248379882,1.4751114529589378,1.5119892392829111,1.5497889702649836,1.5885336945216082]
[]
[null,"Service standard adjustment mechanism (SSAM)"]
[null,"Year ending 30 June",null,null,2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
[null,"SSAM revenue at risk"]
[null,"Distribution revenue at risk",null,null,0.05,0.05,0.05,0.05,0.05]
[null,"Transmission revenue at risk",null,null,0.01,0.01,0.01,0.01,0.01]
[]
[null,"Distribution performance"]
[null,null,null,null,null,null,"Actual AA3",null,null,null,null,null,"Benchmark",null,null,null,null,null,"Target"]
[null,"SAIDI - CBD (minutes per annum)",null,null,7.6,18.3,26.2,22.6,13.8,null,39.9,39.9,39.9,39.9,39.9,null,20.3,20.3,20.3,20.3,20.3]
[null,"SAIDI - Urban (minutes per annum)",null,null,102.7,107.4,103,91.3,104.4,null,183,183,183,183,183,null,136.6,136.6,136.6,136.6,136.6]
[null,"SAIDI - Rural Short (minutes per annum)",null,null,181.4,171.2,182.6,168.4,175.6,null,227.8,227.8,227.8,227.8,227.8,null,207.8,207.8,207.8,207.8,207.8]
[null,"SAIDI - Rural Long (minutes per annum)",null,null,685.4,673.8,677.5,582.6,626.20000000000005,null,724.8,724.8,724.8,724.8,724.8,null,582.20000000000005,582.20000000000005,582.20000000000005,582.20000000000005,582.20000000000005]
[null,"SAIFI - CBD (interruptions per annum)",null,null,0.03,0.2,0.17,0.1,0.11,null,0.26,0.26,0.26,0.26,0.26,null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,"SAIFI - Urban (interruptions per annum)",null,null,1.1599999999999999,1.1299999999999999,1.0900000000000001,0.91,1.02,null,2.12,2.12,2.12,2.12,2.12,null,1.36,1.36,1.36,1.36,1.36]
[null,"SAIFI - Rural Short (interruptions per annum)",null,null,2.17,1.83,1.98,1.75,1.76,null,2.61,2.61,2.61,2.61,2.61,null,2.27,2.27,2.27,2.27,2.27]
[null,"SAIFI - Rural Long (interruptions per annum)",null,null,4.91,4.9800000000000004,4.41,3.99,3.95,null,4.51,4.51,4.51,4.51,4.51,null,4.0599999999999996,4.0599999999999996,4.0599999999999996,4.0599999999999996,4.0599999999999996]
[null,"Call centre performance (% of calls per year)",null,null,90.6,92.8,93.7,91.4,91.8,null,77.5,77.5,77.5,77.5,77.5,null,87.6,87.6,87.6,87.6,87.6]
[null,"Street Lighting repair time - Metropolitan area",null,null,1.23,1.1399999999999999,1.3,1.55,2.4700000000000002,null,5,5,5,5,5,null,"n/a","n/a","n/a","n/a","n/a"]
[null,"Street Lighting repair time - Regional area",null,null,2.0099999999999998,1.07,1.3,0.89,4.59,null,9,9,9,9,9,null,"n/a","n/a","n/a","n/a","n/a"]
[]
[null,"Transmission performance"]
[null,null,null,null,null,null,"Actual AA3",null,null,null,null,null,"Benchmark",null,null,null,null,null,"Target"]
[null,"Circuit Availability (% of hours per annum)",null,null,98.4,98,98.5,98.7,98.9,null,97.7,97.7,97.7,97.7,97.7,null,98.1,98.1,98.1,98.1,98.1]
[null,"System Minutes Interrupted - Meshed (minutes per annum)",null,null,4.5,4.8,6.6,6.8,8.1999999999999993,null,12.5,12.5,12.5,12.5,12.5,null,"n/a","n/a","n/a","n/a","n/a"]
[null,"System Minutes Interrupted - Radial (minutes per annum)",null,null,1.2,3.7,1.6,0.5,0.7,null,5,5,5,5,5,null,1.9,1.9,1.9,1.9,1.9]
[null,"Loss of Supply Event Frequency > 0.1 (# of events)",null,null,11,17,24,15,16,null,33,33,33,33,33,null,24,24,24,24,24]
[null,"Loss of Supply Event Frequency > 1 (# of events)",null,null,1,1,0,1,2,null,4,4,4,4,4,null,2,2,2,2,2]
[null,"Average Outage Duration (minutes per annum)",null,null,866,795,720,1265,653,null,886,886,886,886,886,null,698,698,698,698,698]
[]
[null,"Distribution incentive rates"]
[null,null,null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"SAIDI - CBD - per SAIDI minute",null,null,6.7817000000000002E-2,6.7817000000000002E-2,6.7817000000000002E-2,6.7817000000000002E-2,6.7817000000000002E-2,null,{"$f":"E41/Dx_Inputs!$J$32","v":7.4774321713147407E-2},{"$f":"F41/Dx_Inputs!$J$32","v":7.4774321713147407E-2},{"$f":"G41/Dx_Inputs!$J$32","v":7.4774321713147407E-2},{"$f":"H41/Dx_Inputs!$J$32","v":7.4774321713147407E-2},{"$f":"I41/Dx_Inputs!$J$32","v":7.4774321713147407E-2}]
[null,"SAIDI - Urban - per SAIDI minute",null,null,0.52981599999999995,0.52981599999999995,0.52981599999999995,0.52981599999999995,0.52981599999999995,null,{"$f":"E42/Dx_Inputs!$J$32","v":0.58416963346613537},{"$f":"F42/Dx_Inputs!$J$32","v":0.58416963346613537},{"$f":"G42/Dx_Inputs!$J$32","v":0.58416963346613537},{"$f":"H42/Dx_Inputs!$J$32","v":0.58416963346613537},{"$f":"I42/Dx_Inputs!$J$32","v":0.58416963346613537}]
[null,"SAIDI - Rural Short - per SAIDI minute",null,null,0.223472,0.223472,0.223472,0.223472,0.223472,null,{"$f":"E43/Dx_Inputs!$J$32","v":0.24639791235059758},{"$f":"F43/Dx_Inputs!$J$32","v":0.24639791235059758},{"$f":"G43/Dx_Inputs!$J$32","v":0.24639791235059758},{"$f":"H43/Dx_Inputs!$J$32","v":0.24639791235059758},{"$f":"I43/Dx_Inputs!$J$32","v":0.24639791235059758}]
[null,"SAIDI - Rural Long - per SAIDI minute",null,null,6.5218999999999999E-2,6.5218999999999999E-2,6.5218999999999999E-2,6.5218999999999999E-2,6.5218999999999999E-2,null,{"$f":"E44/Dx_Inputs!$J$32","v":7.1909793824701182E-2},{"$f":"F44/Dx_Inputs!$J$32","v":7.1909793824701182E-2},{"$f":"G44/Dx_Inputs!$J$32","v":7.1909793824701182E-2},{"$f":"H44/Dx_Inputs!$J$32","v":7.1909793824701182E-2},{"$f":"I44/Dx_Inputs!$J$32","v":7.1909793824701182E-2}]
[null,"SAIFI - CBD - per 0.01 event",null,null,8.7081000000000006E-2,8.7081000000000006E-2,8.7081000000000006E-2,8.7081000000000006E-2,8.7081000000000006E-2,null,{"$f":"E45/Dx_Inputs!$J$32","v":9.6014608565737042E-2},{"$f":"F45/Dx_Inputs!$J$32","v":9.6014608565737042E-2},{"$f":"G45/Dx_Inputs!$J$32","v":9.6014608565737042E-2},{"$f":"H45/Dx_Inputs!$J$32","v":9.6014608565737042E-2},{"$f":"I45/Dx_Inputs!$J$32","v":9.6014608565737042E-2}]
[null,"SAIFI - Urban - per 0.01 event",null,null,0.54898800000000003,0.54898800000000003,0.54898800000000003,0.54898800000000003,0.54898800000000003,null,{"$f":"E46/Dx_Inputs!$J$32","v":0.60530848207171306},{"$f":"F46/Dx_Inputs!$J$32","v":0.60530848207171306},{"$f":"G46/Dx_Inputs!$J$32","v":0.60530848207171306},{"$f":"H46/Dx_Inputs!$J$32","v":0.60530848207171306},{"$f":"I46/Dx_Inputs!$J$32","v":0.60530848207171306}]
[null,"SAIFI - Rural Short - per 0.01 event",null,null,0.22251099999999999,0.22251099999999999,0.22251099999999999,0.22251099999999999,0.22251099999999999,null,{"$f":"E47/Dx_Inputs!$J$32","v":0.24533832370517925},{"$f":"F47/Dx_Inputs!$J$32","v":0.24533832370517925},{"$f":"G47/Dx_Inputs!$J$32","v":0.24533832370517925},{"$f":"H47/Dx_Inputs!$J$32","v":0.24533832370517925},{"$f":"I47/Dx_Inputs!$J$32","v":0.24533832370517925}]
[null,"SAIFI - Rural Long - per 0.01 event",null,null,0.101725,0.101725,0.101725,0.101725,0.101725,null,{"$f":"E48/Dx_Inputs!$J$32","v":0.11216093127490039},{"$f":"F48/Dx_Inputs!$J$32","v":0.11216093127490039},{"$f":"G48/Dx_Inputs!$J$32","v":0.11216093127490039},{"$f":"H48/Dx_Inputs!$J$32","v":0.11216093127490039},{"$f":"I48/Dx_Inputs!$J$32","v":0.11216093127490039}]
[null,"Call centre performance - per 0.1%",null,null,-4.1494999999999997E-2,-4.1494999999999997E-2,-4.1494999999999997E-2,-4.1494999999999997E-2,-4.1494999999999997E-2,null,{"$f":"E49/Dx_Inputs!$J$32","v":-4.5751957171314729E-2},{"$f":"F49/Dx_Inputs!$J$32","v":-4.5751957171314729E-2},{"$f":"G49/Dx_Inputs!$J$32","v":-4.5751957171314729E-2},{"$f":"H49/Dx_Inputs!$J$32","v":-4.5751957171314729E-2},{"$f":"I49/Dx_Inputs!$J$32","v":-4.5751957171314729E-2}]
[]
[null,"Transmission incentive rates"]
[null,null,null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"Circuit Availability - per 0.1%",null,null,-0.81718599999999997,-0.81718500000000005,-0.81718400000000002,-0.81718299999999999,-0.81718199999999996,null,{"$f":"E53/Dx_Inputs!$J$32","v":-0.90102081872509943},{"$f":"F53/Dx_Inputs!$J$32","v":-0.90101971613545806},{"$f":"G53/Dx_Inputs!$J$32","v":-0.90101861354581658},{"$f":"H53/Dx_Inputs!$J$32","v":-0.90101751095617522},{"$f":"I53/Dx_Inputs!$J$32","v":-0.90101640836653374}]
[null,"System Minutes Interrupted - Radial - per minute",null,null,0.105443,0.105443,0.105443,0.105443,0.105443,null,{"$f":"E54/Dx_Inputs!$J$32","v":0.11626035956175297},{"$f":"F54/Dx_Inputs!$J$32","v":0.11626035956175297},{"$f":"G54/Dx_Inputs!$J$32","v":0.11626035956175297},{"$f":"H54/Dx_Inputs!$J$32","v":0.11626035956175297},{"$f":"I54/Dx_Inputs!$J$32","v":0.11626035956175297}]
[null,"Loss of Supply Event Frequency >0.1 - per event",null,null,3.6318999999999997E-2,3.6318999999999997E-2,3.6318999999999997E-2,3.6318999999999997E-2,3.6318999999999997E-2,null,{"$f":"E55/Dx_Inputs!$J$32","v":4.0044953187250987E-2},{"$f":"F55/Dx_Inputs!$J$32","v":4.0044953187250987E-2},{"$f":"G55/Dx_Inputs!$J$32","v":4.0044953187250987E-2},{"$f":"H55/Dx_Inputs!$J$32","v":4.0044953187250987E-2},{"$f":"I55/Dx_Inputs!$J$32","v":4.0044953187250987E-2}]
[null,"Loss of Supply Event Frequency >1 - per event",null,null,0.163437,0.163437,0.163437,0.163437,0.163437,null,{"$f":"E56/Dx_Inputs!$J$32","v":0.1802039432270916},{"$f":"F56/Dx_Inputs!$J$32","v":0.1802039432270916},{"$f":"G56/Dx_Inputs!$J$32","v":0.1802039432270916},{"$f":"H56/Dx_Inputs!$J$32","v":0.1802039432270916},{"$f":"I56/Dx_Inputs!$J$32","v":0.1802039432270916}]
[null,"Average Outage Duration - per minute",null,null,3.4770000000000001E-3,3.4770000000000001E-3,3.4770000000000001E-3,3.4770000000000001E-3,3.4770000000000001E-3,null,{"$f":"E57/Dx_Inputs!$J$32","v":3.8337041832669319E-3},{"$f":"F57/Dx_Inputs!$J$32","v":3.8337041832669319E-3},{"$f":"G57/Dx_Inputs!$J$32","v":3.8337041832669319E-3},{"$f":"H57/Dx_Inputs!$J$32","v":3.8337041832669319E-3},{"$f":"I57/Dx_Inputs!$J$32","v":3.8337041832669319E-3}]
[]
[null,"Distribution penalty rates"]
[null,null,null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"SAIDI - CBD - per SAIDI minute",null,null,6.7817000000000002E-2,6.7817000000000002E-2,6.7817000000000002E-2,6.7817000000000002E-2,6.7817000000000002E-2,null,{"$f":"E61/Dx_Inputs!$J$32","v":7.4774321713147407E-2},{"$f":"F61/Dx_Inputs!$J$32","v":7.4774321713147407E-2},{"$f":"G61/Dx_Inputs!$J$32","v":7.4774321713147407E-2},{"$f":"H61/Dx_Inputs!$J$32","v":7.4774321713147407E-2},{"$f":"I61/Dx_Inputs!$J$32","v":7.4774321713147407E-2}]
[null,"SAIDI - Urban - per SAIDI minute",null,null,0.52981599999999995,0.52981599999999995,0.52981599999999995,0.52981599999999995,0.52981599999999995,null,{"$f":"E62/Dx_Inputs!$J$32","v":0.58416963346613537},{"$f":"F62/Dx_Inputs!$J$32","v":0.58416963346613537},{"$f":"G62/Dx_Inputs!$J$32","v":0.58416963346613537},{"$f":"H62/Dx_Inputs!$J$32","v":0.58416963346613537},{"$f":"I62/Dx_Inputs!$J$32","v":0.58416963346613537}]
[null,"SAIDI - Rural Short - per SAIDI minute",null,null,0.223472,0.223472,0.223472,0.223472,0.223472,null,{"$f":"E63/Dx_Inputs!$J$32","v":0.24639791235059758},{"$f":"F63/Dx_Inputs!$J$32","v":0.24639791235059758},{"$f":"G63/Dx_Inputs!$J$32","v":0.24639791235059758},{"$f":"H63/Dx_Inputs!$J$32","v":0.24639791235059758},{"$f":"I63/Dx_Inputs!$J$32","v":0.24639791235059758}]
[null,"SAIDI - Rural Long - per SAIDI minute",null,null,6.5218999999999999E-2,6.5218999999999999E-2,6.5218999999999999E-2,6.5218999999999999E-2,6.5218999999999999E-2,null,{"$f":"E64/Dx_Inputs!$J$32","v":7.1909793824701182E-2},{"$f":"F64/Dx_Inputs!$J$32","v":7.1909793824701182E-2},{"$f":"G64/Dx_Inputs!$J$32","v":7.1909793824701182E-2},{"$f":"H64/Dx_Inputs!$J$32","v":7.1909793824701182E-2},{"$f":"I64/Dx_Inputs!$J$32","v":7.1909793824701182E-2}]
[null,"SAIFI - CBD - per 0.01 event",null,null,8.7081000000000006E-2,8.7081000000000006E-2,8.7081000000000006E-2,8.7081000000000006E-2,8.7081000000000006E-2,null,{"$f":"E65/Dx_Inputs!$J$32","v":9.6014608565737042E-2},{"$f":"F65/Dx_Inputs!$J$32","v":9.6014608565737042E-2},{"$f":"G65/Dx_Inputs!$J$32","v":9.6014608565737042E-2},{"$f":"H65/Dx_Inputs!$J$32","v":9.6014608565737042E-2},{"$f":"I65/Dx_Inputs!$J$32","v":9.6014608565737042E-2}]
[null,"SAIFI - Urban - per 0.01 event",null,null,0.54898800000000003,0.54898800000000003,0.54898800000000003,0.54898800000000003,0.54898800000000003,null,{"$f":"E66/Dx_Inputs!$J$32","v":0.60530848207171306},{"$f":"F66/Dx_Inputs!$J$32","v":0.60530848207171306},{"$f":"G66/Dx_Inputs!$J$32","v":0.60530848207171306},{"$f":"H66/Dx_Inputs!$J$32","v":0.60530848207171306},{"$f":"I66/Dx_Inputs!$J$32","v":0.60530848207171306}]
[null,"SAIFI - Rural Short - per 0.01 event",null,null,0.22251099999999999,0.22251099999999999,0.22251099999999999,0.22251099999999999,0.22251099999999999,null,{"$f":"E67/Dx_Inputs!$J$32","v":0.24533832370517925},{"$f":"F67/Dx_Inputs!$J$32","v":0.24533832370517925},{"$f":"G67/Dx_Inputs!$J$32","v":0.24533832370517925},{"$f":"H67/Dx_Inputs!$J$32","v":0.24533832370517925},{"$f":"I67/Dx_Inputs!$J$32","v":0.24533832370517925}]
[null,"SAIFI - Rural Long - per 0.01 event",null,null,0.101725,0.101725,0.101725,0.101725,0.101725,null,{"$f":"E68/Dx_Inputs!$J$32","v":0.11216093127490039},{"$f":"F68/Dx_Inputs!$J$32","v":0.11216093127490039},{"$f":"G68/Dx_Inputs!$J$32","v":0.11216093127490039},{"$f":"H68/Dx_Inputs!$J$32","v":0.11216093127490039},{"$f":"I68/Dx_Inputs!$J$32","v":0.11216093127490039}]
[null,"Call centre performance - per 0.1%",null,null,-4.1084000000000002E-2,-4.1084000000000002E-2,-4.1084000000000002E-2,-4.1084000000000002E-2,-4.1084000000000002E-2,null,{"$f":"E69/Dx_Inputs!$J$32","v":-4.5298792828685257E-2},{"$f":"F69/Dx_Inputs!$J$32","v":-4.5298792828685257E-2},{"$f":"G69/Dx_Inputs!$J$32","v":-4.5298792828685257E-2},{"$f":"H69/Dx_Inputs!$J$32","v":-4.5298792828685257E-2},{"$f":"I69/Dx_Inputs!$J$32","v":-4.5298792828685257E-2}]
[]
[null,"Transmission penalty rates"]
[null,null,null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"Circuit Availability - per 0.1%",null,null,-0.40859299999999998,-0.40859299999999998,-0.40859299999999998,-0.40859299999999998,-0.40859299999999998,null,{"$f":"E73/Dx_Inputs!$J$32","v":-0.45051040936254971},{"$f":"F73/Dx_Inputs!$J$32","v":-0.45051040936254971},{"$f":"G73/Dx_Inputs!$J$32","v":-0.45051040936254971},{"$f":"H73/Dx_Inputs!$J$32","v":-0.45051040936254971},{"$f":"I73/Dx_Inputs!$J$32","v":-0.45051040936254971}]
[null,"System Minutes Interrupted - Radial - per minute",null,null,0.172039,0.172039,0.172039,0.172039,0.172039,null,{"$f":"E74/Dx_Inputs!$J$32","v":0.18968841932270913},{"$f":"F74/Dx_Inputs!$J$32","v":0.18968841932270913},{"$f":"G74/Dx_Inputs!$J$32","v":0.18968841932270913},{"$f":"H74/Dx_Inputs!$J$32","v":0.18968841932270913},{"$f":"I74/Dx_Inputs!$J$32","v":0.18968841932270913}]
[null,"Loss of Supply Event Frequency >0.1 - per event",null,null,2.724E-2,2.724E-2,2.724E-2,2.724E-2,2.724E-2,null,{"$f":"E75/Dx_Inputs!$J$32","v":3.003454183266932E-2},{"$f":"F75/Dx_Inputs!$J$32","v":3.003454183266932E-2},{"$f":"G75/Dx_Inputs!$J$32","v":3.003454183266932E-2},{"$f":"H75/Dx_Inputs!$J$32","v":3.003454183266932E-2},{"$f":"I75/Dx_Inputs!$J$32","v":3.003454183266932E-2}]
[null,"Loss of Supply Event Frequency >1 - per event",null,null,0.163437,0.163437,0.163437,0.163437,0.163437,null,{"$f":"E76/Dx_Inputs!$J$32","v":0.1802039432270916},{"$f":"F76/Dx_Inputs!$J$32","v":0.1802039432270916},{"$f":"G76/Dx_Inputs!$J$32","v":0.1802039432270916},{"$f":"H76/Dx_Inputs!$J$32","v":0.1802039432270916},{"$f":"I76/Dx_Inputs!$J$32","v":0.1802039432270916}]
[null,"Average Outage Duration - per minute",null,null,2.4949999999999998E-3,2.4949999999999998E-3,2.4949999999999998E-3,2.4949999999999998E-3,2.4949999999999998E-3,null,{"$f":"E77/Dx_Inputs!$J$32","v":2.7509611553784854E-3},{"$f":"F77/Dx_Inputs!$J$32","v":2.7509611553784854E-3},{"$f":"G77/Dx_Inputs!$J$32","v":2.7509611553784854E-3},{"$f":"H77/Dx_Inputs!$J$32","v":2.7509611553784854E-3},{"$f":"I77/Dx_Inputs!$J$32","v":2.7509611553784854E-3}]
[]
[null,"Gain share mechanism (GSM)"]
[null,"Year ending 30 June",2011,2012,2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
[null,"Forecast escalation factors"]
[null,"Customer numbers escalation",null,2.41E-2,2.41E-2,2.41E-2,2.41E-2,2.41E-2,2.41E-2]
[null,"Line length ( a )",null,1.3100000000000001E-2,1.3100000000000001E-2,1.3100000000000001E-2,1.3100000000000001E-2,1.3100000000000001E-2,1.3100000000000001E-2]
[null,"Number of distribution transformers ( b )",null,1.3299999999999999E-2,1.3299999999999999E-2,1.3299999999999999E-2,1.3299999999999999E-2,1.3299999999999999E-2,1.3299999999999999E-2]
[null,"Zone substation capacity ( c )",null,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[null,"Network growth escalation (average of a,b & c)",null,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2]
[]
[null,"Actual escalation factors"]
[null,"Number of customers",1010663,1016000,1050696,1057867,1084197,1109915,1127057]
[null,"Line length",96188.799999999988,97558.399999999994,97644.447744360848,98967.390000000014,100302.88,101097.36000000002,101633.95]
[null,"Number of distribution transformers",64587,65519,65828,66815,67554,68125,68560]
[null,"Zone substation capacity",7712,8055,8121,8457.9500000000007,8406.75,8175,8217]
[]
[null,"Operating expenditure - Final decision efficiency and innovation benchmark (EIB)"]
[null,"ERA Final Decision EIB categories",null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"Superannuation costs for defined benefit schemes",null,null,2.8874922999999995,2.9510171305999995,3.0218415417343998,3.0822783725690881,3.1439239400204699,null,{"$f":"E96/Dx_Inputs!$J$32","v":3.1837190997011944},{"$f":"F96/Dx_Inputs!$J$32","v":3.2537609198946207},{"$f":"G96/Dx_Inputs!$J$32","v":3.331851181972092},{"$f":"H96/Dx_Inputs!$J$32","v":3.398488205611534},{"$f":"I96/Dx_Inputs!$J$32","v":3.4664579697237645}]
[null,"Non-revenue cap services cost",null,null,0,0,0,0,0,null,{"$f":"E97/Dx_Inputs!$J$32","v":0},{"$f":"F97/Dx_Inputs!$J$32","v":0},{"$f":"G97/Dx_Inputs!$J$32","v":0},{"$f":"H97/Dx_Inputs!$J$32","v":0},{"$f":"I97/Dx_Inputs!$J$32","v":0}]
[null,"Licence fees",null,null,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,{"$f":"E98/Dx_Inputs!$J$32","v":4.9616533864541824E-2},{"$f":"F98/Dx_Inputs!$J$32","v":4.9616533864541824E-2},{"$f":"G98/Dx_Inputs!$J$32","v":4.9616533864541824E-2},{"$f":"H98/Dx_Inputs!$J$32","v":4.9616533864541824E-2},{"$f":"I98/Dx_Inputs!$J$32","v":4.9616533864541824E-2}]
[null,"Energy safety levy",null,null,4.1158530020249993,4.1158530020249993,4.1158530020249993,4.1158530020250002,4.1158530020249993,null,{"$f":"E99/Dx_Inputs!$J$32","v":4.5380968856988781},{"$f":"F99/Dx_Inputs!$J$32","v":4.5380968856988781},{"$f":"G99/Dx_Inputs!$J$32","v":4.5380968856988781},{"$f":"H99/Dx_Inputs!$J$32","v":4.538096885698879},{"$f":"I99/Dx_Inputs!$J$32","v":4.5380968856988781}]
[null,"Network control service",null,null,0,0,0,0,0,null,{"$f":"E100/Dx_Inputs!$J$32","v":0},{"$f":"F100/Dx_Inputs!$J$32","v":0},{"$f":"G100/Dx_Inputs!$J$32","v":0},{"$f":"H100/Dx_Inputs!$J$32","v":0},{"$f":"I100/Dx_Inputs!$J$32","v":0}]
[null,"ERA costs (Electricity Network Access Funding Regulations)",null,null,0.87075408963957979,1.3544873312810797,1.2382828066973544,1.1630031457150254,1.169819764644344,null,{"$f":"E101/Dx_Inputs!$J$32","v":0.96008443947312216},{"$f":"F101/Dx_Inputs!$J$32","v":1.4934437009244572},{"$f":"G101/Dx_Inputs!$J$32","v":1.3653177958306484},{"$f":"H101/Dx_Inputs!$J$32","v":1.2823152214208495},{"$f":"I101/Dx_Inputs!$J$32","v":1.289831154841921}]
[]
[null,"Operating expenditure subject to scale esclation by regulatory category"]
[null,"Insert operating expenditure that excludes any form of escalation"]
[null,"Base distribution",null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"Reliability",null,null,1.5028821837051405,1.5028821837051405,1.5028821837051405,1.5028821837051405,1.5028821837051405,null,{"$f":"E106/Dx_Inputs!$J$32","v":1.6570623280493928},{"$f":"F106/Dx_Inputs!$J$32","v":1.6570623280493928},{"$f":"G106/Dx_Inputs!$J$32","v":1.6570623280493928},{"$f":"H106/Dx_Inputs!$J$32","v":1.6570623280493928},{"$f":"I106/Dx_Inputs!$J$32","v":1.6570623280493928}]
[null,"SCADA & Communications",null,null,4.0968624432856657,4.0968624432856657,4.0968624432856657,4.0968624432856657,4.0968624432856657,null,{"$f":"E107/Dx_Inputs!$J$32","v":4.5171580923478398},{"$f":"F107/Dx_Inputs!$J$32","v":4.5171580923478398},{"$f":"G107/Dx_Inputs!$J$32","v":4.5171580923478398},{"$f":"H107/Dx_Inputs!$J$32","v":4.5171580923478398},{"$f":"I107/Dx_Inputs!$J$32","v":4.5171580923478398}]
[null,"Non-revenue cap services",null,null,0,0,0,0,0,null,{"$f":"E108/Dx_Inputs!$J$32","v":0},{"$f":"F108/Dx_Inputs!$J$32","v":0},{"$f":"G108/Dx_Inputs!$J$32","v":0},{"$f":"H108/Dx_Inputs!$J$32","v":0},{"$f":"I108/Dx_Inputs!$J$32","v":0}]
[null,"Network Operations",null,null,14.475875244618319,14.475875244618319,14.475875244618319,14.475875244618319,14.475875244618319,null,{"$f":"E109/Dx_Inputs!$J$32","v":15.960950095410833},{"$f":"F109/Dx_Inputs!$J$32","v":15.960950095410833},{"$f":"G109/Dx_Inputs!$J$32","v":15.960950095410833},{"$f":"H109/Dx_Inputs!$J$32","v":15.960950095410833},{"$f":"I109/Dx_Inputs!$J$32","v":15.960950095410833}]
[null,"Smartgrid",null,null,0,0,0,0,0,null,{"$f":"E110/Dx_Inputs!$J$32","v":0},{"$f":"F110/Dx_Inputs!$J$32","v":0},{"$f":"G110/Dx_Inputs!$J$32","v":0},{"$f":"H110/Dx_Inputs!$J$32","v":0},{"$f":"I110/Dx_Inputs!$J$32","v":0}]
[null,"Maintenance Strategy",null,null,0,0,0,0,0,null,{"$f":"E111/Dx_Inputs!$J$32","v":0},{"$f":"F111/Dx_Inputs!$J$32","v":0},{"$f":"G111/Dx_Inputs!$J$32","v":0},{"$f":"H111/Dx_Inputs!$J$32","v":0},{"$f":"I111/Dx_Inputs!$J$32","v":0}]
[null,"Preventive Condition",null,null,39.628383117225773,39.628383117225773,39.628383117225773,39.628383117225773,39.628383117225773,null,{"$f":"E112/Dx_Inputs!$J$32","v":43.693844731841558},{"$f":"F112/Dx_Inputs!$J$32","v":43.693844731841558},{"$f":"G112/Dx_Inputs!$J$32","v":43.693844731841558},{"$f":"H112/Dx_Inputs!$J$32","v":43.693844731841558},{"$f":"I112/Dx_Inputs!$J$32","v":43.693844731841558}]
[null,"Preventive Routine",null,null,33.057577285809373,33.057577285809373,33.057577285809373,33.057577285809373,33.057577285809373,null,{"$f":"E113/Dx_Inputs!$J$32","v":36.448942286245988},{"$f":"F113/Dx_Inputs!$J$32","v":36.448942286245988},{"$f":"G113/Dx_Inputs!$J$32","v":36.448942286245988},{"$f":"H113/Dx_Inputs!$J$32","v":36.448942286245988},{"$f":"I113/Dx_Inputs!$J$32","v":36.448942286245988}]
[null,"Corrective Deferred",null,null,23.466306232835024,23.466306232835024,23.466306232835024,23.466306232835024,23.466306232835024,null,{"$f":"E114/Dx_Inputs!$J$32","v":25.873706175048174},{"$f":"F114/Dx_Inputs!$J$32","v":25.873706175048174},{"$f":"G114/Dx_Inputs!$J$32","v":25.873706175048174},{"$f":"H114/Dx_Inputs!$J$32","v":25.873706175048174},{"$f":"I114/Dx_Inputs!$J$32","v":25.873706175048174}]
[null,"Corrective Emergency",null,null,59.204899893480125,59.204899893480125,59.204899893480125,59.204899893480125,59.204899893480125,null,{"$f":"E115/Dx_Inputs!$J$32","v":65.278709344703671},{"$f":"F115/Dx_Inputs!$J$32","v":65.278709344703671},{"$f":"G115/Dx_Inputs!$J$32","v":65.278709344703671},{"$f":"H115/Dx_Inputs!$J$32","v":65.278709344703671},{"$f":"I115/Dx_Inputs!$J$32","v":65.278709344703671}]
[null,"Call Centre",null,null,6.9095249999999986,6.9095249999999986,6.9095249999999986,6.9095249999999986,6.9095249999999986,null,{"$f":"E116/Dx_Inputs!$J$32","v":7.618370692231073},{"$f":"F116/Dx_Inputs!$J$32","v":7.618370692231073},{"$f":"G116/Dx_Inputs!$J$32","v":7.618370692231073},{"$f":"H116/Dx_Inputs!$J$32","v":7.618370692231073},{"$f":"I116/Dx_Inputs!$J$32","v":7.618370692231073}]
[null,"Metering",null,null,18.541506002236716,18.541506002236716,18.541506002236716,18.541506002236716,18.541506002236716,null,{"$f":"E117/Dx_Inputs!$J$32","v":20.443672454657413},{"$f":"F117/Dx_Inputs!$J$32","v":20.443672454657413},{"$f":"G117/Dx_Inputs!$J$32","v":20.443672454657413},{"$f":"H117/Dx_Inputs!$J$32","v":20.443672454657413},{"$f":"I117/Dx_Inputs!$J$32","v":20.443672454657413}]
[null,"Guaranteed service level payments",null,null,0,0,0,0,0,null,{"$f":"E118/Dx_Inputs!$J$32","v":0},{"$f":"F118/Dx_Inputs!$J$32","v":0},{"$f":"G118/Dx_Inputs!$J$32","v":0},{"$f":"H118/Dx_Inputs!$J$32","v":0},{"$f":"I118/Dx_Inputs!$J$32","v":0}]
[null,"Design & Estimating - Distribution Quotations",null,null,0,0,0,0,0,null,{"$f":"E119/Dx_Inputs!$J$32","v":0},{"$f":"F119/Dx_Inputs!$J$32","v":0},{"$f":"G119/Dx_Inputs!$J$32","v":0},{"$f":"H119/Dx_Inputs!$J$32","v":0},{"$f":"I119/Dx_Inputs!$J$32","v":0}]
[null,"Business Support",null,null,0,0,0,0,0,null,{"$f":"E120/Dx_Inputs!$J$32","v":0},{"$f":"F120/Dx_Inputs!$J$32","v":0},{"$f":"G120/Dx_Inputs!$J$32","v":0},{"$f":"H120/Dx_Inputs!$J$32","v":0},{"$f":"I120/Dx_Inputs!$J$32","v":0}]
[null,"IT",null,null,0,0,0,0,0,null,{"$f":"E121/Dx_Inputs!$J$32","v":0},{"$f":"F121/Dx_Inputs!$J$32","v":0},{"$f":"G121/Dx_Inputs!$J$32","v":0},{"$f":"H121/Dx_Inputs!$J$32","v":0},{"$f":"I121/Dx_Inputs!$J$32","v":0}]
[null,"Non-recurring opex",null,null,0,0,0,0,0,null,{"$f":"E122/Dx_Inputs!$J$32","v":0},{"$f":"F122/Dx_Inputs!$J$32","v":0},{"$f":"G122/Dx_Inputs!$J$32","v":0},{"$f":"H122/Dx_Inputs!$J$32","v":0},{"$f":"I122/Dx_Inputs!$J$32","v":0}]
[null,"Total",null,null,{"$f":"SUM(E106:E122)","v":200.88381740319613},{"$f":"SUM(F106:F122)","v":200.88381740319613},{"$f":"SUM(G106:G122)","v":200.88381740319613},{"$f":"SUM(H106:H122)","v":200.88381740319613},{"$f":"SUM(I106:I122)","v":200.88381740319613},null,{"$f":"SUM(K106:K122)","v":221.49241620053593},{"$f":"SUM(L106:L122)","v":221.49241620053593},{"$f":"SUM(M106:M122)","v":221.49241620053593},{"$f":"SUM(N106:N122)","v":221.49241620053593},{"$f":"SUM(O106:O122)","v":221.49241620053593}]
[]
[null,"New distribution operating expenditure recurring from 2012/13",null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"Reliability",null,null,0,0,0,0,0,null,{"$f":"E126/Dx_Inputs!$J$32","v":0},{"$f":"F126/Dx_Inputs!$J$32","v":0},{"$f":"G126/Dx_Inputs!$J$32","v":0},{"$f":"H126/Dx_Inputs!$J$32","v":0},{"$f":"I126/Dx_Inputs!$J$32","v":0}]
[null,"SCADA & Communications",null,null,0,0,0,0,0,null,{"$f":"E127/Dx_Inputs!$J$32","v":0},{"$f":"F127/Dx_Inputs!$J$32","v":0},{"$f":"G127/Dx_Inputs!$J$32","v":0},{"$f":"H127/Dx_Inputs!$J$32","v":0},{"$f":"I127/Dx_Inputs!$J$32","v":0}]
[null,"Non-revenue cap services",null,null,0,0,0,0,0,null,{"$f":"E128/Dx_Inputs!$J$32","v":0},{"$f":"F128/Dx_Inputs!$J$32","v":0},{"$f":"G128/Dx_Inputs!$J$32","v":0},{"$f":"H128/Dx_Inputs!$J$32","v":0},{"$f":"I128/Dx_Inputs!$J$32","v":0}]
[null,"Network Operations",null,null,0,0,0,0,0,null,{"$f":"E129/Dx_Inputs!$J$32","v":0},{"$f":"F129/Dx_Inputs!$J$32","v":0},{"$f":"G129/Dx_Inputs!$J$32","v":0},{"$f":"H129/Dx_Inputs!$J$32","v":0},{"$f":"I129/Dx_Inputs!$J$32","v":0}]
[null,"Smartgrid",null,null,0,0,0,0,0,null,{"$f":"E130/Dx_Inputs!$J$32","v":0},{"$f":"F130/Dx_Inputs!$J$32","v":0},{"$f":"G130/Dx_Inputs!$J$32","v":0},{"$f":"H130/Dx_Inputs!$J$32","v":0},{"$f":"I130/Dx_Inputs!$J$32","v":0}]
[null,"Maintenance Strategy",null,null,0,0,0,0,0,null,{"$f":"E131/Dx_Inputs!$J$32","v":0},{"$f":"F131/Dx_Inputs!$J$32","v":0},{"$f":"G131/Dx_Inputs!$J$32","v":0},{"$f":"H131/Dx_Inputs!$J$32","v":0},{"$f":"I131/Dx_Inputs!$J$32","v":0}]
[null,"Preventive Condition",null,null,0,0,0,0,0,null,{"$f":"E132/Dx_Inputs!$J$32","v":0},{"$f":"F132/Dx_Inputs!$J$32","v":0},{"$f":"G132/Dx_Inputs!$J$32","v":0},{"$f":"H132/Dx_Inputs!$J$32","v":0},{"$f":"I132/Dx_Inputs!$J$32","v":0}]
[null,"Preventive Routine",null,null,3.77,3.77,3.77,3.77,3.77,null,{"$f":"E133/Dx_Inputs!$J$32","v":4.1567629482071711},{"$f":"F133/Dx_Inputs!$J$32","v":4.1567629482071711},{"$f":"G133/Dx_Inputs!$J$32","v":4.1567629482071711},{"$f":"H133/Dx_Inputs!$J$32","v":4.1567629482071711},{"$f":"I133/Dx_Inputs!$J$32","v":4.1567629482071711}]
[null,"Corrective Deferred",null,null,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,null,{"$f":"E134/Dx_Inputs!$J$32","v":2.5359561752988045},{"$f":"F134/Dx_Inputs!$J$32","v":2.5359561752988045},{"$f":"G134/Dx_Inputs!$J$32","v":2.5359561752988045},{"$f":"H134/Dx_Inputs!$J$32","v":2.5359561752988045},{"$f":"I134/Dx_Inputs!$J$32","v":2.5359561752988045}]
[null,"Corrective Emergency",null,null,0,0,0,0,0,null,{"$f":"E135/Dx_Inputs!$J$32","v":0},{"$f":"F135/Dx_Inputs!$J$32","v":0},{"$f":"G135/Dx_Inputs!$J$32","v":0},{"$f":"H135/Dx_Inputs!$J$32","v":0},{"$f":"I135/Dx_Inputs!$J$32","v":0}]
[null,"Call Centre",null,null,0,0,0,0,0,null,{"$f":"E136/Dx_Inputs!$J$32","v":0},{"$f":"F136/Dx_Inputs!$J$32","v":0},{"$f":"G136/Dx_Inputs!$J$32","v":0},{"$f":"H136/Dx_Inputs!$J$32","v":0},{"$f":"I136/Dx_Inputs!$J$32","v":0}]
[null,"Metering",null,null,0.5,0.5,0.5,0.5,0.5,null,{"$f":"E137/Dx_Inputs!$J$32","v":0.55129482071713143},{"$f":"F137/Dx_Inputs!$J$32","v":0.55129482071713143},{"$f":"G137/Dx_Inputs!$J$32","v":0.55129482071713143},{"$f":"H137/Dx_Inputs!$J$32","v":0.55129482071713143},{"$f":"I137/Dx_Inputs!$J$32","v":0.55129482071713143}]
[null,"Guaranteed service level payments",null,null,0,0,0,0,0,null,{"$f":"E138/Dx_Inputs!$J$32","v":0},{"$f":"F138/Dx_Inputs!$J$32","v":0},{"$f":"G138/Dx_Inputs!$J$32","v":0},{"$f":"H138/Dx_Inputs!$J$32","v":0},{"$f":"I138/Dx_Inputs!$J$32","v":0}]
[null,"Design & Estimating - Distribution Quotations",null,null,0,0,0,0,0,null,{"$f":"E139/Dx_Inputs!$J$32","v":0},{"$f":"F139/Dx_Inputs!$J$32","v":0},{"$f":"G139/Dx_Inputs!$J$32","v":0},{"$f":"H139/Dx_Inputs!$J$32","v":0},{"$f":"I139/Dx_Inputs!$J$32","v":0}]
[null,"Business Support",null,null,0,0,0,0,0,null,{"$f":"E140/Dx_Inputs!$J$32","v":0},{"$f":"F140/Dx_Inputs!$J$32","v":0},{"$f":"G140/Dx_Inputs!$J$32","v":0},{"$f":"H140/Dx_Inputs!$J$32","v":0},{"$f":"I140/Dx_Inputs!$J$32","v":0}]
[null,"IT",null,null,0,0,0,0,0,null,{"$f":"E141/Dx_Inputs!$J$32","v":0},{"$f":"F141/Dx_Inputs!$J$32","v":0},{"$f":"G141/Dx_Inputs!$J$32","v":0},{"$f":"H141/Dx_Inputs!$J$32","v":0},{"$f":"I141/Dx_Inputs!$J$32","v":0}]
[null,"Non-recurring opex",null,null,0,0,0,0,0,null,{"$f":"E142/Dx_Inputs!$J$32","v":0},{"$f":"F142/Dx_Inputs!$J$32","v":0},{"$f":"G142/Dx_Inputs!$J$32","v":0},{"$f":"H142/Dx_Inputs!$J$32","v":0},{"$f":"I142/Dx_Inputs!$J$32","v":0}]
[null,"Total",null,null,{"$f":"SUM(E126:E142)","v":6.57},{"$f":"SUM(F126:F142)","v":6.57},{"$f":"SUM(G126:G142)","v":6.57},{"$f":"SUM(H126:H142)","v":6.57},{"$f":"SUM(I126:I142)","v":6.57},null,{"$f":"SUM(K126:K142)","v":7.2440139442231066},{"$f":"SUM(L126:L142)","v":7.2440139442231066},{"$f":"SUM(M126:M142)","v":7.2440139442231066},{"$f":"SUM(N126:N142)","v":7.2440139442231066},{"$f":"SUM(O126:O142)","v":7.2440139442231066}]
[]
[null,"New distribution operating expenditure recurring from 2013/14 ",null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"Reliability",null,null,null,0,0,0,0,null,null,{"$f":"F146/Dx_Inputs!$J$32","v":0},{"$f":"G146/Dx_Inputs!$J$32","v":0},{"$f":"H146/Dx_Inputs!$J$32","v":0},{"$f":"I146/Dx_Inputs!$J$32","v":0}]
[null,"SCADA & Communications",null,null,null,0,0,0,0,null,null,{"$f":"F147/Dx_Inputs!$J$32","v":0},{"$f":"G147/Dx_Inputs!$J$32","v":0},{"$f":"H147/Dx_Inputs!$J$32","v":0},{"$f":"I147/Dx_Inputs!$J$32","v":0}]
[null,"Non-revenue cap services",null,null,null,0,0,0,0,null,null,{"$f":"F148/Dx_Inputs!$J$32","v":0},{"$f":"G148/Dx_Inputs!$J$32","v":0},{"$f":"H148/Dx_Inputs!$J$32","v":0},{"$f":"I148/Dx_Inputs!$J$32","v":0}]
[null,"Network Operations",null,null,null,0,0,0,0,null,null,{"$f":"F149/Dx_Inputs!$J$32","v":0},{"$f":"G149/Dx_Inputs!$J$32","v":0},{"$f":"H149/Dx_Inputs!$J$32","v":0},{"$f":"I149/Dx_Inputs!$J$32","v":0}]
[null,"Smartgrid",null,null,null,0,0,0,0,null,null,{"$f":"F150/Dx_Inputs!$J$32","v":0},{"$f":"G150/Dx_Inputs!$J$32","v":0},{"$f":"H150/Dx_Inputs!$J$32","v":0},{"$f":"I150/Dx_Inputs!$J$32","v":0}]
[null,"Maintenance Strategy",null,null,null,0,0,0,0,null,null,{"$f":"F151/Dx_Inputs!$J$32","v":0},{"$f":"G151/Dx_Inputs!$J$32","v":0},{"$f":"H151/Dx_Inputs!$J$32","v":0},{"$f":"I151/Dx_Inputs!$J$32","v":0}]
[null,"Preventive Condition",null,null,null,0,0,0,0,null,null,{"$f":"F152/Dx_Inputs!$J$32","v":0},{"$f":"G152/Dx_Inputs!$J$32","v":0},{"$f":"H152/Dx_Inputs!$J$32","v":0},{"$f":"I152/Dx_Inputs!$J$32","v":0}]
[null,"Preventive Routine",null,null,null,1.4,1.4,1.4,1.4,null,null,{"$f":"F153/Dx_Inputs!$J$32","v":1.5436254980079678},{"$f":"G153/Dx_Inputs!$J$32","v":1.5436254980079678},{"$f":"H153/Dx_Inputs!$J$32","v":1.5436254980079678},{"$f":"I153/Dx_Inputs!$J$32","v":1.5436254980079678}]
[null,"Corrective Deferred",null,null,null,0,0,0,0,null,null,{"$f":"F154/Dx_Inputs!$J$32","v":0},{"$f":"G154/Dx_Inputs!$J$32","v":0},{"$f":"H154/Dx_Inputs!$J$32","v":0},{"$f":"I154/Dx_Inputs!$J$32","v":0}]
[null,"Corrective Emergency",null,null,null,0,0,0,0,null,null,{"$f":"F155/Dx_Inputs!$J$32","v":0},{"$f":"G155/Dx_Inputs!$J$32","v":0},{"$f":"H155/Dx_Inputs!$J$32","v":0},{"$f":"I155/Dx_Inputs!$J$32","v":0}]
[null,"Call Centre",null,null,null,0,0,0,0,null,null,{"$f":"F156/Dx_Inputs!$J$32","v":0},{"$f":"G156/Dx_Inputs!$J$32","v":0},{"$f":"H156/Dx_Inputs!$J$32","v":0},{"$f":"I156/Dx_Inputs!$J$32","v":0}]
[null,"Metering",null,null,null,0,0,0,0,null,null,{"$f":"F157/Dx_Inputs!$J$32","v":0},{"$f":"G157/Dx_Inputs!$J$32","v":0},{"$f":"H157/Dx_Inputs!$J$32","v":0},{"$f":"I157/Dx_Inputs!$J$32","v":0}]
[null,"Guaranteed service level payments",null,null,null,0,0,0,0,null,null,{"$f":"F158/Dx_Inputs!$J$32","v":0},{"$f":"G158/Dx_Inputs!$J$32","v":0},{"$f":"H158/Dx_Inputs!$J$32","v":0},{"$f":"I158/Dx_Inputs!$J$32","v":0}]
[null,"Design & Estimating - Distribution Quotations",null,null,null,0,0,0,0,null,null,{"$f":"F159/Dx_Inputs!$J$32","v":0},{"$f":"G159/Dx_Inputs!$J$32","v":0},{"$f":"H159/Dx_Inputs!$J$32","v":0},{"$f":"I159/Dx_Inputs!$J$32","v":0}]
[null,"Business Support",null,null,null,0,0,0,0,null,null,{"$f":"F160/Dx_Inputs!$J$32","v":0},{"$f":"G160/Dx_Inputs!$J$32","v":0},{"$f":"H160/Dx_Inputs!$J$32","v":0},{"$f":"I160/Dx_Inputs!$J$32","v":0}]
[null,"IT",null,null,null,0,0,0,0,null,null,{"$f":"F161/Dx_Inputs!$J$32","v":0},{"$f":"G161/Dx_Inputs!$J$32","v":0},{"$f":"H161/Dx_Inputs!$J$32","v":0},{"$f":"I161/Dx_Inputs!$J$32","v":0}]
[null,"Non-recurring opex",null,null,null,0,0,0,0,null,null,{"$f":"F162/Dx_Inputs!$J$32","v":0},{"$f":"G162/Dx_Inputs!$J$32","v":0},{"$f":"H162/Dx_Inputs!$J$32","v":0},{"$f":"I162/Dx_Inputs!$J$32","v":0}]
[null,"Total",null,null,{"$f":"SUM(E146:E162)","v":0},{"$f":"SUM(F146:F162)","v":1.4},{"$f":"SUM(G146:G162)","v":1.4},{"$f":"SUM(H146:H162)","v":1.4},{"$f":"SUM(I146:I162)","v":1.4},null,null,{"$f":"SUM(L146:L162)","v":1.5436254980079678},{"$f":"SUM(M146:M162)","v":1.5436254980079678},{"$f":"SUM(N146:N162)","v":1.5436254980079678},{"$f":"SUM(O146:O162)","v":1.5436254980079678}]
[]
[null,"Base transmission",null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"SCADA & Communications",null,null,8.8949117944408407,8.8949117944408407,8.8949117944408407,8.8949117944408407,8.8949117944408407,null,{"$f":"E166/Dx_Inputs!$J$32","v":9.8074376060219208},{"$f":"F166/Dx_Inputs!$J$32","v":9.8074376060219208},{"$f":"G166/Dx_Inputs!$J$32","v":9.8074376060219208},{"$f":"H166/Dx_Inputs!$J$32","v":9.8074376060219208},{"$f":"I166/Dx_Inputs!$J$32","v":9.8074376060219208}]
[null,"Non-revenue cap services",null,null,0,0,0,0,0,null,{"$f":"E167/Dx_Inputs!$J$32","v":0},{"$f":"F167/Dx_Inputs!$J$32","v":0},{"$f":"G167/Dx_Inputs!$J$32","v":0},{"$f":"H167/Dx_Inputs!$J$32","v":0},{"$f":"I167/Dx_Inputs!$J$32","v":0}]
[null,"Network Operations",null,null,9.6013773228817119,9.6013773228817119,9.6013773228817119,9.6013773228817119,9.6013773228817119,null,{"$f":"E168/Dx_Inputs!$J$32","v":10.586379179711209},{"$f":"F168/Dx_Inputs!$J$32","v":10.586379179711209},{"$f":"G168/Dx_Inputs!$J$32","v":10.586379179711209},{"$f":"H168/Dx_Inputs!$J$32","v":10.586379179711209},{"$f":"I168/Dx_Inputs!$J$32","v":10.586379179711209}]
[null,"Maintenance Strategy",null,null,0,0,0,0,0,null,{"$f":"E169/Dx_Inputs!$J$32","v":0},{"$f":"F169/Dx_Inputs!$J$32","v":0},{"$f":"G169/Dx_Inputs!$J$32","v":0},{"$f":"H169/Dx_Inputs!$J$32","v":0},{"$f":"I169/Dx_Inputs!$J$32","v":0}]
[null,"Preventive Condition",null,null,7.9521493710126414,7.9521493710126414,7.9521493710126414,7.9521493710126414,7.9521493710126414,null,{"$f":"E170/Dx_Inputs!$J$32","v":8.767957523616527},{"$f":"F170/Dx_Inputs!$J$32","v":8.767957523616527},{"$f":"G170/Dx_Inputs!$J$32","v":8.767957523616527},{"$f":"H170/Dx_Inputs!$J$32","v":8.767957523616527},{"$f":"I170/Dx_Inputs!$J$32","v":8.767957523616527}]
[null,"Preventive Routine",null,null,13.972342376111644,13.972342376111644,13.972342376111644,13.972342376111644,13.972342376111644,null,{"$f":"E171/Dx_Inputs!$J$32","v":15.405759970473694},{"$f":"F171/Dx_Inputs!$J$32","v":15.405759970473694},{"$f":"G171/Dx_Inputs!$J$32","v":15.405759970473694},{"$f":"H171/Dx_Inputs!$J$32","v":15.405759970473694},{"$f":"I171/Dx_Inputs!$J$32","v":15.405759970473694}]
[null,"Corrective Deferred",null,null,8.1230081783416797,8.1230081783416797,8.1230081783416797,8.1230081783416797,8.1230081783416797,null,{"$f":"E172/Dx_Inputs!$J$32","v":8.9563446747253366},{"$f":"F172/Dx_Inputs!$J$32","v":8.9563446747253366},{"$f":"G172/Dx_Inputs!$J$32","v":8.9563446747253366},{"$f":"H172/Dx_Inputs!$J$32","v":8.9563446747253366},{"$f":"I172/Dx_Inputs!$J$32","v":8.9563446747253366}]
[null,"Corrective Emergency",null,null,0.74773680455929759,0.74773680455929759,0.74773680455929759,0.74773680455929759,0.74773680455929759,null,{"$f":"E173/Dx_Inputs!$J$32","v":0.8244468552262374},{"$f":"F173/Dx_Inputs!$J$32","v":0.8244468552262374},{"$f":"G173/Dx_Inputs!$J$32","v":0.8244468552262374},{"$f":"H173/Dx_Inputs!$J$32","v":0.8244468552262374},{"$f":"I173/Dx_Inputs!$J$32","v":0.8244468552262374}]
[null,"Business Support",null,null,0,0,0,0,0,null,{"$f":"E174/Dx_Inputs!$J$32","v":0},{"$f":"F174/Dx_Inputs!$J$32","v":0},{"$f":"G174/Dx_Inputs!$J$32","v":0},{"$f":"H174/Dx_Inputs!$J$32","v":0},{"$f":"I174/Dx_Inputs!$J$32","v":0}]
[null,"Non-recurring opex",null,null,0,0,0,0,0,null,{"$f":"E175/Dx_Inputs!$J$32","v":0},{"$f":"F175/Dx_Inputs!$J$32","v":0},{"$f":"G175/Dx_Inputs!$J$32","v":0},{"$f":"H175/Dx_Inputs!$J$32","v":0},{"$f":"I175/Dx_Inputs!$J$32","v":0}]
[null,"Total",null,null,{"$f":"SUM(E166:E175)","v":49.291525847347813},{"$f":"SUM(F166:F175)","v":49.291525847347813},{"$f":"SUM(G166:G175)","v":49.291525847347813},{"$f":"SUM(H166:H175)","v":49.291525847347813},{"$f":"SUM(I166:I175)","v":49.291525847347813},null,{"$f":"SUM(K166:K175)","v":54.34832580977492},{"$f":"SUM(L166:L175)","v":54.34832580977492},{"$f":"SUM(M166:M175)","v":54.34832580977492},{"$f":"SUM(N166:N175)","v":54.34832580977492},{"$f":"SUM(O166:O175)","v":54.34832580977492}]
[]
[null,"New transmission operating expenditure recurring from 2012/13 ",null,null,null,null,"[$M real as at 30 June 2012]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"SCADA & Communications",null,null,1,1,1,1,1,null,{"$f":"E179/Dx_Inputs!$J$32","v":1.1025896414342629},{"$f":"F179/Dx_Inputs!$J$32","v":1.1025896414342629},{"$f":"G179/Dx_Inputs!$J$32","v":1.1025896414342629},{"$f":"H179/Dx_Inputs!$J$32","v":1.1025896414342629},{"$f":"I179/Dx_Inputs!$J$32","v":1.1025896414342629}]
[null,"Non-revenue cap services",null,null,0,0,0,0,0,null,{"$f":"E180/Dx_Inputs!$J$32","v":0},{"$f":"F180/Dx_Inputs!$J$32","v":0},{"$f":"G180/Dx_Inputs!$J$32","v":0},{"$f":"H180/Dx_Inputs!$J$32","v":0},{"$f":"I180/Dx_Inputs!$J$32","v":0}]
[null,"Network Operations",null,null,0,0,0,0,0,null,{"$f":"E181/Dx_Inputs!$J$32","v":0},{"$f":"F181/Dx_Inputs!$J$32","v":0},{"$f":"G181/Dx_Inputs!$J$32","v":0},{"$f":"H181/Dx_Inputs!$J$32","v":0},{"$f":"I181/Dx_Inputs!$J$32","v":0}]
[null,"Maintenance Strategy",null,null,0,0,0,0,0,null,{"$f":"E182/Dx_Inputs!$J$32","v":0},{"$f":"F182/Dx_Inputs!$J$32","v":0},{"$f":"G182/Dx_Inputs!$J$32","v":0},{"$f":"H182/Dx_Inputs!$J$32","v":0},{"$f":"I182/Dx_Inputs!$J$32","v":0}]
[null,"Preventive Condition",null,null,0.02,0.02,0.02,0.02,0.02,null,{"$f":"E183/Dx_Inputs!$J$32","v":2.2051792828685256E-2},{"$f":"F183/Dx_Inputs!$J$32","v":2.2051792828685256E-2},{"$f":"G183/Dx_Inputs!$J$32","v":2.2051792828685256E-2},{"$f":"H183/Dx_Inputs!$J$32","v":2.2051792828685256E-2},{"$f":"I183/Dx_Inputs!$J$32","v":2.2051792828685256E-2}]
[null,"Preventive Routine",null,null,0.02,0.02,0.02,0.02,0.02,null,{"$f":"E184/Dx_Inputs!$J$32","v":2.2051792828685256E-2},{"$f":"F184/Dx_Inputs!$J$32","v":2.2051792828685256E-2},{"$f":"G184/Dx_Inputs!$J$32","v":2.2051792828685256E-2},{"$f":"H184/Dx_Inputs!$J$32","v":2.2051792828685256E-2},{"$f":"I184/Dx_Inputs!$J$32","v":2.2051792828685256E-2}]
[null,"Corrective Deferred",null,null,0.06,0.06,0.06,0.06,0.06,null,{"$f":"E185/Dx_Inputs!$J$32","v":6.6155378486055766E-2},{"$f":"F185/Dx_Inputs!$J$32","v":6.6155378486055766E-2},{"$f":"G185/Dx_Inputs!$J$32","v":6.6155378486055766E-2},{"$f":"H185/Dx_Inputs!$J$32","v":6.6155378486055766E-2},{"$f":"I185/Dx_Inputs!$J$32","v":6.6155378486055766E-2}]
[null,"Corrective Emergency",null,null,0,0,0,0,0,null,{"$f":"E186/Dx_Inputs!$J$32","v":0},{"$f":"F186/Dx_Inputs!$J$32","v":0},{"$f":"G186/Dx_Inputs!$J$32","v":0},{"$f":"H186/Dx_Inputs!$J$32","v":0},{"$f":"I186/Dx_Inputs!$J$32","v":0}]
[null,"Business Support",null,null,0,0,0,0,0,null,{"$f":"E187/Dx_Inputs!$J$32","v":0},{"$f":"F187/Dx_Inputs!$J$32","v":0},{"$f":"G187/Dx_Inputs!$J$32","v":0},{"$f":"H187/Dx_Inputs!$J$32","v":0},{"$f":"I187/Dx_Inputs!$J$32","v":0}]
[null,"Non-recurring opex",null,null,0,0,0,0,0,null,{"$f":"E188/Dx_Inputs!$J$32","v":0},{"$f":"F188/Dx_Inputs!$J$32","v":0},{"$f":"G188/Dx_Inputs!$J$32","v":0},{"$f":"H188/Dx_Inputs!$J$32","v":0},{"$f":"I188/Dx_Inputs!$J$32","v":0}]
[null,"Total",null,null,{"$f":"SUM(E179:E188)","v":1.1000000000000001},{"$f":"SUM(F179:F188)","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,null,1.212848605577689,1.212848605577689,1.212848605577689,1.212848605577689,1.212848605577689]
[]
[null,"Actual operating expenditure in EIB categories"]
[null,"Distribution",null,null,null,null,"[$M nominal]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"D-Factor Scheme",null,null,1.9587000000000001,1.7072400000000001,1.6083700000000001,1.5097400000000001,0.62092999999999998,null,{"$f":"E193/Dx_Inputs!K$32","v":2.1092226653696495},{"$f":"F193/Dx_Inputs!L$32","v":1.7846219830028325},{"$f":"G193/Dx_Inputs!M$32","v":1.6562470604651163},{"$f":"H193/Dx_Inputs!N$32","v":1.5389338674033151},{"$f":"I193/Dx_Inputs!O$32","v":0.62092999999999998}]
[null,"Technical rule changes",null,null,0,0,0,0,0,null,{"$f":"E194/Dx_Inputs!K$32","v":0},{"$f":"F194/Dx_Inputs!L$32","v":0},{"$f":"G194/Dx_Inputs!M$32","v":0},{"$f":"H194/Dx_Inputs!N$32","v":0},{"$f":"I194/Dx_Inputs!O$32","v":0}]
[null,"Unforeseen events",null,null,0,0,null,null,null,null,{"$f":"E195/Dx_Inputs!K$32","v":0},{"$f":"F195/Dx_Inputs!L$32","v":0},{"$f":"G195/Dx_Inputs!M$32","v":0},{"$f":"H195/Dx_Inputs!N$32","v":0},{"$f":"I195/Dx_Inputs!O$32","v":0}]
[null,"Superannuation for defined benefit schemes",null,null,5.5650121835391801E-2,0.377,0,0.20200000000000001,0.20719493499999997,null,{"$f":"E196/Dx_Inputs!K$32","v":5.9926736256594081E-2},{"$f":"F196/Dx_Inputs!L$32","v":0.39408781869688375},{"$f":"G196/Dx_Inputs!M$32","v":0},{"$f":"H196/Dx_Inputs!N$32","v":0.20590607734806632},{"$f":"I196/Dx_Inputs!O$32","v":0.20719493499999997}]
[null,"Non-revenue cap services",null,null,{"$f":"Dx_Inputs!K636","v":19.006},{"$f":"Dx_Inputs!L636","v":12.180999999999999},{"$f":"Dx_Inputs!M636","v":12.765000000000001},{"$f":"Dx_Inputs!N636","v":11.955},{"$f":"Dx_Inputs!O636","v":13.206},null,{"$f":"E197/Dx_Inputs!K$32","v":20.466577821011672},{"$f":"F197/Dx_Inputs!L$32","v":12.733113314447589},{"$f":"G197/Dx_Inputs!M$32","v":13.144981395348836},{"$f":"H197/Dx_Inputs!N$32","v":12.186174033149172},{"$f":"I197/Dx_Inputs!O$32","v":13.206}]
[null,"License fees",null,null,3.8674120258533638E-2,0.03,0.34317503100000002,0,0,null,{"$f":"E198/Dx_Inputs!K$32","v":4.1646158683070748E-2},{"$f":"F198/Dx_Inputs!L$32","v":3.1359773371104807E-2},{"$f":"G198/Dx_Inputs!M$32","v":0.35339047378325578},{"$f":"H198/Dx_Inputs!N$32","v":0},{"$f":"I198/Dx_Inputs!O$32","v":0}]
[null,"Energy safety levy",null,null,2.6696059999999999,2.7559999999999998,4.1534199999999997,3.0489999999999999,3.1306558556448252,null,{"$f":"E199/Dx_Inputs!K$32","v":2.8747605466926065},{"$f":"F199/Dx_Inputs!L$32","v":2.8809178470254948},{"$f":"G199/Dx_Inputs!M$32","v":4.2770566883720926},{"$f":"H199/Dx_Inputs!N$32","v":3.1079585635359117},{"$f":"I199/Dx_Inputs!O$32","v":3.1306558556448252}]
[null,"Network Control Services",null,null,0,0,0,0,0,null,{"$f":"E200/Dx_Inputs!K$32","v":0},{"$f":"F200/Dx_Inputs!L$32","v":0},{"$f":"G200/Dx_Inputs!M$32","v":0},{"$f":"H200/Dx_Inputs!N$32","v":0},{"$f":"I200/Dx_Inputs!O$32","v":0}]
[null,"ERA costs (Electricity Network Access Funding Regulations)",null,null,0.47025268371866669,0.53,0.39454345000000007,0.55000000000000004,0.36640182166238766,null,{"$f":"E201/Dx_Inputs!K$32","v":0.50639077906280539},{"$f":"F201/Dx_Inputs!L$32","v":0.55402266288951829},{"$f":"G201/Dx_Inputs!M$32","v":0.40628799920930236},{"$f":"H201/Dx_Inputs!N$32","v":0.56063535911602214},{"$f":"I201/Dx_Inputs!O$32","v":0.36640182166238766}]
[]
[null,"Transmission",null,null,null,null,"[$M nominal]",null,null,null,null,null,"[$M real as at 30 June 2017]"]
[null,"D-Factor Scheme",null,null,0,0,0,0,0,null,{"$f":"E204/Dx_Inputs!K$32","v":0},{"$f":"F204/Dx_Inputs!L$32","v":0},{"$f":"G204/Dx_Inputs!M$32","v":0},{"$f":"H204/Dx_Inputs!N$32","v":0},{"$f":"I204/Dx_Inputs!O$32","v":0}]
[null,"Technical rule changes",null,null,0,0,0,0,0,null,{"$f":"E205/Dx_Inputs!K$32","v":0},{"$f":"F205/Dx_Inputs!L$32","v":0},{"$f":"G205/Dx_Inputs!M$32","v":0},{"$f":"H205/Dx_Inputs!N$32","v":0},{"$f":"I205/Dx_Inputs!O$32","v":0}]
[null,"Unforeseen events",null,null,0,0,null,null,null,null,{"$f":"E206/Dx_Inputs!K$32","v":0},{"$f":"F206/Dx_Inputs!L$32","v":0},{"$f":"G206/Dx_Inputs!M$32","v":0},{"$f":"H206/Dx_Inputs!N$32","v":0},{"$f":"I206/Dx_Inputs!O$32","v":0}]
[null,"Superannuation for defined benefit schemes",null,null,2.5349878164608201E-2,0.11799999999999999,0,7.3999999999999996E-2,7.590309499999999E-2,null,{"$f":"E207/Dx_Inputs!K$32","v":2.7297971914612137E-2},{"$f":"F207/Dx_Inputs!L$32","v":0.12334844192634557},{"$f":"G207/Dx_Inputs!M$32","v":0},{"$f":"H207/Dx_Inputs!N$32","v":7.5430939226519333E-2},{"$f":"I207/Dx_Inputs!O$32","v":7.590309499999999E-2}]
[null,"Non-revenue cap services",null,null,{"$f":"Tx_Inputs!K598","v":12.614000000000001},{"$f":"Tx_Inputs!L598","v":4.5629999999999997},{"$f":"Tx_Inputs!M598","v":3.3780000000000001},{"$f":"Tx_Inputs!N598","v":5.3810000000000002},{"$f":"Tx_Inputs!O598","v":4.0279999999999996},null,{"$f":"E208/Dx_Inputs!K$32","v":13.583363813229571},{"$f":"F208/Dx_Inputs!L$32","v":4.769821529745041},{"$f":"G208/Dx_Inputs!M$32","v":3.4785544186046509},{"$f":"H208/Dx_Inputs!N$32","v":5.4850524861878451},{"$f":"I208/Dx_Inputs!O$32","v":4.0279999999999996}]
[null,"License fees",null,null,1.9500981691873094E-2,1.4999999999999999E-2,0,0,0,null,{"$f":"E209/Dx_Inputs!K$32","v":2.099959798920575E-2},{"$f":"F209/Dx_Inputs!L$32","v":1.5679886685552404E-2},{"$f":"G209/Dx_Inputs!M$32","v":0},{"$f":"H209/Dx_Inputs!N$32","v":0},{"$f":"I209/Dx_Inputs!O$32","v":0}]
[null,"Energy safety levy",null,null,1.3461179999999999,1.355,0,1.27,1.3040121143551751,null,{"$f":"E210/Dx_Inputs!K$32","v":1.4495648112840465},{"$f":"F210/Dx_Inputs!L$32","v":1.4164164305949005},{"$f":"G210/Dx_Inputs!M$32","v":0},{"$f":"H210/Dx_Inputs!N$32","v":1.2945580110497237},{"$f":"I210/Dx_Inputs!O$32","v":1.3040121143551751}]
[null,"Network Control Services",null,null,0,0,0,0,0,null,{"$f":"E211/Dx_Inputs!K$32","v":0},{"$f":"F211/Dx_Inputs!L$32","v":0},{"$f":"G211/Dx_Inputs!M$32","v":0},{"$f":"H211/Dx_Inputs!N$32","v":0},{"$f":"I211/Dx_Inputs!O$32","v":0}]
[null,"ERA costs (Electricity Network Access Funding Regulations)",null,null,0.23711952371375311,0.26100000000000001,0,0.22900000000000001,0.15255639483761232,null,{"$f":"E212/Dx_Inputs!K$32","v":0.25534174392132747},{"$f":"F212/Dx_Inputs!L$32","v":0.27283002832861186},{"$f":"G212/Dx_Inputs!M$32","v":0},{"$f":"H212/Dx_Inputs!N$32","v":0.23342817679558012},{"$f":"I212/Dx_Inputs!O$32","v":0.15255639483761232}]
[]
[null,"Investment adjustment mechanism (IAM) category inclusion flags [1=Include, 0=Exclude]"]
[null,"Year ending 30 June",null,null,2013,2014,2015,2016,2017]
[null,"Distribtuion IAM category inclusion flags [1=Include, 0=Exclude]"]
[null,"Growth",null,null,null,null,"Actual AA3"]
[null,"Capacity Expansion",null,null,1,1,1,1,1]
[null,"Customer Driven",null,null,1,1,1,1,1]
[null,"Gifted Assets",null,null,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,0,0,0,0,0]
[null,"State Undergrounding Power Program (SUPP)",null,null,1,1,1,1,1]
[null,"Metering",null,null,0,0,0,0,0]
[null,"Smartgrid",null,null,0,0,0,0,0]
[null,"Wood Pole Management",null,null,1,1,1,1,1]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,0,0,0,0,0]
[null,"Rural Power Improvement Program (RPIP)",null,null,1,1,1,1,1]
[null,"SCADA & Communications",null,null,0,0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,0,0,0,0,0]
[null,"Corporate"]
[null,"IT",null,null,0,0,0,0,0]
[null,"Business Support",null,null,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,0,0,0,0,0]
[]
[null,"Transmission IAM category inclusion flags [1=Include, 0=Exclude]"]
[null,"Growth",null,null,null,null,"Actual AA3"]
[null,"Capacity Expansion",null,null,1,1,1,1,1]
[null,"Customer Driven",null,null,1,1,1,1,1]
[null,"Generation Driven",null,null,1,1,1,1,1]
[null,"Gifted Assets",null,null,0,0,0,0,0]
[null,"Asset replacement and renewal"]
[null,"Asset Replacement ",null,null,0,0,0,0,0]
[null,"Improvement in service"]
[null,"Reliability Driven",null,null,0,0,0,0,0]
[null,"SCADA & Communications",null,null,0,0,0,0,0]
[null,"Compliance"]
[null,"Safety, Environmental & Statutory",null,null,0,0,0,0,0]
[null,"Corporate"]
[null,"IT",null,null,0,0,0,0,0]
[null,"Business Support",null,null,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,0,0,0,0,0]
[]
[null,"Other adjustments"]
[null,"Year ending 30 June",null,null,2013,2014,2015,2016,2017]
[null,"Distribution"]
[null,null,null,null,null,null,"Actual AA3"]
[null,"Unforeseen events revenue adjustment [$M nominal]",null,null,{"$f":"E195","v":0},{"$f":"F195","v":0},{"$f":"G195","v":0},{"$f":"H195","v":0},{"$f":"I195","v":0}]
[null,"Technical rule change revenue adjustment [$M nominal]",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0]
[null,"D-Factor adjustment [$M nominal]",null,null,{"$f":"E193","v":1.9587000000000001},{"$f":"F193","v":1.7072400000000001},1.6083700000000001,1.5097400000000001,0.62092999999999998]
[]
[null,"Unforeseen events revenue adjustment [$M real as at 30 June 2017]",null,null,{"$f":"E260/Dx_Inputs!K$32","v":0},{"$f":"F260/Dx_Inputs!L$32","v":0},{"$f":"G260/Dx_Inputs!M$32","v":0},{"$f":"H260/Dx_Inputs!N$32","v":0},{"$f":"I260/Dx_Inputs!O$32","v":0}]
[null,"Technical rule change revenue adjustment [$M real as at 30 June 2017]",null,null,{"$f":"E261/Dx_Inputs!K$32","v":0},{"$f":"F261/Dx_Inputs!L$32","v":0},{"$f":"G261/Dx_Inputs!M$32","v":0},{"$f":"H261/Dx_Inputs!N$32","v":0},{"$f":"I261/Dx_Inputs!O$32","v":0}]
[null,"D-Factor adjustment [$M real as at 30 June 2017]",null,null,{"$f":"E262/Dx_Inputs!K$32","v":2.1092226653696495},{"$f":"F262/Dx_Inputs!L$32","v":1.7846219830028325},{"$f":"G262/Dx_Inputs!M$32","v":1.6562470604651163},{"$f":"H262/Dx_Inputs!N$32","v":1.5389338674033151},{"$f":"I262/Dx_Inputs!O$32","v":0.62092999999999998}]
[]
[null,"Transmission"]
[null,null,null,null,null,null,"Actual AA3"]
[null,"Unforeseen events revenue adjustment [$M nominal]",null,null,{"$f":"E206","v":0},{"$f":"F206","v":0},{"$f":"G206","v":0},{"$f":"H206","v":0},{"$f":"I206","v":0}]
[null,"Technical rule change revenue adjustment [$M nominal]",null,null,{"$f":"E205","v":0},{"$f":"F205","v":0},0,0,0]
[null,"D-Factor adjustment [$M nominal]",null,null,{"$f":"E204","v":0},{"$f":"F204","v":0},0,0,0]
[]
[null,"Unforeseen events revenue adjustment [$M real as at 30 June 2017]",null,null,{"$f":"E270/Dx_Inputs!K$32","v":0},{"$f":"F270/Dx_Inputs!L$32","v":0},{"$f":"G270/Dx_Inputs!M$32","v":0},{"$f":"H270/Dx_Inputs!N$32","v":0},{"$f":"I270/Dx_Inputs!O$32","v":0}]
[null,"Technical rule change revenue adjustment [$M real as at 30 June 2017]",null,null,{"$f":"E271/Dx_Inputs!K$32","v":0},{"$f":"F271/Dx_Inputs!L$32","v":0},{"$f":"G271/Dx_Inputs!M$32","v":0},{"$f":"H271/Dx_Inputs!N$32","v":0},{"$f":"I271/Dx_Inputs!O$32","v":0}]
[null,"D-Factor adjustment [$M real as at 30 June 2017]",null,null,{"$f":"E272/Dx_Inputs!K$32","v":0},{"$f":"F272/Dx_Inputs!L$32","v":0},{"$f":"G272/Dx_Inputs!M$32","v":0},{"$f":"H272/Dx_Inputs!N$32","v":0},{"$f":"I272/Dx_Inputs!O$32","v":0}]
[]
[null,"k-Factor"]
[null,"Year ending 30 June",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,null,2011,2012,2013,2014,2015,2016,2017]
[null,"Revenue"]
[null,"Forecast revenue",null,null,null,null,"[$M real as at 30 June 2009]",null,null,null,"[$M nominal]",null,null,null,null,null,null,"[$M real as at 30 June 2012]"]
[null,"Distribution",null,null,null,null,675.36566120165378,804.78300000000002,836.72409697401099,953.88500799999997,1035.36953402982,1191.0670084345554,1217.9939999999999,null,{"$f":"G282/C$8","v":729.88313023841386},{"$f":"H282/F$8","v":804.78300000000002},818.67710664712047,908.37522708396943,969.32344743129499,1096.5727623779394,1105.0527381818181]
[null,"Transmission",null,null,null,null,328.99799999999999,387.87599999999998,395.84571015421,366.10440699999998,353.05868950903499,328.80751417544468,293.64699999999999,null,{"$f":"G283/C$8","v":355.55566987951806},387.87599999999998,387.30786150382505,348.6375936889313,330.53712207318665,302.72130917628579,266.41791454545455]
[]
[null,"Actual revenue [$M nominal]",null,"[$M nominal]",null,null,"[$M nominal]",null,null,null,"[$M nominal]"]
[null,"Distribution",327.56358468000002,427.53696985000005,461.97045481999999,513.89967598999999,711.27099999999996,804.78300000000002,835.20699999999999,968.27800000000002,1043.2750000000001,1173.615,{"$f":"M282","v":1217.9939999999999},null,{"$f":"G286/E$8","v":733.34492758620684},{"$f":"H286/F$8","v":804.78300000000002},817.19273137254891,922.08153053435126,976.72462476547867,1080.5053228782288,1105.0527381818181]
[null,"Transmission",200.40468125000001,215.33564577999999,227.26741787,270.32593422999997,345.42099999999999,387.87599999999998,387.303,363.66699999999997,350.26400000000001,324.25200000000001,{"$f":"M283","v":293.64699999999999},null,{"$f":"G287/E$8","v":356.14096206896551},387.87599999999998,378.94940588235289,346.3164751908397,327.92070544090063,298.52721033210332,266.41791454545455]
[]
[null,"Target revenue",null,null,null,null,"[$M real as at 30 June 2009]",null,null,null,"[$M real as at 30 June 2012]"]
[null,"Distribution (DRt)",null,null,null,null,510.48879600719761,646.76931380236169,685.7299816088464,684.79896990207362,816.72488631594354,932.91908688348201,1018.0335275788868,null,{"$f":"G290/C$8","v":551.69692773307986},{"$f":"H290/C$8","v":698.97840298881738},{"$f":"I290","v":685.7299816088464},684.79896990207362,816.72488631594354,932.91908688348201,1018.0335275788868]
[null,"Transmission (TRt)",null,null,null,null,332.05124884859703,384.33545050957213,387.26766813399121,328.08221895728394,321.43059452186645,290.64128813406228,262.80123861227673,null,{"$f":"G291/C$8","v":358.85538580384525},{"$f":"H291/C$8","v":415.36011940612798},387.26766813399121,328.08221895728394,321.43059452186645,290.64128813406228,262.80123861227673]
[]
[null,"Maximum revenue",null,null,null,null,null,null,null,null,"[$M real as at 30 June 2012]"]
[null,"Distribution",null,null,null,null,null,855.92051804577522,{"$f":"Dx_Adjustments!D112+Dx_Adjustments!D114/G$8","v":885.51621297598331},{"$f":"Dx_Adjustments!E112+Dx_Adjustments!E114/H$8","v":953.07565951587878},{"$f":"Dx_Adjustments!F112+Dx_Adjustments!F114/I$8","v":991.9542515464334},{"$f":"Dx_Adjustments!G112+Dx_Adjustments!G114/J$8","v":1071.4670950917493},{"$f":"Dx_Adjustments!H112+Dx_Adjustments!H114/K$8","v":1120.1696477378662},null,null,{"$f":"H294","v":855.92051804577522},885.51621297598331,953.07565951587878,991.9542515464334,1071.4670950917493,1120.1696477378662]
[null,"Transmission",null,null,null,null,null,414.07301833544841,{"$f":"Tx_Adjustments!D112","v":413.75408032338981},{"$f":"Tx_Adjustments!E112","v":355.48158954974031},{"$f":"Tx_Adjustments!F112","v":337.49306519340166},{"$f":"Tx_Adjustments!G112","v":300.33937638912732},{"$f":"Tx_Adjustments!H112","v":263.14187077932661},null,null,414.07301833544841,413.75408032338981,355.48158954974031,337.49306519340166,300.33937638912732,263.14187077932661]

{"sheet":"Incentive_Rate_Inputs","index":10,"n_rows":113,"n_cols":8,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
[]
[null,"VCRs weighted to WA"]
[null,"VCRs by feeder type escalated by CPI ($/kWh) [$ Real as at 30 June 2017]","$ per kWh"]
[null,"CBD",51]
[null,"Urban",43.2]
[null,"Rural short",41.9]
[null,"Rural long",43.1]
[]
[]
[null,"Value of customer reliability (VCR) - AER STPIS approach"]
[null,"WA - energy consumption (for 12 months) [GWh]","CBD ","Urban","Rural short","Rural long","Western Power Network Total"]
[null,"Energy Consumption",519.34,9063.48,2994.2,1067.8399999999999]
[null,"Total",{"$f":"SUM(C12:C12)","v":519.34},{"$f":"SUM(D12:D12)","v":9063.48},{"$f":"SUM(E12:E12)","v":2994.2},{"$f":"SUM(F12:F12)","v":1067.8399999999999},{"$f":"SUM(C13:F13)","v":13644.86}]
[]
[null,"SSAM Incentive Rate Inputs"]
[null,"Ratio of unplanned SAIDI to unplanned SAIFI","Ratio"]
[null,"CBD ",1.5]
[null,"Urban",1.5]
[null,"Rural short",1.5]
[null,"Rural long",1.5]
[]
[]
[]
[null,"Revenue at risk [$ Real as at 30 June 2017]","Average AA4 Revenue","Portion at risk","Revenue at risk"]
[null,"Transmission average revenue",359474915.2844395,0.01,{"$f":"ROUND(D25*C25,0)","v":3594749}]
[null,"Distribution average revenue at risk positive",950434953.86368489,0.01,{"$f":"D26*C26","v":9504349.5386368483}]
[null,"Distribution average revenue at risk negative",950434953.86368489,-2.5000000000000001E-2,{"$f":"D27*C27","v":-23760873.846592125}]
[null,"Total average revenue",{"$f":"SUM(C25:C26)","v":1309909869.1481245}]
[]
[null,"Average Revenue at Risk per annum postive",null,null,{"$f":"SUM(E25:E26)","v":13099098.538636848}]
[null,"Average Revenue at Risk per annum negative",null,null,{"$f":"SUM(-E25,E27)","v":-27355622.846592125}]
[null,"Total Revenue at Risk for AA4 positive",null,null,{"$f":"E30*5","v":65495492.693184242}]
[null,"Total Revenue at Risk for AA4 negative",null,null,{"$f":"E31*5","v":-136778114.23296061}]
[]
[null,"Transmission revenue at risk to determine incentive rate [$ real as at 30 June 2017]","Portion at risk","Revenue at risk"]
[null,"Circuit availability",0.5,{"$f":"C36*C25*D25","v":1797374.5764221975}]
[null,"Loss of supply event frequency >0.1 system minutes interrupted",0.15,{"$f":"C37*C$25*D$25","v":539212.37292665918}]
[null,"Loss of supply event frequency >1 system minutes interrupted",0.15,{"$f":"C38*C$25*D$25","v":539212.37292665918}]
[null,"Average outage duration",0.2,{"$f":"C39*C$25*D$25","v":718949.83056887914}]
[null,null,"Total",{"$f":"ROUND(SUM(D36:D39),0)","v":3594749},{"$f":"IF(E25=D40,\"OK\",\"CHECK\")","v":"OK"}]
[]
[]
[null,"Distribution revenue at risk to determine incentive rate","% of revenue per % change in performance","Revenue at risk check (per % change in performance)"]
[null,"Call Centre Performance (Dx avg revenue)",4.0000000000000002E-4,{"$f":"C44*C27","v":380173.98154547397}]
[]
[null,"AA4 SSB and SSAM Targets "]
[null,"Distribution Reference Service Benchmark - Statistical outputs","POE2.5","SSAM target adj","POE97.5"]
[null,"CBD SAIDI ","N/A",17.699999999999996,33.700000000000003,{"$f":"ROUND(E48,1)","v":33.700000000000003},{"$f":"ROUND(D48,1)","v":17.7}]
[null,"CBD SAIFI ","N/A",0.122,0.21,{"$f":"ROUND(E49,2)","v":0.21},{"$f":"ROUND(D49,2)","v":0.12}]
[null,"URBAN SAIDI","N/A",106.8,130.6,{"$f":"ROUND(E50,1)","v":130.6},{"$f":"ROUND(D50,1)","v":106.8}]
[null,"URBAN SAIFI","N/A",1.0939999999999999,1.27,{"$f":"ROUND(E51,2)","v":1.27},{"$f":"ROUND(D51,2)","v":1.0900000000000001}]
[null,"Rural Short SAIDI","N/A",188.62,215.4,{"$f":"ROUND(E52,1)","v":215.4},{"$f":"ROUND(D52,1)","v":188.6}]
[null,"Rural Short SAIFI","N/A",1.9599999999999997,2.34,{"$f":"ROUND(E53,2)","v":2.34},{"$f":"ROUND(D53,2)","v":1.96}]
[null,"Rural Long SAIDI","N/A",693.1,848.3,{"$f":"ROUND(E54,1)","v":848.3},{"$f":"ROUND(D54,1)","v":693.1}]
[null,"Rural Long SAIFI","N/A",4.6500000000000004,5.7,{"$f":"ROUND(E55,2)","v":5.7},{"$f":"ROUND(D55,2)","v":4.6500000000000004}]
[null,"Call Centre Performance",0.86799999999999999,0.92040000000000011,0.93700000000000006,{"$f":"ROUND(C56,3)","v":0.86799999999999999},{"$f":"ROUND(D56,3)","v":0.92}]
[null,"Streetlighting repair time – metropolitan areas",null,null,null,5,"N/A"]
[null,"Streetlighting repair time –regional areas",null,null,null,9,"N/A"]
[null,"Supply abolishment (whole current meter) response time",null,null,null,15,"N/A"]
[null,"Remote de-energise response time",null,null,null,1,"N/A"]
[null,"Remote re-energise response time",null,null,null,1,"N/A"]
[]
[null,"Adjustments to Distribution Reference Service Benchmark ","POE2.5","SSAM target adj","POE97.5","SSB target adj","SSAM target adj"]
[null,"CBD SAIDI ","N/A",0,null,{"$f":"ROUND(E64,1)","v":0},{"$f":"ROUND(D64,1)","v":0}]
[null,"CBD SAIFI ","N/A",0,null,{"$f":"ROUND(E65,2)","v":0},{"$f":"ROUND(D65,2)","v":0}]
[null,"URBAN SAIDI","N/A",null,null,{"$f":"ROUND(E66,1)","v":0},{"$f":"ROUND(D66,1)","v":0}]
[null,"URBAN SAIFI","N/A",null,null,{"$f":"ROUND(E67,2)","v":0},{"$f":"ROUND(D67,2)","v":0}]
[null,"Rural Short SAIDI","N/A",null,null,{"$f":"ROUND(E68,1)","v":0},{"$f":"ROUND(D68,1)","v":0}]
[null,"Rural Short SAIFI","N/A",null,null,{"$f":"ROUND(E69,2)","v":0},{"$f":"ROUND(D69,2)","v":0}]
[null,"Rural Long SAIDI","N/A",-15.449999999999935,null,{"$f":"ROUND(E70,1)","v":0},{"$f":"ROUND(D70,1)","v":-15.4}]
[null,"Rural Long SAIFI","N/A",-0.36400000000000027,null,{"$f":"ROUND(E71,2)","v":0},{"$f":"ROUND(D71,2)","v":-0.36}]
[null,"Call Centre Performance",null,null,"N/A",{"$f":"ROUND(C72,3)","v":0},{"$f":"ROUND(D72,3)","v":0}]
[null,"Streetlighting repair time – metropolitan areas",null,null,null,0,"N/A"]
[null,"Streetlighting repair time –regional areas",null,null,null,0,"N/A"]
[null,"Supply abolishment (whole current meter) response time",null,null,null,0,"N/A"]
[null,"Remote de-energise service response time",null,null,null,0,"N/A"]
[null,"Remote re-energise service response time",null,null,null,0,"N/A"]
[]
[null,"Distribution Reference Service Benchmark","POE2.5","SSAM target","POE97.5","SSB target","SSAM target","Rounding"]
[null,"CBD SAIDI ","N/A",{"$f":"D48+D64","v":17.699999999999996},{"$f":"E48+E64","v":33.700000000000003},{"$f":"ROUND(E80,H80)","v":33.700000000000003},{"$f":"ROUND(D80,H80)","v":17.7},1]
[null,"CBD SAIFI ","N/A",{"$f":"D49+D65","v":0.122},{"$f":"E49+E65","v":0.21},{"$f":"ROUND(E81,H81)","v":0.21},{"$f":"ROUND(D81,H81)","v":0.12},2]
[null,"URBAN SAIDI","N/A",106.8,{"$f":"E50+E66","v":130.6},130.6,106.8,1]
[null,"URBAN SAIFI","N/A",1.0939999999999999,{"$f":"E51+E67","v":1.27},1.27,1.0900000000000001,2]
[null,"Rural Short SAIDI","N/A",188.62,{"$f":"E52+E68","v":215.4},215.4,188.6,1]
[null,"Rural Short SAIFI","N/A",1.9599999999999997,{"$f":"E53+E69","v":2.34},2.34,1.96,2]
[null,"Rural Long SAIDI","N/A",677.65000000000009,{"$f":"E54+E70","v":848.3},848.3,677.7,1]
[null,"Rural Long SAIFI","N/A",4.2860000000000005,{"$f":"E55+E71","v":5.7},5.7,4.29,2]
[null,"Call Centre Performance",{"$f":"C56+C72","v":0.86799999999999999},0.92040000000000011,0.93700000000000006,{"$f":"ROUND(C88,H88)","v":0.86799999999999999},0.92,3]
[null,"Streetlighting repair time – metropolitan areas",null,null,null,{"$f":"F57+F73","v":5},"N/A"]
[null,"Streetlighting repair time –regional areas",null,null,null,{"$f":"F58+F74","v":9},"N/A"]
[null,"Supply abolishment (whole current meter) response time",null,null,null,15,"N/A"]
[null,"Remote de-energise response time",null,null,null,1,"N/A"]
[null,"Remote re-energise response time",null,null,null,1,"N/A"]
[]
[]
[null,"Transmission Reference Service Benchmark ","POE2.5","SSAM target","POE97.5","SSB target","SSAM target"]
[null,"Circuit availability",97.8,98.51,98.88,{"$f":"C97","v":97.8},{"$f":"D97","v":98.51}]
[null,"Loss of supply event frequency >0.1 and ≤1.0 system minutes interrupted",11,17,26,{"$f":"E98","v":26},{"$f":"D98","v":17}]
[null,"Loss of supply event frequency >1 system minutes interrupted",0,3,7,{"$f":"E99","v":7},3]
[null,"Average outage duration",657,784,1234,{"$f":"E100","v":1234},784]
[]
[null,"Adjustments to Transmission Reference Service Benchmark ","POE2.5","SSAM target","POE97.5","SSB target","SSAM target"]
[null,"Circuit availability",null,null,null,{"$f":"ROUND(C103,H103)","v":0},{"$f":"ROUND(D103,H103)","v":0}]
[null,"Loss of supply event frequency >0.1 and ≤1.0 system minutes interrupted",null,null,null,{"$f":"ROUND(E104,H104)","v":0},{"$f":"ROUND(D104,H104)","v":0}]
[null,"Loss of supply event frequency >1 system minutes interrupted",null,null,null,{"$f":"ROUND(E105,H105)","v":0},{"$f":"ROUND(D105,H105)","v":0}]
[null,"Average outage duration",null,-75.8,null,{"$f":"ROUND(E106,H106)","v":0},{"$f":"ROUND(D106,H106)","v":-76}]
[]
[]
[null,"Transmission Reference Service Benchmark ","POE2.5","SSAM target","POE97.5","SSB target","SSAM target","Rounding"]
[null,"Circuit availability",{"$f":"C97+C103","v":97.8},{"$f":"D97+D103","v":98.51},98.88,{"$f":"ROUND(C110,H110)","v":97.8},{"$f":"ROUND(D110,H110)","v":98.5},1]
[null,"Loss of supply event frequency >0.1 and ≤1.0 system minutes interrupted",{"$f":"C98+C104","v":11},17,26,{"$f":"ROUND(E111,H111)","v":26},{"$f":"ROUND(D111,H111)","v":17},0]
[null,"Loss of supply event frequency >1 system minutes interrupted",{"$f":"C99+C105","v":0},3,7,{"$f":"ROUND(E112,H112)","v":7},{"$f":"ROUND(D112,H112)","v":3},0]
[null,"Average outage duration",{"$f":"C100+C106","v":657},708.2,1234,{"$f":"ROUND(E113,H113)","v":1234},{"$f":"ROUND(D113,H113)","v":708},0]

{"sheet":"Incentive_rates","index":11,"n_rows":141,"n_cols":3,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Incentive rate calculations"]
[null,"SAIDI ($ per minute) Incentive Rate [$ Real as at 30 June 2017]","$/kWh"]
[null,"CBD",{"$f":"Incentive_Rate_Inputs!C4*(1-1/(1+Incentive_Rate_Inputs!$C17))","v":30.599999999999998}]
[null,"Urban",{"$f":"Incentive_Rate_Inputs!C5*(1-1/(1+Incentive_Rate_Inputs!$C18))","v":25.92}]
[null,"Rural short",{"$f":"Incentive_Rate_Inputs!C6*(1-1/(1+Incentive_Rate_Inputs!$C19))","v":25.139999999999997}]
[null,"Rural long",{"$f":"Incentive_Rate_Inputs!C7*(1-1/(1+Incentive_Rate_Inputs!$C20))","v":25.86}]
[]
[null,"Convert a SAIDI minute to MWh (MWh/minute)","MWh/minute"]
[null,"CBD",{"$f":"Incentive_Rate_Inputs!C13/(365.24*24*60)*1000","v":0.98744052616848599}]
[null,"Urban",{"$f":"Incentive_Rate_Inputs!D13/(365.24*24*60)*1000","v":17.232732814952723}]
[null,"Rural short",{"$f":"Incentive_Rate_Inputs!E13/(365.24*24*60)*1000","v":5.6929842173791352}]
[null,"Rural long",{"$f":"Incentive_Rate_Inputs!F13/(365.24*24*60)*1000","v":2.0303240487229099}]
[]
[null,"SAIDI incentive rate ($ per minute)","$ per minute"]
[null,"CBD",{"$f":"$C10*C4*1000","v":30215.680100755668}]
[null,"Urban",{"$f":"$C11*C5*1000","v":446672.43456357461}]
[null,"Rural short",{"$f":"$C12*C6*1000","v":143121.62322491145}]
[null,"Rural long",{"$f":"$C13*C7*1000","v":52504.17989997445}]
[]
[null,"SAIFI ($0.01 per event) Incentive Rate [$ Real as at 30 June 2017]","$/kWh"]
[null,"CBD",{"$f":"Incentive_Rate_Inputs!C4/(1+Incentive_Rate_Inputs!$C17)","v":20.399999999999999}]
[null,"Urban",{"$f":"Incentive_Rate_Inputs!C5/(1+Incentive_Rate_Inputs!$C18)","v":17.28}]
[null,"Rural short",{"$f":"Incentive_Rate_Inputs!C6/(1+Incentive_Rate_Inputs!$C19)","v":16.759999999999998}]
[null,"Rural long",{"$f":"Incentive_Rate_Inputs!C7/(1+Incentive_Rate_Inputs!$C20)","v":17.240000000000002}]
[]
[null,"Convert an event to MWh (assumes each event of average duration - CAIDI = SAIDI/SAIFI) (MWh/event)","MWh/event"]
[]
[null,"CBD",{"$f":"Incentive_Rate_Inputs!C13*Incentive_Rate_Inputs!D80/Incentive_Rate_Inputs!D81/(365.24*24*60)*1000","v":143.25981404247702}]
[null,"Urban",{"$f":"Incentive_Rate_Inputs!D13*Incentive_Rate_Inputs!D82/Incentive_Rate_Inputs!D83/(365.24*24*60)*1000","v":1682.3179749880724}]
[null,"Rural short",{"$f":"Incentive_Rate_Inputs!E13*Incentive_Rate_Inputs!D84/Incentive_Rate_Inputs!D85/(365.24*24*60)*1000","v":547.86259340921049}]
[null,"Rural long",{"$f":"Incentive_Rate_Inputs!F13*Incentive_Rate_Inputs!D86/Incentive_Rate_Inputs!D87/(365.24*24*60)*1000","v":321.01005404038256}]
[]
[null,"SAIFI incentive rate ($ per 0.01 event)","$ per 0.01 event"]
[null,"CBD",{"$f":"$C29*C22*1000/100","v":29225.00206466531}]
[null,"Urban",{"$f":"$C30*C23*1000/100","v":290704.54607793893}]
[null,"Rural short",{"$f":"$C31*C24*1000/100","v":91821.770655383647}]
[null,"Rural long",{"$f":"$C32*C25*1000/100","v":55342.133316561958}]
[]
[null,"Call Centre Performance Incentive Rates [$ Real as at 30 June 2017]"]
[null,"Call centre reward side incentive rate"]
[null,"Portion of revenue per % change in performance",{"$f":"Incentive_Rate_Inputs!C44","v":4.0000000000000002E-4}]
[null,"Reward side incentive rate per % change in performance",{"$f":"-Incentive_Rate_Inputs!D44","v":-380173.98154547397}]
[]
[null,"Reward side incentive rate dollars per 0.1% change in performance",{"$f":"C43/10","v":-38017.398154547394}]
[]
[null,"SSAM Target",{"$f":"ROUND(Incentive_Rate_Inputs!D88,3)","v":0.92}]
[null,"POE97.5",{"$f":"ROUND(Incentive_Rate_Inputs!E88,3)","v":0.93700000000000006}]
[null,"Difference",{"$f":"C47-C48","v":-1.7000000000000015E-2}]
[]
[null,"Reward side revenue at risk to POE2.5",{"$f":"-(C49*100*C43)","v":-646295.76862730633}]
[]
[null,"Call centre penalty side incentive rate"]
[null,"Penalty side revenue at risk to POE97.5",{"$f":"C51","v":-646295.76862730633}]
[]
[null,"SSAM Target",{"$f":"ROUND(C47,3)","v":0.92}]
[null,"POE2.5",{"$f":"ROUND(Incentive_Rate_Inputs!F88,3)","v":0.86799999999999999}]
[null,"Difference",{"$f":"C56-C57","v":5.2000000000000046E-2}]
[]
[null,"Penalty side incentive rate per % change in performance",{"$f":"C54/(C58*100)","v":-124287.64781294341}]
[]
[null,"Penalty side incentive rate dollars per 0.1% change in performance",{"$f":"C60/10","v":-12428.764781294341}]
[]
[null,"Transmission revenue at risk [$ Real as at 30 June 2017]"]
[null,"Revenue at risk",{"$f":"Incentive_Rate_Inputs!D25","v":0.01}]
[null,"Tranmission Revenue (AA4 average)",{"$f":"Incentive_Rate_Inputs!C25","v":359474915.2844395}]
[null,"Transmission Revenue at risk",{"$f":"C65*C66","v":3594749.152844395}]
[]
[null,"Circuit Availability Incentive Rate [$ Real as at 30 June 2017]"]
[null,"Circuit availability reward side incentive rate"]
[null,"Portion of revenue at risk",{"$f":"Incentive_Rate_Inputs!C36","v":0.5}]
[null,"Revenue at risk",{"$f":"C$67*C71","v":1797374.5764221975}]
[]
[null,"SSAM Target",{"$f":"ROUND(Incentive_Rate_Inputs!G110,1)","v":98.5}]
[null,"POE97.5",{"$f":"ROUND(Incentive_Rate_Inputs!E110,1)","v":98.9}]
[null,"Difference",{"$f":"C74-C75","v":-0.40000000000000568}]
[]
[null,"Reward side incentive rate dollars per 0.1% of total time",{"$f":"(C72/C76)/10","v":-449343.64410554303}]
[]
[null,"Circuit availability penalty side incentive rate"]
[null,"SSAM Target",{"$f":"ROUND(Incentive_Rate_Inputs!G110,1)","v":98.5}]
[null,"POE2.5",{"$f":"ROUND(Incentive_Rate_Inputs!C110,1)","v":97.8}]
[null,"Difference",{"$f":"C82-C81","v":-0.70000000000000284}]
[]
[null,"Penalty side incentive rate dollars per 0.1% change in performance",{"$f":"(C72/C83)/10","v":-256767.79663174148}]
[]
[null,"Loss of Supply Event Frequency >0.1 and ≤ 1.0 system minutes interrupted Incentive Rates [$ Real as at 30 June 2017]"]
[null,"Loss of Supply Event Frequency >0.1 and ≤ 1.0 system minutes interrupted Incentive Rates [$ Real as at 30 June 2017]"]
[null,"Portion of revenue at risk",{"$f":"Incentive_Rate_Inputs!C37","v":0.15}]
[null,"Revenue at risk",{"$f":"C$67*C89","v":539212.37292665918}]
[]
[null,"SSAM Target",{"$f":"ROUND(Incentive_Rate_Inputs!G111,0)","v":17}]
[null,"POE2.5",{"$f":"ROUND(Incentive_Rate_Inputs!C111,0)","v":11}]
[null,"Difference",{"$f":"C92-C93","v":6}]
[]
[null,"Reward side incentive rate dollars per event",{"$f":"(C90/C94)","v":89868.728821109864}]
[]
[null,"Loss of Supply Event Frequency >0.1 and ≤ 1.0 system minutes interrupted Incentive Rates [$ Real as at 30 June 2017]"]
[null,"SSAM Target",{"$f":"ROUND(Incentive_Rate_Inputs!G111,0)","v":17}]
[null,"POE97.5",{"$f":"ROUND(Incentive_Rate_Inputs!E111,0)","v":26}]
[null,"Difference",{"$f":"C100-C99","v":9}]
[]
[null,"Penalty side incentive rate dollars per event",{"$f":"(C90/C101)","v":59912.485880739907}]
[]
[null,"Loss of Supply Event Frequency >1 system minutes interrupted Incentive Rates [$ Real as at 30 June 2017]"]
[null,"Loss of supply event frequency >1 system minutes interrupted reward side incentive rate"]
[null,"Portion of revenue at risk",{"$f":"Incentive_Rate_Inputs!C38","v":0.15}]
[null,"Revenue at risk",{"$f":"C$67*C107","v":539212.37292665918}]
[]
[null,"SSAM Target",{"$f":"ROUND(Incentive_Rate_Inputs!G112,0)","v":3}]
[null,"POE2.5",{"$f":"ROUND(Incentive_Rate_Inputs!C112,0)","v":0}]
[null,"Difference",{"$f":"C110-C111","v":3}]
[]
[null,"Reward side incentive rate dollars per event",{"$f":"(C108/C112)","v":179737.45764221973}]
[]
[null,"Loss of supply event frequency >0.1 system minutes interrupted penalty side incentive rate"]
[]
[null,"SSAM Target",{"$f":"ROUND(Incentive_Rate_Inputs!G112,0)","v":3}]
[null,"POE97.5",{"$f":"ROUND(Incentive_Rate_Inputs!E112,0)","v":7}]
[null,"Difference",{"$f":"C119-C118","v":4}]
[]
[null,"Penalty side incentive rate dollars per event",{"$f":"(C108/C120)","v":134803.0932316648}]
[]
[null,"Average Outage Duration Incentive Rates [$ Real as at 30 June 2017]"]
[null,"Average Outage Duration reward side incentive rate"]
[null,"Portion of revenue at risk",{"$f":"Incentive_Rate_Inputs!C39","v":0.2}]
[null,"Revenue at risk",{"$f":"C$67*C126","v":718949.83056887903}]
[]
[null,"SSAM Target",{"$f":"ROUND(Incentive_Rate_Inputs!G113,0)","v":708}]
[null,"POE2.5",{"$f":"ROUND(Incentive_Rate_Inputs!C113,0)","v":657}]
[null,"Difference",{"$f":"C129-C130","v":51}]
[]
[null,"Reward side incentive rate dollars per minute",{"$f":"(C127/C131)","v":14097.055501350569}]
[]
[null,"Average Outage Duration penalty side incentive rate"]
[]
[null,"SSAM Target",{"$f":"ROUND(Incentive_Rate_Inputs!G113,0)","v":708}]
[null,"POE97.5",{"$f":"ROUND(Incentive_Rate_Inputs!E113,0)","v":1234}]
[null,"Difference",{"$f":"C138-C137","v":526}]
[]
[null,"Penalty side incentive rate dollars per minute",{"$f":"(C127/C139)","v":1366.8247729446368}]

{"sheet":"CALCULATIONS -->","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Dx_Asset","index":13,"n_rows":572,"n_cols":32,"rows_kept":572,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"IF(COUNTIF(G11:AF11,\"CHECK\")+COUNTIF(D157:D167,\"CHECK\")+COUNTIF(E272:E572,\"CHECK\")>0,\"CHECK\",\"OK\")","v":"OK"}]
[null,"Distribution calculations"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Total Dx RAB value [$M real as at 30 June 2017]"]
[null,"Opening balance",null,null,null,null,{"$f":"F10","v":2055.4789493448698},{"$f":"G10","v":2395.1913902027245},2767.3738382803267,3311.0922757558965,3612.5978078937342,3901.0330595624769,4248.7017237382324,4708.4779615536008,5142.9263518630532,5494.3359954043626,5723.0881023682914,5798.4063301498691,6008.6291238954618,6205.5590634670234,6433.2206840933477,6565.6447366865523,6705.2201430161813,6906.6319609144657,7119.1586751397481,7313.7681117252669,7490.818911268967,7679.5763195177287,7850.9776515206022,8009.4772183626847,8156.5072054544935,8291.9212541704492]
[null,"Capital expenditure",null,null,null,null,{"$f":"G40","v":470.23111396852374},{"$f":"H40","v":508.2201356449944},690.83139935569159,475.38856694437629,475.96422805895406,556.92117246361249,678.54939952185839,671.44066977233877,618.24605628489712,498.05396067130476,357.43299999999994,472.25811612137505,479.43326636770433,511.24391747317628,401.51970838098646,401.43367091955133,467.9386077983832,476.75321922350207,471.28132341791417,465.5968157967618,488.97668658999265,485.25457782548835,485.25457782548835,485.25457782548835,485.25457782548835,485.25457782548835]
[null,"Disposals",null,null,null,null,{"$f":"G54","v":-0.24127629315879337},{"$f":"H54","v":0},0,-0.94656492565401107,-1.1155758346311892E-3,-2.4720430472832833,-0.92823891557392979,-0.29791784702549567,-4.9315562790697669,-2.8110899206967073,-0.61798305249999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G68","v":-125.33313284482929},{"$f":"H68","v":-131.30669379037403},-142.44995843283328,-168.36159760742979,-183.05584490679632,-202.42601937145997,-214.04617729579826,-236.18485021248361,-261.90485646451793,-266.490763786679,-281.49678916592268,{"$f":"R68","v":-257.6658820073074},-275.60434799788686,-279.21460778313656,-269.09565578778125,-261.85826458992261,-266.5267899000994,-264.2265049982193,-276.6718868323951,-288.54601625306202,-300.21927834123125,-313.85324582261433,-326.75501098340663,-338.22459073367941,-349.84052910953272,-359.74876064378446]
[null,"Accelerated depreciation",null,null,null,null,{"$f":"G140","v":-4.9442639726807061},{"$f":"H140","v":-4.7309937770182939},-4.6630034472886894,-4.5748722734547504,-4.4720159075803991,-4.3544458691143157,-3.798745495117823,-0.50951140337612377,0,0,0,-4.3694403684746987,-6.898978798255456,-4.3676890637154937,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing balance",null,null,null,{"$f":"F168","v":2055.4789493448698},{"$f":"SUM(G5:G9)","v":2395.1913902027245},{"$f":"SUM(H5:H9)","v":2767.3738382803267},3311.0922757558965,3612.5978078937342,3901.0330595624769,4248.7017237382324,4708.4779615536008,5142.9263518630532,5494.3359954043626,5723.0881023682914,5798.4063301498691,6008.6291238954618,6205.5590634670234,6433.2206840933477,6565.6447366865523,6705.2201430161813,6906.6319609144657,7119.1586751397481,7313.7681117252669,7490.818911268967,7679.5763195177287,7850.9776515206022,8009.4772183626847,8156.5072054544935,8291.9212541704492,8417.4270713521528]
[null,null,null,null,null,null,{"$f":"IF(ROUND(G96-G10,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(H96-H10,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Breakdown by asset categories [$M real as at 30 June 2017]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"F85","v":609.21793779233167},{"$f":"G85","v":664.70907602053433},741.662861059281,866.23080816010827,973.60973225764872,1069.8887814724217,1247.0807803683613,1512.2143296696204,1831.2196600310917,2056.5882628376062,2183.4903955614973,2195.5215763819142,2305.6068758096899,2377.287455337776,2435.7692735314549,2506.0082348109668,2577.3176253626198,2656.4773240706049,2735.5175510339868,2812.2110995044659,2880.8606130306962,2943.535602856979,3014.7693300853612,3081.9219350959206,3144.9934178886574,3203.983778463572]
[null,"Underground Cables",null,null,null,null,689.93338679720273,{"$f":"G86","v":864.52876366421833},1029.3542072219202,1260.3267885695984,1377.1143544550355,1476.5823336977642,1548.144177056439,1587.5347749295008,1608.2605396993822,1627.1024205367301,1642.3605810391921,1652.5833365437479,1672.2790965511438,1694.8745355113551,1706.5616283633144,1708.5138229528877,1715.6097757088905,1721.7047444925324,1729.7791160608235,1737.5073852441581,1746.7197156435179,1755.3847767434975,1762.5835990845442,1768.8334603386993,1774.1343605059631,1778.4862995863352]
[null,"Transformers",null,null,null,null,262.66875537223797,309.20105867047209,352.8663028173853,422.40185378855574,451.98232274762097,479.32036160224482,501.81714717351497,607.46366279399308,694.75081609043627,790.70835665770824,868.22593051655645,917.59136257110777,957.91268169002012,1001.58054704707,1044.1888693037063,1084.7584499897587,1129.5901501402354,1177.8720484263124,1233.6839442121252,1287.2109037337059,1342.7230488087332,1396.5415641125576,1444.5486427743419,1489.6331381346088,1531.7950501933581,1571.0343789505898]
[null,"Switchgear",null,null,null,null,140.00527147422207,178.02032099959359,222.61553457464521,290.56706018840526,329.31304816881942,366.19491361518783,414.19012502782988,466.76288536150287,513.8821347321342,561.34574109499067,592.38606447596965,608.55288953877016,620.00588667299269,635.63236537078888,654.57609483252725,675.93487172723883,699.14835241454841,721.67862078901555,741.896081725866,760.93307281824946,781.06465317518951,800.40997910335875,816.72828378244367,831.64117365458503,845.14864871978295,857.25070897803732]
[null,"Street lighting",null,null,null,null,6.7760718420693573,20.169360692864593,37.256099754237304,63.698081119624739,75.953441292310302,87.786150398688747,96.429331880164952,96.113581516335756,95.177485206835428,95.133808280293053,94.910332464742481,93.216785468086869,90.214069912782222,87.479315479052602,84.524001475666338,81.209474993855707,78.176164261740581,74.977820841948017,71.329794316622554,67.449410167343245,63.635916750436998,59.6611323589606,56.181925404658955,53.415290205792566,51.809025196130413,50.754445605937846]
[null,"Meters and Services",null,null,null,null,216.83389294019273,205.29555398301423,194.91517868886294,185.71309384677093,173.37178648319804,165.3343862197687,157.28712120551342,142.40027423906963,123.80126829356753,105.34630817965663,114.50307362767703,123.89487128901473,133.20374563469829,147.61461072211722,165.06781569534601,181.03267028962591,195.0111476752995,212.54298684045443,228.21315615529102,242.54024469812552,255.28632564288208,265.99191777337927,274.94534689875326,282.29686036068551,287.27822561810632,290.29169373648074]
[null,"IT",null,null,null,null,19.87114136804259,38.01693705550877,70.373611389516881,86.17047650877798,90.56957979045211,103.2182498361482,120.72737087784516,124.33111411332496,116.67962638579161,111.97930462222031,96.486948524895695,97.925761544474796,108.32330018848452,118.77015163279702,120.03930403777821,108.70455766530364,93.933219319483982,92.280703637795355,91.519173474945518,96.262442145590796,98.071243375803789,104.50592239072097,99.466281307845065,93.490827758847416,88.40801696583766,84.205472112419557]
[null,"SCADA & Communications",null,null,null,null,16.53293473339119,17.511780064807592,18.175577807717207,18.590219655609243,20.132240288731293,20.774101794861171,22.447659089854692,22.500286069865275,21.122969788497855,18.075749162890673,14.27474084812974,11.871189279056647,15.302723248482145,16.317455601789742,18.010595372441593,19.233187970295475,20.006894950684519,32.813978282661012,46.213218262059073,55.018406555970515,61.979043555056911,68.672255053544077,74.231882606306613,78.644739185916606,81.917587513281489,84.122879483486571]
[null,"Other Distribution Non-Network",null,null,null,null,66.028823990467501,70.369082310157935,72.785008225207676,90.02443717689269,93.181845668364659,104.56543975967311,114.5545999940757,118.10511074896436,102.4542105497714,92.728339622010907,80.086509702254531,61.554879644092523,62.902233548592065,69.895187103337989,112.47156870265228,105.18566160541873,98.888137742839916,107.70491989139011,119.93441410730364,125.33369535908176,126.1886639003902,138.50025579343372,149.73448700893721,160.39696182410432,170.40508181373824,179.75884697783891]
[null,"Distribution Land & Easements",null,null,null,null,27.610733034711973,27.369456741553179,27.369456741553179,27.369456741553179,27.369456741553179,27.368341165718547,26.023411064632889,25.145749686841061,25.113344587690918,21.461789238853708,21.461789238853708,21.147848828853707,28.696109201311003,42.288465847158697,78.555986588165098,81.971686114391105,84.80998449651355,96.213550321910077,109.07039009436825,117.6630434257039,123.01470693687263,135.46136050539388,147.2397473649919,159.01813422458991,170.79652108418793,182.57490794378595]
[null,"Equity Raising Costs",null,null,null,null,0,0,0,0,0,0,0,5.9061924245821578,10.464296497854365,13.865915171402357,14.901736368523506,14.545829060749998,14.182401437265334,13.818973813780669,13.455546190296005,13.09211856681134,12.728690943326676,12.365263319842011,12.001835696357347,11.638408072872682,11.274980449388018,{"$f":"AA95","v":10.911552825903353},{"$f":"AB95","v":10.548125202418689},{"$f":"AC95","v":10.184697578934024},{"$f":"AD95","v":9.8212699554493597},{"$f":"AE95","v":9.4578423319646951}]
[null,"Total",null,null,null,null,{"$f":"SUM(G15:G25)","v":2055.4789493448698},{"$f":"SUM(H15:H25)","v":2395.1913902027245},2767.3738382803267,3311.0922757558969,3612.5978078937342,3901.0330595624769,4248.7017237382315,4708.4779615536008,5142.9263518630551,5494.3359954043626,5723.0881023682905,5798.4063301498709,6008.6291238954609,6205.5590634670234,6433.2206840933486,6565.6447366865532,6705.2201430161831,6906.6319609144657,7119.1586751397472,7313.7681117252687,7490.818911268967,7679.5763195177287,7850.9776515206013,8009.4772183626837,8156.5072054544926,8291.9212541704492]
[]
[null,"Capital expenditure"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"G187","v":101.21405067461909},{"$f":"H187","v":123.91406235682979},173.46665929587724,161.74389930695884,154.50082703060343,241.81087433841591,331.27336676095706,389.40424870205294,303.87114091888799,212.17003288632424,105.04640792280429,209.0114157234508,175.46075196023642,161.72107803726661,153.74303299132202,144.62887597395024,156.00671769062316,159.69228784091302,161.2405431977887,157.12920442909589,154.98710034936997,167.32601093072222,167.32601093072222,167.32601093072222,167.32601093072222,167.32601093072222]
[null,"Underground Cables",null,null,null,null,193.29275862303734,{"$f":"H188","v":185.70978662907044},254.39993734850174,146.08668949560919,130.99024979427466,105.67938283034664,75.069306433346,57.706870755215874,57.084692081161535,54.761350204753654,50.977535098791037,60.26528738860123,64.16938779789362,54.330531486272896,45.501142081991631,51.403252616454537,51.25898952103455,54.092708797700872,54.648151559372621,57.0430153013873,57.446462923697126,56.937665213492465,56.937665213492465,56.937665213492465,56.937665213492465,56.937665213492465]
[null,"Transformers",null,null,null,null,63.063685996452975,61.120369761029622,88.193633815935243,51.973688005050775,51.006959688940341,47.667206212371099,131.96568353535815,116.7042156047699,128.98265883197541,114.24143743785446,89.554956966872666,82.816043189893804,89.457118342797642,89.851155552582043,89.354108993404139,96.169203000497362,100.93731309768069,98.483217854315726,99.012087814492673,103.82619016263905,105.09902296751149,102.29041555311468,102.29041555311468,102.29041555311468,102.29041555311468,102.29041555311468]
[null,"Switchgear",null,null,null,null,48.633339299616708,55.986585434951557,80.522544672875483,54.619802365174564,54.229929262488376,67.291693483811372,73.351745301564335,69.729416874231276,72.022600054876179,57.574843925595403,44.450239551345206,41.356873744799984,46.826151658528175,45.685687469466707,44.260329932320388,47.736370490698924,48.417054477590838,47.487591453619565,47.663909936398852,50.120325199138122,50.766080061771412,49.189518243023343,49.189518243023343,49.189518243023343,49.189518243023343,49.189518243023343]
[null,"Street lighting",null,null,null,null,19.040015385853035,18.941056667999803,28.008297730570945,15.58561766678601,15.830204382726713,13.381431829984477,5.2694903812257863,4.8911035878091553,6.0097388107732304,6.0473990813837561,4.7738604601867944,3.9555156996874548,4.4212526062468589,4.4217556669025555,4.283630971823313,4.7790282701099827,4.8529469959380442,4.6459112402020377,4.6458491782582962,4.9450323695442826,5.0309930134513445,4.8008939464863332,4.8008939464863332,4.8008939464863332,4.8008939464863332,4.8008939464863332]
[null,"Meters and Services",null,null,null,null,12.030562449364197,13.416271791376419,15.038735679508207,12.872911528783183,17.7588517114939,18.336396513944219,12.285384776264589,9.2384324362606218,12.035046558139534,23.500814917127073,21.373000000000001,17.338442686847316,23.596329607705783,28.211758134029356,28.604191630682443,28.524760530788285,33.979773012322191,34.38342136282531,35.332568681678254,36.107065662378872,36.473714558944742,37.153132524417856,37.153132524417856,37.153132524417856,37.153132524417856,37.153132524417856]
[null,"IT",null,null,null,null,20.173463174001135,36.759502750968856,22.244721510675614,15.242657457396884,24.639059369717828,32.220813897875523,20.158599221789878,13.623730878186965,21.122589767441859,12.640798342541435,30.948,35.305327394241765,37.77237133793632,31.805996259278544,23.014683325068013,17.230276516600266,28.201007849258051,28.126746950880662,32.435115710482265,28.611105665474287,32.704501684544425,22.845151313330756,22.845151313330756,22.845151313330756,22.845151313330756,22.845151313330756]
[null,"SCADA & Communications",null,null,null,null,2.5997212856704395,2.5537368248049037,2.521113303553018,3.9188374347121413,3.6903807232477082,5.4781263449110238,3.6045879863813224,2.8277630311614725,2.7575627441860462,3.7735856353591157,5.0640000000000001,3.3385593627094794,3.7490114417403251,4.5471530148615109,4.219339638809525,3.8661575651456221,15.775890590444286,17.699234291899437,14.821464011103378,14.435718229182219,15.35217710939912,15.265822951905729,15.265822951905729,15.265822951905729,15.265822951905729,15.265822951905729]
[null,"Other Distribution Non-Network",null,null,null,null,10.183517079908791,9.8187634279629847,26.43575599819421,13.344463683904706,23.317766095461117,25.055247011952186,19.665042700389101,2.6310849858356935,10.725027906976742,11.988165745856355,5.2450000000000001,11.322390558685944,20.388534968771538,54.401281111509604,5.1235492893390067,4.2574475731836712,17.105348738094779,19.285259658687256,12.888979997003487,8.0274952667530766,18.669980352781863,17.667580289397019,17.667580289397019,17.667580289397019,17.667580289397019,17.667580289397019]
[null,"Distribution Land & Easements",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,7.548260372457297,13.592356645847694,36.267520741006408,3.415699526226005,2.8382983821224474,11.40356582539652,12.856839772458171,8.5926533313356597,5.3516635111687183,12.446653568521244,11.778386859598013,11.778386859598013,11.778386859598013,11.778386859598013,11.778386859598013]
[null,"Equity Raising Costs",null,null,null,null,0,0,0,0,0,0,5.9061924245821578,4.683802916814864,3.6349986104784864,1.3555324945092904,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB197","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0}]
[null,"Total",null,null,null,null,{"$f":"SUM(G29:G39)","v":470.23111396852374},{"$f":"SUM(H29:H39)","v":508.2201356449944},690.83139935569159,475.38856694437629,475.96422805895406,556.92117246361249,{"$f":"SUM(M29:M39)","v":678.54939952185839},671.44066977233877,618.24605628489712,498.05396067130476,357.43299999999994,472.25811612137505,479.43326636770433,511.24391747317628,401.51970838098646,401.43367091955133,467.9386077983832,476.75321922350207,471.28132341791417,465.5968157967618,488.97668658999265,485.25457782548835,485.25457782548835,485.25457782548835,485.25457782548835,485.25457782548835]
[]
[null,"Disposals/Redundant assets"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"SUM(G143,G215)","v":0},{"$f":"SUM(H143,H215)","v":0},0,0,0,-1.0489913255976093,0,-0.26551274787535406,-1.2800009302325581,-0.13530474671270717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Underground Cables",null,null,null,null,0,{"$f":"SUM(H144,H216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transformers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Switchgear",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Street lighting",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meters and Services",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,0,0,0,-0.94656492565401107,0,-7.8121620600016956E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,null,null,0,0,0,0,0,0,-5.0577537782101153E-2,0,0,-2.675785173984,{"$f":"SUM(Q151,Q223)","v":-0.30404264250000002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,null,null,-0.24127629315879337,0,0,0,-1.1155758346311892E-3,-1.3449301010856571,-0.87766137779182862,-3.2405099150141635E-2,-3.6515553488372086,0,-0.31394040999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB153,AB225)","v":0},{"$f":"SUM(AC153,AC225)","v":0},{"$f":"SUM(AD153,AD225)","v":0},{"$f":"SUM(AE153,AE225)","v":0},{"$f":"SUM(AF153,AF225)","v":0}]
[null,"Total",null,null,null,null,{"$f":"SUM(G43:G53)","v":-0.24127629315879337},{"$f":"SUM(H43:H53)","v":0},0,-0.94656492565401107,-1.1155758346311892E-3,-2.4720430472832833,-0.92823891557392979,-0.29791784702549567,-4.9315562790697669,-2.8110899206967073,-0.61798305249999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"SUM(G115,G201)","v":-42.015030192574606},{"$f":"SUM(H115,H201)","v":-43.41233409220164},-45.401757374809897,-50.933821004327463,-54.867765885145246,-60.304049715043035,{"$f":"SUM(M115,M201)","v":-63.290758338359744},-69.751272040173916,-77.222537182140798,-85.132595415720715,-93.015227102387172,-95.29391143333163,-98.938868896283424,-99.990863741321064,-83.504071711810312,-73.319485422297703,-76.847018982637948,-80.652060877531198,-84.546994727309567,-88.479690902865386,-92.312110523087242,-96.092283702340168,-100.17340592016266,-104.25452813798516,-108.33565035580766,-112.41677257363015]
[null,"Underground Cables",null,null,null,null,-18.697381756021759,{"$f":"SUM(H116,H202)","v":-20.884343071368789},{"$f":"SUM(I116,I202)","v":-23.427356000823401},{"$f":"SUM(J116,J202)","v":-29.299123610172018},{"$f":"SUM(K116,K202)","v":-31.522270551545926},{"$f":"SUM(L116,L202)","v":-34.11753947167184},{"$f":"SUM(M116,M202)","v":-35.678708560284093},{"$f":"SUM(N116,N202)","v":-36.98110598533448},-38.242811243813783,-39.503189702291579,-40.754779594235217,-40.56952738120556,-41.573948837682252,-42.64343863431381,-43.548947492418357,-44.30729986045155,-45.164020737392462,-46.01833722940971,-46.919882376038053,-47.830684902027599,-48.781401823717388,-49.738842872445673,-50.687803959337216,-51.63676504622876,-52.585726133120303,-53.534687220011847]
[null,"Transformers",null,null,null,null,-15.542529903682722,-16.50892685871278,-17.725482155307077,-21.478244591294615,-22.774517652800448,-24.299531467278051,-25.559418815856475,-29.315160027651473,-33.025118264703416,-36.723863579006263,-40.189524912321325,-42.033018214382338,-44.304965191930521,-46.480296245068317,-48.784528307351877,-51.33750285002057,-52.655414811603791,-42.671322068502782,-45.485128292911803,-48.314045087611596,-51.280507663686997,-54.28333689133018,-57.205920192847742,-60.128503494365305,-63.051086795882867,-65.973670097400429]
[null,"Switchgear",null,null,null,null,-10.370760849942375,-11.154520064166704,-12.337571121524483,-15.645070771087632,-17.124463020740961,-19.078759777713646,-20.589047693135441,-22.58469193343101,-24.558993692019779,-26.534520544616434,-28.283414488544736,-29.628346961044969,-30.626285492160456,-26.385202097156927,-22.901553037608785,-24.522889803389369,-25.886786103123622,-27.270130516769076,-28.62691884401535,-29.988744842198173,-31.42075413360212,-32.871213563938447,-34.276628370881973,-35.682043177825499,-37.087457984769024,-38.49287279171255]
[null,"Street lighting",null,null,null,null,-5.6467265350577982,-1.8543176066270948,-1.5663163651835146,-3.3302574941004481,-3.9974952763482614,-4.738250348508279,-5.5852407450549864,-5.8271998973094785,-6.0534157373156079,-6.2708748969343286,-6.4674074568424018,-6.9582312549920999,-7.1560070399764726,-7.3770696702888152,-7.5981574536339433,-7.8123390022251087,-8.0512904157306071,-8.2939377655275095,-8.5262333275376108,-8.7585257864505248,-9.0057774049277395,-8.2801009007879749,-7.5675291453527249,-6.4071589561484839,-5.8554735366788977,-5.3013366913418096]
[null,"Meters and Services",null,null,null,null,-23.56890140654269,-23.796647085527734,-24.240820521600217,-25.214218892356083,-25.796251974923219,-26.383661528199493,-27.172231742708355,-27.837438381762713,-30.490006672050438,-14.344049469106698,-11.981202338662293,-8.0295683411637402,-9.1854645202868586,-10.758553160800577,-12.639337036402534,-14.546283145114696,-16.447933847167249,-18.713252047988728,-21.005480138843748,-23.360984717622298,-25.768122428447555,-28.199703399043869,-29.801619062485621,-32.17176726699703,-34.139664406043451,-35.105834067223952]
[null,"IT",null,null,null,null,-2.0276674865349578,-4.4028284169607508,-6.4478563914145219,-9.8969892500687457,-11.990389324021738,-14.633571235578543,-16.554855986310091,-21.275218605720312,-25.822911531013158,-28.133154439866047,-29.509186980420903,-24.907788750232047,-27.325519893623831,-30.536843854297366,-34.349429697542575,-32.001614862419935,-29.853523530946674,-28.888277113730489,-27.691847039836979,-26.802304435261298,-26.269822669627253,-27.884792396206663,-28.820604862328409,-27.927962106340516,-27.047696166748871,-25.449368767223618]
[null,"SCADA & Communications",null,null,null,null,-1.6208759542540383,-1.8899390818952895,-2.1064714556609827,-2.3768168015900928,-3.0485192171178319,-3.8045690499174993,-3.5519610063707407,-4.2050793125288966,-5.8047833697932258,-7.5745939501200485,-7.467551569073092,9.2974606716019814E-2,-2.7342790884327295,-2.854013244209662,-2.9967470409556443,-3.092450584756576,-2.9688072584677889,-4.299994312501374,-6.0162757171919399,-7.4750812300958156,-8.6589656109119453,-9.7061953991431977,-10.852966372295734,-11.992974624540846,-13.06053098170065,-14.142620860925835]
[null,"Other Distribution Non-Network",null,null,null,null,-5.8432587602183634,-7.402837512913246,-9.1963270465092037,-10.187055192432734,-11.934172004152666,-15.066086777549589,-16.063954407718342,-18.28198518502866,-20.450898834737249,-21.954210491628729,-23.472587415662019,-9.9750366541863968,-13.395581414025608,-11.824899512195318,-12.409456386572561,-10.554971435762486,-8.2885665895445833,-7.0557654427737262,-7.4896987452253576,-7.1725267254446452,-6.3583884597383422,-6.4333490738935257,-7.0051054742298975,-7.6594602997631203,-8.3138151252963439,-8.9681699508295676]
[null,"Distribution Land & Easements",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,0,0,0,0,0,0,0,-0.12569884354265595,-0.23337993693049441,-0.31971129738814019,-0.35590730777350876,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,{"$f":"SUM(AB125,AB211)","v":-0.36342762348466462},{"$f":"SUM(AC125,AC211)","v":-0.36342762348466462},{"$f":"SUM(AD125,AD211)","v":-0.36342762348466462},{"$f":"SUM(AE125,AE211)","v":-0.36342762348466462},{"$f":"SUM(AF125,AF211)","v":-0.36342762348466462}]
[null,"Total",null,null,null,null,{"$f":"SUM(G57:G67)","v":-125.33313284482929},{"$f":"SUM(H57:H67)","v":-131.30669379037403},-142.44995843283328,-168.36159760742979,-183.05584490679632,-202.42601937145997,-214.04617729579826,-236.18485021248361,-261.90485646451793,-266.490763786679,-281.49678916592268,-257.6658820073074,-275.60434799788686,-279.21460778313656,-269.09565578778125,-261.85826458992261,-266.5267899000994,-264.2265049982193,-276.6718868323951,-288.54601625306202,-300.21927834123125,-313.85324582261433,-326.75501098340663,-338.22459073367941,-349.84052910953272,-359.74876064378446]
[]
[null,"Accelerated depreciation"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"G129","v":-3.7078822538417762},{"$f":"H129","v":-3.5479432258814079},-3.4969548202399983,-3.4311542050910613,-3.3540119306852971,-3.2658344018357366,-2.849059121338366,-0.3821335525320928,0,0,0,-3.6322048623431478,-4.8413035358668308,-3.248396102266689,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Underground Cables",null,null,null,null,{"$f":"G130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transformers",null,null,null,null,{"$f":"G131","v":-0.98885279453614139},-0.94619875540365894,-0.932600689457738,-0.91497445469095073,-0.89440318151608111,-0.87088917382286368,-0.75974909902356513,-0.10190228067522478,0,0,0,-0.46170585659906493,-1.4842877938171968,-0.76253705087737578,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Switchgear",null,null,null,null,{"$f":"G132","v":-0.24752892430278889},-0.23685179573322751,-0.23344793759095356,-0.22874361367273799,-0.22360079537902056,-0.21772229345571623,-0.18993727475589178,-2.5475570168806222E-2,0,0,0,-0.27552964953248654,-0.57338746857142853,-0.35675591057142853,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Street lighting",null,null,null,null,{"$f":"G133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meters and Services",null,null,null,null,{"$f":"G134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,{"$f":"G135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,{"$f":"G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,null,null,{"$f":"G137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,null,null,{"$f":"G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"G139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G71:G81)","v":-4.9442639726807061},-4.7309937770182939,-4.6630034472886894,-4.5748722734547504,-4.4720159075803991,-4.3544458691143157,-3.798745495117823,-0.50951140337612377,0,0,0,-4.3694403684746987,-6.898978798255456,-4.3676890637154937,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing balance"]
[null,"Wooden Pole Lines",null,null,null,{"$f":"Dx_Inputs!H38","v":609.21793779233167},{"$f":"SUM(G15,G29,G43,G57,G71)","v":664.70907602053433},{"$f":"SUM(H15,H29,H43,H57,H71)","v":741.662861059281},866.23080816010827,973.60973225764872,1069.8887814724217,1247.0807803683613,1512.2143296696204,1831.2196600310917,2056.5882628376062,{"$f":"SUM(P15,P29,P43,P57,P71)","v":2183.4903955614973},2195.5215763819142,2305.6068758096899,2377.287455337776,2435.7692735314549,2506.0082348109668,2577.3176253626198,2656.4773240706049,2735.5175510339868,2812.2110995044659,2880.8606130306962,2943.535602856979,3014.7693300853612,3081.9219350959206,3144.9934178886574,3203.983778463572,3258.8930168206639]
[null,"Underground Cables",null,null,null,{"$f":"Dx_Inputs!H39","v":689.93338679720273},{"$f":"SUM(G16,G30,G44,G58,G72)","v":864.52876366421833},1029.3542072219202,1260.3267885695984,1377.1143544550355,1476.5823336977642,1548.144177056439,1587.5347749295008,1608.2605396993822,1627.1024205367301,1642.3605810391921,1652.5833365437479,1672.2790965511438,1694.8745355113551,1706.5616283633144,1708.5138229528877,1715.6097757088905,1721.7047444925324,1729.7791160608235,1737.5073852441581,1746.7197156435179,1755.3847767434975,1762.5835990845442,1768.8334603386993,1774.1343605059631,1778.4862995863352,1781.8892775798158]
[null,"Transformers",null,null,null,{"$f":"Dx_Inputs!H40","v":262.66875537223797},{"$f":"SUM(G17,G31,G45,G59,G73)","v":309.20105867047209},352.8663028173853,422.40185378855574,451.98232274762097,479.32036160224482,501.81714717351497,607.46366279399308,694.75081609043627,790.70835665770824,868.22593051655645,917.59136257110777,957.91268169002012,1001.58054704707,1044.1888693037063,1084.7584499897587,1129.5901501402354,1177.8720484263124,1233.6839442121252,1287.2109037337059,1342.7230488087332,1396.5415641125576,1444.5486427743419,1489.6331381346088,1531.7950501933581,1571.0343789505898,1607.3511244063041]
[null,"Switchgear",null,null,null,{"$f":"Dx_Inputs!H41","v":140.00527147422207},{"$f":"SUM(G18,G32,G46,G60,G74)","v":178.02032099959359},222.61553457464521,290.56706018840526,329.31304816881942,366.19491361518783,414.19012502782988,466.76288536150287,513.8821347321342,561.34574109499067,592.38606447596965,608.55288953877016,620.00588667299269,635.63236537078888,654.57609483252725,675.93487172723883,699.14835241454841,721.67862078901555,741.896081725866,760.93307281824946,781.06465317518951,800.40997910335875,816.72828378244367,831.64117365458503,845.14864871978295,857.25070897803732,867.94735442934814]
[null,"Street lighting",null,null,null,{"$f":"Dx_Inputs!H42","v":6.7760718420693573},{"$f":"SUM(G19,G33,G47,G61,G75)","v":20.169360692864593},37.256099754237304,63.698081119624739,75.953441292310302,87.786150398688747,96.429331880164952,96.113581516335756,95.177485206835428,95.133808280293053,94.910332464742481,93.216785468086869,90.214069912782222,87.479315479052602,84.524001475666338,81.209474993855707,78.176164261740581,74.977820841948017,71.329794316622554,67.449410167343245,63.635916750436998,59.6611323589606,56.181925404658955,53.415290205792566,51.809025196130413,50.754445605937846,50.25400286108237]
[null,"Meters and Services",null,null,null,{"$f":"Dx_Inputs!H43","v":216.83389294019273},{"$f":"SUM(G20,G34,G48,G62,G76)","v":205.29555398301423},194.91517868886294,185.71309384677093,173.37178648319804,165.3343862197687,157.28712120551342,142.40027423906963,123.80126829356753,105.34630817965663,114.50307362767703,123.89487128901473,133.20374563469829,147.61461072211722,165.06781569534601,181.03267028962591,195.0111476752995,212.54298684045443,228.21315615529102,242.54024469812552,255.28632564288208,265.99191777337927,274.94534689875326,282.29686036068551,287.27822561810632,290.29169373648074,292.33899219367464]
[null,"IT",null,null,null,{"$f":"Dx_Inputs!H44","v":19.87114136804259},{"$f":"SUM(G21,G35,G49,G63,G77)","v":38.01693705550877},70.373611389516881,86.17047650877798,90.56957979045211,103.2182498361482,120.72737087784516,124.33111411332496,116.67962638579161,111.97930462222031,96.486948524895695,97.925761544474796,108.32330018848452,118.77015163279702,120.03930403777821,108.70455766530364,93.933219319483982,92.280703637795355,91.519173474945518,96.262442145590796,98.071243375803789,104.50592239072097,99.466281307845065,93.490827758847416,88.40801696583766,84.205472112419557,81.601254658526699]
[null,"SCADA & Communications",null,null,null,{"$f":"Dx_Inputs!H45","v":16.53293473339119},{"$f":"SUM(G22,G36,G50,G64,G78)","v":17.511780064807592},18.175577807717207,18.590219655609243,20.132240288731293,20.774101794861171,22.447659089854692,22.500286069865275,21.122969788497855,18.075749162890673,14.27474084812974,11.871189279056647,15.302723248482145,16.317455601789742,18.010595372441593,19.233187970295475,20.006894950684519,32.813978282661012,46.213218262059073,55.018406555970515,61.979043555056911,68.672255053544077,74.231882606306613,78.644739185916606,81.917587513281489,84.122879483486571,85.246081574466473]
[null,"Other Distribution Non-Network",null,null,null,{"$f":"Dx_Inputs!H46","v":66.028823990467501},{"$f":"SUM(G23,G37,G51,G65,G79)","v":70.369082310157935},72.785008225207676,90.02443717689269,93.181845668364659,104.56543975967311,114.5545999940757,118.10511074896436,102.4542105497714,92.728339622010907,80.086509702254531,61.554879644092523,62.902233548592065,69.895187103337989,112.47156870265228,105.18566160541873,98.888137742839916,107.70491989139011,119.93441410730364,125.33369535908176,126.1886639003902,138.50025579343372,149.73448700893721,160.39696182410432,170.40508181373824,179.75884697783891,188.45825731640636]
[null,"Distribution Land & Easements",null,null,null,{"$f":"Dx_Inputs!H47","v":27.610733034711973},{"$f":"SUM(G24,G38,G52,G66,G80)","v":27.369456741553179},27.369456741553179,27.369456741553179,27.369456741553179,27.368341165718547,26.023411064632889,25.145749686841061,25.113344587690918,21.461789238853708,21.461789238853708,21.147848828853707,28.696109201311003,42.288465847158697,78.555986588165098,81.971686114391105,84.80998449651355,96.213550321910077,109.07039009436825,117.6630434257039,123.01470693687263,135.46136050539388,147.2397473649919,159.01813422458991,170.79652108418793,182.57490794378595,194.35329480338396]
[null,"Equity Raising Costs",null,null,null,{"$f":"Dx_Inputs!H48","v":0},{"$f":"SUM(G25,G39,G53,G67,G81)","v":0},0,0,0,0,0,5.9061924245821578,10.464296497854365,13.865915171402357,14.901736368523506,14.545829060749998,14.182401437265334,13.818973813780669,13.455546190296005,13.09211856681134,12.728690943326676,12.365263319842011,12.001835696357347,11.638408072872682,11.274980449388018,10.911552825903353,10.548125202418689,10.184697578934024,9.8212699554493597,9.4578423319646951,9.0944147084800306]
[null,"Total",null,null,null,{"$f":"SUM(F85:F95)","v":2055.4789493448698},{"$f":"SUM(G85:G95)","v":2395.1913902027245},{"$f":"SUM(H85:H95)","v":2767.3738382803267},3311.0922757558969,3612.5978078937342,3901.0330595624769,4248.7017237382315,4708.4779615536008,5142.9263518630551,5494.3359954043626,5723.0881023682905,5798.4063301498709,6008.6291238954609,6205.5590634670234,6433.2206840933486,6565.6447366865532,6705.2201430161831,6906.6319609144657,7119.1586751397472,7313.7681117252687,7490.818911268967,7679.5763195177287,7850.9776515206013,8009.4772183626837,8156.5072054544926,8291.9212541704492,8417.4270713521528]
[]
[null,"Initial capital base [$M real as at 30 June 2017]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"F157","v":609.21793779233167},{"$f":"G157","v":563.49502534591522},518.20476985210712,473.25257426356984,428.66902229642926,384.48938919465542,339.70199618357412,296.88799633475645,256.65528385638152,215.84900652549408,{"$f":"P157","v":176.18742537812648},136.66114897747158,93.98290155013656,51.548437394215107,13.93441636247168,0,0,0,0,0,0,0,0,0,0,0]
[null,"Underground Cables",null,null,null,null,689.93338679720273,{"$f":"G158","v":671.23600504118099},652.53862328515925,633.84124152913751,615.14385977311576,596.44647801709402,577.74909626107228,559.05171450505054,540.3543327490288,521.65695099300706,502.95956923698532,484.26218748096358,465.56480572494189,446.86742396892021,428.17004221289852,409.47266045687684,390.77527870085515,372.07789694483347,353.38051518881178,334.6831334327901,315.98575167676842,297.28836992074673,278.59098816472505,259.89360640870336,241.19622465268165,222.49884289665994]
[null,"Transformers",null,null,null,null,262.66875537223797,246.1373726740191,229.71039672735733,213.36124612711765,197.09654173522398,180.92333686880681,164.84880594130271,148.96531317793944,133.81640956615919,118.78085792951208,103.74530629286497,88.709754656217854,73.212497162971928,56.786883417528088,41.46360702882334,27.165811501643326,12.868015974463312,0,0,0,0,0,0,0,0,0]
[null,"Switchgear",null,null,null,null,140.00527147422207,129.3869816999769,118.79903149649797,108.23531577472761,97.698446849176051,87.190799017041655,76.715335662757496,66.296686966300598,56.071721093623999,45.876862712965078,35.682004332306157,25.487145951647236,15.016757921455854,4.4321985052471904,-0.35675591057142853,0,0,0,0,0,0,0,0,0,0,0]
[null,"Street lighting",null,null,null,null,6.7760718420693573,1.1293453070115591,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,2.2779476401671518E-17,2.2779476401671518E-17,2.2779476401671518E-17,2.2779476401671518E-17,2.2779476401671518E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meters and Services",null,null,null,null,216.83389294019273,193.26499153365003,169.69609012710734,146.12718872056465,122.55828731402195,98.98938590747926,75.420484500936567,51.851583094393895,28.282681687851223,4.7137802813085514,3.5527136788005009E-14,3.5527136788005009E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,19.87114136804259,17.843473881507631,15.815806394972673,13.788138908437716,10.813906496248746,8.786239009713789,6.6804499025788147,4.9224367703212328,3.164423638063651,1.4064105058060694,2.886579864025407E-15,2.886579864025407E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,16.53293473339119,14.912058779137151,13.291182824883112,11.670306870629073,10.049430916375034,8.4285549621209945,6.8076790078669553,5.1868030536129162,3.565927099358877,1.945051145104838,0.32417519085079904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,null,null,66.028823990467501,60.185565230249139,54.342306470030778,48.499047709812416,42.655788949594054,36.812530189375693,30.969271429157331,25.075435131156869,19.232176370938511,{"$f":"O165","v":13.388917610720153},{"$f":"P165","v":4.869873676517793},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,null,null,27.610733034711973,27.369456741553179,27.369456741553179,27.369456741553179,27.369456741553179,27.368341165718547,26.023411064632889,25.145749686841061,25.113344587690918,21.461789238853708,21.461789238853708,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707]
[null,"Equity Raising Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA167","v":0},{"$f":"AB167","v":0},{"$f":"AC167","v":0},{"$f":"AD167","v":0},{"$f":"AE167","v":0}]
[null,"Total",null,null,null,null,{"$f":"SUM(G101:G111)","v":2055.4789493448698},{"$f":"SUM(H101:H111)","v":1924.9602762342013},1799.7676639196688,1676.1445166455499,1552.0547410717384,1429.4350543320061,1304.916529953879,1183.3837187203728,1066.2563006490968,945.07962694277171,845.23014334650532,756.26808589515406,668.92481118835997,580.78279211476433,504.35915852247575,457.78632078737382,424.79114350417217,393.22574577368715,374.52836401766547,355.83098226164378,337.1336005056221,318.43621874960041,299.73883699357873,281.04145523755705,262.34407348153536,243.64669172551365]
[]
[null,"Depreciation"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"G245","v":-42.015030192574606},{"$f":"H245","v":-41.7423122679267},-41.455240768297315,-41.15239776204956,-40.825621171088514,-40.472567283647948,-39.964940727479309,-39.585066177967533,-39.526276400654901,-39.526276400654901,-39.526276400654901,-39.046042564991879,-37.593160620054626,-34.365624929476738,-13.93441636247168,0,0,0,0,0,0,0,0,0,0,0]
[null,"Underground Cables",null,null,null,null,{"$f":"G275","v":-18.697381756021759},{"$f":"H275","v":-18.697381756021755},-18.697381756021755,-18.697381756021759,-18.697381756021759,-18.697381756021759,-18.697381756021752,-18.697381756021752,-18.697381756021752,-18.697381756021752,-18.697381756021745,-18.697381756021695,-18.697381756021695,-18.697381756021695,-18.697381756021695,-18.697381756021695,-18.697381756021695,-18.697381756021699,-18.697381756021699,-18.697381756021699,-18.697381756021699,-18.697381756021699,-18.697381756021702,-18.697381756021702,-18.697381756021702,-18.697381756021702]
[null,"Transformers",null,null,null,null,{"$f":"G305","v":-15.542529903682722},{"$f":"H305","v":-15.480777191258108},-15.416549910781946,-15.349729937202712,-15.278801684901088,-15.203641753681252,-15.123743664339701,-15.047001331104997,-15.035551636647106,-15.035551636647106,-15.035551636647108,-15.035551636646861,-14.941325951626647,-14.560739337827375,-14.297795527180014,-14.297795527180014,-12.868015974463312,0,0,0,0,0,0,0,0,0]
[null,"Switchgear",null,null,null,null,{"$f":"G335","v":-10.370760849942375},{"$f":"H335","v":-10.351098407745688},-10.330267784179407,-10.308125311878824,-10.284047036755378,-10.257741060828437,-10.228711421701005,-10.199490302507792,-10.194858380658919,-10.194858380658919,-10.194858380658921,-10.194858380658895,-10.011171947637235,-4.4321985052471904,0.35675591057142853,0,0,0,0,0,0,0,0,0,0,0]
[null,"Street lighting",null,null,null,null,{"$f":"G365","v":-5.6467265350577982},{"$f":"H365","v":-1.1293453070115593},0,0,0,0,2.4482408132670283E-16,0,0,0,0,-2.2779476401671518E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meters and Services",null,null,null,null,{"$f":"G395","v":-23.56890140654269},{"$f":"H395","v":-23.56890140654269},-23.56890140654269,-23.568901406542693,-23.568901406542693,-23.568901406542693,-23.568901406542672,-23.568901406542672,-23.568901406542672,-4.7137802813085159,0,-3.5527136788005009E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,{"$f":"G425","v":-2.0276674865349578},{"$f":"H425","v":-2.0276674865349578},-2.0276674865349578,-2.0276674865349582,-2.0276674865349582,-2.0276674865349578,-1.7580131322575816,-1.7580131322575818,-1.7580131322575816,-1.4064105058060665,0,-2.886579864025407E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,{"$f":"G455","v":-1.6208759542540383},{"$f":"H455","v":-1.6208759542540387},-1.6208759542540387,-1.6208759542540383,-1.6208759542540387,-1.6208759542540387,-1.620875954254039,-1.620875954254039,-1.620875954254039,-1.620875954254039,-0.32417519085080665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,null,null,{"$f":"G485","v":-5.8432587602183634},{"$f":"H485","v":-5.8432587602183634},-5.8432587602183634,-5.8432587602183634,-5.8432587602183634,-5.8432587602183634,-5.8432587602183599,-5.843258760218359,-5.843258760218359,-5.8432587602183599,-5.8432587602183599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,null,null,{"$f":"G515","v":0},{"$f":"H515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"G545","v":0},{"$f":"H545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G115:G125)","v":-125.33313284482929},{"$f":"SUM(H115:H125)","v":-120.46161853751386},-118.96014382683047,-118.56833837470289,-118.14655525631677,-117.69203546172943,-116.80582682281441,-116.31998882087474,-116.24511742725532,-97.038393675569637,-89.621502125051848,-82.973834338319364,-81.243040275340206,-72.055944528572994,-46.572837735101963,-32.995177283201713,-31.565397730485007,-18.697381756021699,-18.697381756021699,-18.697381756021699,-18.697381756021699,-18.697381756021699,-18.697381756021702,-18.697381756021702,-18.697381756021702,-18.697381756021702]
[]
[null,"Accelerated depreciation"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"-Dx_Inputs!E565","v":-3.7078822538417762},{"$f":"-Dx_Inputs!F565","v":-3.5479432258814079},{"$f":"-Dx_Inputs!G565","v":-3.4969548202399983},{"$f":"-Dx_Inputs!H565","v":-3.4311542050910613},{"$f":"-Dx_Inputs!I565","v":-3.3540119306852971},{"$f":"-Dx_Inputs!J565","v":-3.2658344018357366},{"$f":"-Dx_Inputs!K565","v":-2.849059121338366},{"$f":"-Dx_Inputs!L565","v":-0.3821335525320928},{"$f":"-Dx_Inputs!M565","v":0},{"$f":"-Dx_Inputs!N565","v":0},{"$f":"-Dx_Inputs!O565","v":0},{"$f":"-Dx_Inputs!P565","v":-3.6322048623431478},{"$f":"-Dx_Inputs!Q565","v":-4.8413035358668308},{"$f":"-Dx_Inputs!R565","v":-3.248396102266689},{"$f":"-Dx_Inputs!S565","v":0},{"$f":"-Dx_Inputs!T565","v":0}]
[null,"Underground Cables",null,null,null,null,{"$f":"-Dx_Inputs!E566","v":0},{"$f":"-Dx_Inputs!F566","v":0},{"$f":"-Dx_Inputs!G566","v":0},{"$f":"-Dx_Inputs!H566","v":0},{"$f":"-Dx_Inputs!I566","v":0},{"$f":"-Dx_Inputs!J566","v":0},{"$f":"-Dx_Inputs!K566","v":0},{"$f":"-Dx_Inputs!L566","v":0},{"$f":"-Dx_Inputs!M566","v":0},{"$f":"-Dx_Inputs!N566","v":0},{"$f":"-Dx_Inputs!O566","v":0},{"$f":"-Dx_Inputs!P566","v":0},{"$f":"-Dx_Inputs!Q566","v":0},{"$f":"-Dx_Inputs!R566","v":0},{"$f":"-Dx_Inputs!S566","v":0},{"$f":"-Dx_Inputs!T566","v":0}]
[null,"Transformers",null,null,null,null,{"$f":"-Dx_Inputs!E567","v":-0.98885279453614139},{"$f":"-Dx_Inputs!F567","v":-0.94619875540365894},{"$f":"-Dx_Inputs!G567","v":-0.932600689457738},{"$f":"-Dx_Inputs!H567","v":-0.91497445469095073},{"$f":"-Dx_Inputs!I567","v":-0.89440318151608111},{"$f":"-Dx_Inputs!J567","v":-0.87088917382286368},{"$f":"-Dx_Inputs!K567","v":-0.75974909902356513},{"$f":"-Dx_Inputs!L567","v":-0.10190228067522478},{"$f":"-Dx_Inputs!M567","v":0},{"$f":"-Dx_Inputs!N567","v":0},{"$f":"-Dx_Inputs!O567","v":0},{"$f":"-Dx_Inputs!P567","v":-0.46170585659906493},{"$f":"-Dx_Inputs!Q567","v":-1.4842877938171968},{"$f":"-Dx_Inputs!R567","v":-0.76253705087737578},{"$f":"-Dx_Inputs!S567","v":0},{"$f":"-Dx_Inputs!T567","v":0}]
[null,"Switchgear",null,null,null,null,{"$f":"-Dx_Inputs!E568","v":-0.24752892430278889},{"$f":"-Dx_Inputs!F568","v":-0.23685179573322751},{"$f":"-Dx_Inputs!G568","v":-0.23344793759095356},{"$f":"-Dx_Inputs!H568","v":-0.22874361367273799},{"$f":"-Dx_Inputs!I568","v":-0.22360079537902056},{"$f":"-Dx_Inputs!J568","v":-0.21772229345571623},{"$f":"-Dx_Inputs!K568","v":-0.18993727475589178},{"$f":"-Dx_Inputs!L568","v":-2.5475570168806222E-2},{"$f":"-Dx_Inputs!M568","v":0},{"$f":"-Dx_Inputs!N568","v":0},{"$f":"-Dx_Inputs!O568","v":0},{"$f":"-Dx_Inputs!P568","v":-0.27552964953248654},{"$f":"-Dx_Inputs!Q568","v":-0.57338746857142853},{"$f":"-Dx_Inputs!R568","v":-0.35675591057142853},{"$f":"-Dx_Inputs!S568","v":0},{"$f":"-Dx_Inputs!T568","v":0}]
[null,"Street lighting",null,null,null,null,{"$f":"-Dx_Inputs!E569","v":0},{"$f":"-Dx_Inputs!F569","v":0},{"$f":"-Dx_Inputs!G569","v":0},{"$f":"-Dx_Inputs!H569","v":0},{"$f":"-Dx_Inputs!I569","v":0},{"$f":"-Dx_Inputs!J569","v":0},{"$f":"-Dx_Inputs!K569","v":0},{"$f":"-Dx_Inputs!L569","v":0},{"$f":"-Dx_Inputs!M569","v":0},{"$f":"-Dx_Inputs!N569","v":0},{"$f":"-Dx_Inputs!O569","v":0},{"$f":"-Dx_Inputs!P569","v":0},{"$f":"-Dx_Inputs!Q569","v":0},{"$f":"-Dx_Inputs!R569","v":0},{"$f":"-Dx_Inputs!S569","v":0},{"$f":"-Dx_Inputs!T569","v":0}]
[null,"Meters and Services",null,null,null,null,{"$f":"-Dx_Inputs!E570","v":0},{"$f":"-Dx_Inputs!F570","v":0},{"$f":"-Dx_Inputs!G570","v":0},{"$f":"-Dx_Inputs!H570","v":0},{"$f":"-Dx_Inputs!I570","v":0},{"$f":"-Dx_Inputs!J570","v":0},{"$f":"-Dx_Inputs!K570","v":0},{"$f":"-Dx_Inputs!L570","v":0},{"$f":"-Dx_Inputs!M570","v":0},{"$f":"-Dx_Inputs!N570","v":0},{"$f":"-Dx_Inputs!O570","v":0},{"$f":"-Dx_Inputs!P570","v":0},{"$f":"-Dx_Inputs!Q570","v":0},{"$f":"-Dx_Inputs!R570","v":0},{"$f":"-Dx_Inputs!S570","v":0},{"$f":"-Dx_Inputs!T570","v":0}]
[null,"IT",null,null,null,null,{"$f":"-Dx_Inputs!E571","v":0},{"$f":"-Dx_Inputs!F571","v":0},{"$f":"-Dx_Inputs!G571","v":0},{"$f":"-Dx_Inputs!H571","v":0},{"$f":"-Dx_Inputs!I571","v":0},{"$f":"-Dx_Inputs!J571","v":0},{"$f":"-Dx_Inputs!K571","v":0},{"$f":"-Dx_Inputs!L571","v":0},{"$f":"-Dx_Inputs!M571","v":0},{"$f":"-Dx_Inputs!N571","v":0},{"$f":"-Dx_Inputs!O571","v":0},{"$f":"-Dx_Inputs!P571","v":0},{"$f":"-Dx_Inputs!Q571","v":0},{"$f":"-Dx_Inputs!R571","v":0},{"$f":"-Dx_Inputs!S571","v":0},{"$f":"-Dx_Inputs!T571","v":0}]
[null,"SCADA & Communications",null,null,null,null,{"$f":"-Dx_Inputs!E572","v":0},{"$f":"-Dx_Inputs!F572","v":0},{"$f":"-Dx_Inputs!G572","v":0},{"$f":"-Dx_Inputs!H572","v":0},{"$f":"-Dx_Inputs!I572","v":0},{"$f":"-Dx_Inputs!J572","v":0},{"$f":"-Dx_Inputs!K572","v":0},{"$f":"-Dx_Inputs!L572","v":0},{"$f":"-Dx_Inputs!M572","v":0},{"$f":"-Dx_Inputs!N572","v":0},{"$f":"-Dx_Inputs!O572","v":0},{"$f":"-Dx_Inputs!P572","v":0},{"$f":"-Dx_Inputs!Q572","v":0},{"$f":"-Dx_Inputs!R572","v":0},{"$f":"-Dx_Inputs!S572","v":0},{"$f":"-Dx_Inputs!T572","v":0}]
[null,"Other Distribution Non-Network",null,null,null,null,{"$f":"-Dx_Inputs!E573","v":0},{"$f":"-Dx_Inputs!F573","v":0},{"$f":"-Dx_Inputs!G573","v":0},{"$f":"-Dx_Inputs!H573","v":0},{"$f":"-Dx_Inputs!I573","v":0},{"$f":"-Dx_Inputs!J573","v":0},{"$f":"-Dx_Inputs!K573","v":0},{"$f":"-Dx_Inputs!L573","v":0},{"$f":"-Dx_Inputs!M573","v":0},{"$f":"-Dx_Inputs!N573","v":0},{"$f":"-Dx_Inputs!O573","v":0},{"$f":"-Dx_Inputs!P573","v":0},{"$f":"-Dx_Inputs!Q573","v":0},{"$f":"-Dx_Inputs!R573","v":0},{"$f":"-Dx_Inputs!S573","v":0},{"$f":"-Dx_Inputs!T573","v":0}]
[null,"Distribution Land & Easements",null,null,null,null,{"$f":"-Dx_Inputs!E574","v":0},{"$f":"-Dx_Inputs!F574","v":0},{"$f":"-Dx_Inputs!G574","v":0},{"$f":"-Dx_Inputs!H574","v":0},{"$f":"-Dx_Inputs!I574","v":0},{"$f":"-Dx_Inputs!J574","v":0},{"$f":"-Dx_Inputs!K574","v":0},{"$f":"-Dx_Inputs!L574","v":0},{"$f":"-Dx_Inputs!M574","v":0},{"$f":"-Dx_Inputs!N574","v":0},{"$f":"-Dx_Inputs!O574","v":0},{"$f":"-Dx_Inputs!P574","v":0},{"$f":"-Dx_Inputs!Q574","v":0},{"$f":"-Dx_Inputs!R574","v":0},{"$f":"-Dx_Inputs!S574","v":0},{"$f":"-Dx_Inputs!T574","v":0}]
[null,"Equity Raising Costs"]
[null,"Total",null,null,null,null,{"$f":"SUM(G129:G139)","v":-4.9442639726807061},{"$f":"SUM(H129:H139)","v":-4.7309937770182939},-4.6630034472886894,-4.5748722734547504,-4.4720159075803991,-4.3544458691143157,-3.798745495117823,-0.50951140337612377,0,0,0,{"$f":"SUM(R129:R139)","v":-4.3694403684746987},-6.898978798255456,-4.3676890637154937,0,0]
[]
[null,"Disposals/Redundant assets"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"IF(G101+G115+G129>Dx_Inputs!E596,-Dx_Inputs!E596,0)","v":0},{"$f":"IF(H101+H115+H129>Dx_Inputs!F596,-Dx_Inputs!F596,0)","v":0},{"$f":"IF(I101+I115+I129>Dx_Inputs!G596,-Dx_Inputs!G596,0)","v":0},{"$f":"IF(J101+J115+J129>Dx_Inputs!H596,-Dx_Inputs!H596,0)","v":0},{"$f":"IF(K101+K115+K129>Dx_Inputs!I596,-Dx_Inputs!I596,0)","v":0},{"$f":"IF(L101+L115+L129>Dx_Inputs!J596,-Dx_Inputs!J596,0)","v":-1.0489913255976093},{"$f":"IF(M101+M115+M129>Dx_Inputs!K596,-Dx_Inputs!K596,-(M101+M115+M129))","v":0},{"$f":"IF(N101+N115+N129>Dx_Inputs!L596,-Dx_Inputs!L596,-(N101+N115+N129))","v":-0.26551274787535406},{"$f":"IF(O101+O115+O129>Dx_Inputs!M596,-Dx_Inputs!M596,-(O101+O115+O129))","v":-1.2800009302325581},{"$f":"IF(P101+P115+P129>Dx_Inputs!N596,-Dx_Inputs!N596,-(P101+P115+P129))","v":-0.13530474671270717},{"$f":"IF(Q101+Q115+Q129>Dx_Inputs!O596,-Dx_Inputs!O596,-(Q101+Q115+Q129))","v":0}]
[null,"Underground Cables",null,null,null,null,{"$f":"IF(G102+G116+G130>Dx_Inputs!E597,-Dx_Inputs!E597,0)","v":0},{"$f":"IF(H102+H116+H130>Dx_Inputs!F597,-Dx_Inputs!F597,0)","v":0},{"$f":"IF(I102+I116+I130>Dx_Inputs!G597,-Dx_Inputs!G597,0)","v":0},{"$f":"IF(J102+J116+J130>Dx_Inputs!H597,-Dx_Inputs!H597,0)","v":0},{"$f":"IF(K102+K116+K130>Dx_Inputs!I597,-Dx_Inputs!I597,0)","v":0},{"$f":"IF(L102+L116+L130>Dx_Inputs!J597,-Dx_Inputs!J597,0)","v":0},{"$f":"IF(M102+M116+M130>Dx_Inputs!K597,-Dx_Inputs!K597,-(M102+M116+M130))","v":0},{"$f":"IF(N102+N116+N130>Dx_Inputs!L597,-Dx_Inputs!L597,-(N102+N116+N130))","v":0},{"$f":"IF(O102+O116+O130>Dx_Inputs!M597,-Dx_Inputs!M597,-(O102+O116+O130))","v":0},{"$f":"IF(P102+P116+P130>Dx_Inputs!N597,-Dx_Inputs!N597,-(P102+P116+P130))","v":0},{"$f":"IF(Q102+Q116+Q130>Dx_Inputs!O597,-Dx_Inputs!O597,-(Q102+Q116+Q130))","v":0}]
[null,"Transformers",null,null,null,null,{"$f":"IF(G103+G117+G131>Dx_Inputs!E598,-Dx_Inputs!E598,0)","v":0},{"$f":"IF(H103+H117+H131>Dx_Inputs!F598,-Dx_Inputs!F598,0)","v":0},{"$f":"IF(I103+I117+I131>Dx_Inputs!G598,-Dx_Inputs!G598,0)","v":0},{"$f":"IF(J103+J117+J131>Dx_Inputs!H598,-Dx_Inputs!H598,0)","v":0},{"$f":"IF(K103+K117+K131>Dx_Inputs!I598,-Dx_Inputs!I598,0)","v":0},{"$f":"IF(L103+L117+L131>Dx_Inputs!J598,-Dx_Inputs!J598,0)","v":0},{"$f":"IF(M103+M117+M131>Dx_Inputs!K598,-Dx_Inputs!K598,-(M103+M117+M131))","v":0},{"$f":"IF(N103+N117+N131>Dx_Inputs!L598,-Dx_Inputs!L598,-(N103+N117+N131))","v":0},{"$f":"IF(O103+O117+O131>Dx_Inputs!M598,-Dx_Inputs!M598,-(O103+O117+O131))","v":0},{"$f":"IF(P103+P117+P131>Dx_Inputs!N598,-Dx_Inputs!N598,-(P103+P117+P131))","v":0},{"$f":"IF(Q103+Q117+Q131>Dx_Inputs!O598,-Dx_Inputs!O598,-(Q103+Q117+Q131))","v":0}]
[null,"Switchgear",null,null,null,null,{"$f":"IF(G104+G118+G132>Dx_Inputs!E599,-Dx_Inputs!E599,0)","v":0},{"$f":"IF(H104+H118+H132>Dx_Inputs!F599,-Dx_Inputs!F599,0)","v":0},{"$f":"IF(I104+I118+I132>Dx_Inputs!G599,-Dx_Inputs!G599,0)","v":0},{"$f":"IF(J104+J118+J132>Dx_Inputs!H599,-Dx_Inputs!H599,0)","v":0},{"$f":"IF(K104+K118+K132>Dx_Inputs!I599,-Dx_Inputs!I599,0)","v":0},{"$f":"IF(L104+L118+L132>Dx_Inputs!J599,-Dx_Inputs!J599,0)","v":0},{"$f":"IF(M104+M118+M132>Dx_Inputs!K599,-Dx_Inputs!K599,-(M104+M118+M132))","v":0},{"$f":"IF(N104+N118+N132>Dx_Inputs!L599,-Dx_Inputs!L599,-(N104+N118+N132))","v":0},{"$f":"IF(O104+O118+O132>Dx_Inputs!M599,-Dx_Inputs!M599,-(O104+O118+O132))","v":0},{"$f":"IF(P104+P118+P132>Dx_Inputs!N599,-Dx_Inputs!N599,-(P104+P118+P132))","v":0},{"$f":"IF(Q104+Q118+Q132>Dx_Inputs!O599,-Dx_Inputs!O599,-(Q104+Q118+Q132))","v":0}]
[null,"Street lighting",null,null,null,null,{"$f":"IF(G105+G119+G133>Dx_Inputs!E600,-Dx_Inputs!E600,0)","v":0},{"$f":"IF(H105+H119+H133>Dx_Inputs!F600,-Dx_Inputs!F600,0)","v":0},{"$f":"IF(I105+I119+I133>Dx_Inputs!G600,-Dx_Inputs!G600,0)","v":0},{"$f":"IF(J105+J119+J133>Dx_Inputs!H600,-Dx_Inputs!H600,0)","v":0},{"$f":"IF(K105+K119+K133>Dx_Inputs!I600,-Dx_Inputs!I600,0)","v":0},{"$f":"IF(L105+L119+L133>Dx_Inputs!J600,-Dx_Inputs!J600,0)","v":0},{"$f":"IF(M105+M119+M133>Dx_Inputs!K600,-Dx_Inputs!K600,-(M105+M119+M133))","v":0},{"$f":"IF(N105+N119+N133>Dx_Inputs!L600,-Dx_Inputs!L600,-(N105+N119+N133))","v":0},{"$f":"IF(O105+O119+O133>Dx_Inputs!M600,-Dx_Inputs!M600,-(O105+O119+O133))","v":0},{"$f":"IF(P105+P119+P133>Dx_Inputs!N600,-Dx_Inputs!N600,-(P105+P119+P133))","v":0},{"$f":"IF(Q105+Q119+Q133>Dx_Inputs!O600,-Dx_Inputs!O600,-(Q105+Q119+Q133))","v":0}]
[null,"Meters and Services",null,null,null,null,{"$f":"IF(G106+G120+G134>Dx_Inputs!E601,-Dx_Inputs!E601,0)","v":0},{"$f":"IF(H106+H120+H134>Dx_Inputs!F601,-Dx_Inputs!F601,0)","v":0},{"$f":"IF(I106+I120+I134>Dx_Inputs!G601,-Dx_Inputs!G601,0)","v":0},{"$f":"IF(J106+J120+J134>Dx_Inputs!H601,-Dx_Inputs!H601,0)","v":0},{"$f":"IF(K106+K120+K134>Dx_Inputs!I601,-Dx_Inputs!I601,0)","v":0},{"$f":"IF(L106+L120+L134>Dx_Inputs!J601,-Dx_Inputs!J601,0)","v":0},{"$f":"IF(M106+M120+M134>Dx_Inputs!K601,-Dx_Inputs!K601,-(M106+M120+M134))","v":0},{"$f":"IF(N106+N120+N134>Dx_Inputs!L601,-Dx_Inputs!L601,-(N106+N120+N134))","v":0},{"$f":"IF(O106+O120+O134>Dx_Inputs!M601,-Dx_Inputs!M601,-(O106+O120+O134))","v":0},{"$f":"IF(P106+P120+P134>Dx_Inputs!N601,-Dx_Inputs!N601,-(P106+P120+P134))","v":0},{"$f":"IF(Q106+Q120+Q134>Dx_Inputs!O601,-Dx_Inputs!O601,-(Q106+Q120+Q134))","v":0}]
[null,"IT",null,null,null,null,{"$f":"IF(G107+G121+G135>Dx_Inputs!E602,-Dx_Inputs!E602,0)","v":0},{"$f":"IF(H107+H121+H135>Dx_Inputs!F602,-Dx_Inputs!F602,0)","v":0},{"$f":"IF(I107+I121+I135>Dx_Inputs!G602,-Dx_Inputs!G602,0)","v":0},{"$f":"IF(J107+J121+J135>Dx_Inputs!H602,-Dx_Inputs!H602,0)","v":-0.94656492565401107},{"$f":"IF(K107+K121+K135>Dx_Inputs!I602,-Dx_Inputs!I602,0)","v":0},{"$f":"IF(L107+L121+L135>Dx_Inputs!J602,-Dx_Inputs!J602,0)","v":-7.8121620600016956E-2},{"$f":"IF(M107+M121+M135>Dx_Inputs!K602,-Dx_Inputs!K602,-(M107+M121+M135))","v":0},{"$f":"IF(N107+N121+N135>Dx_Inputs!L602,-Dx_Inputs!L602,-(N107+N121+N135))","v":0},{"$f":"IF(O107+O121+O135>Dx_Inputs!M602,-Dx_Inputs!M602,-(O107+O121+O135))","v":0},{"$f":"IF(P107+P121+P135>Dx_Inputs!N602,-Dx_Inputs!N602,-(P107+P121+P135))","v":0},{"$f":"IF(Q107+Q121+Q135>Dx_Inputs!O602,-Dx_Inputs!O602,-(Q107+Q121+Q135))","v":0}]
[null,"SCADA & Communications",null,null,null,null,{"$f":"IF(G108+G122+G136>Dx_Inputs!E603,-Dx_Inputs!E603,0)","v":0},{"$f":"IF(H108+H122+H136>Dx_Inputs!F603,-Dx_Inputs!F603,0)","v":0},{"$f":"IF(I108+I122+I136>Dx_Inputs!G603,-Dx_Inputs!G603,0)","v":0},{"$f":"IF(J108+J122+J136>Dx_Inputs!H603,-Dx_Inputs!H603,0)","v":0},{"$f":"IF(K108+K122+K136>Dx_Inputs!I603,-Dx_Inputs!I603,0)","v":0},{"$f":"IF(L108+L122+L136>Dx_Inputs!J603,-Dx_Inputs!J603,0)","v":0},{"$f":"IF(M108+M122+M136>Dx_Inputs!K603,-Dx_Inputs!K603,-(M108+M122+M136))","v":0},{"$f":"IF(N108+N122+N136>Dx_Inputs!L603,-Dx_Inputs!L603,-(N108+N122+N136))","v":0},{"$f":"IF(O108+O122+O136>Dx_Inputs!M603,-Dx_Inputs!M603,-(O108+O122+O136))","v":0},{"$f":"IF(P108+P122+P136>Dx_Inputs!N603,-Dx_Inputs!N603,-(P108+P122+P136))","v":0},{"$f":"IF(Q108+Q122+Q136>Dx_Inputs!O603,-Dx_Inputs!O603,-(Q108+Q122+Q136))","v":7.6050277186823223E-15}]
[null,"Other Distribution Non-Network",null,null,null,null,{"$f":"IF(G109+G123+G137>Dx_Inputs!E604,-Dx_Inputs!E604,0)","v":0},{"$f":"IF(H109+H123+H137>Dx_Inputs!F604,-Dx_Inputs!F604,0)","v":0},{"$f":"IF(I109+I123+I137>Dx_Inputs!G604,-Dx_Inputs!G604,0)","v":0},{"$f":"IF(J109+J123+J137>Dx_Inputs!H604,-Dx_Inputs!H604,0)","v":0},{"$f":"IF(K109+K123+K137>Dx_Inputs!I604,-Dx_Inputs!I604,0)","v":0},{"$f":"IF(L109+L123+L137>Dx_Inputs!J604,-Dx_Inputs!J604,0)","v":0},{"$f":"IF(M109+M123+M137>Dx_Inputs!K604,-Dx_Inputs!K604,-(M109+M123+M137))","v":-5.0577537782101153E-2},{"$f":"IF(N109+N123+N137>Dx_Inputs!L604,-Dx_Inputs!L604,-(N109+N123+N137))","v":0},{"$f":"IF(O109+O123+O137>Dx_Inputs!M604,-Dx_Inputs!M604,-(O109+O123+O137))","v":0},{"$f":"IF(P109+P123+P137>Dx_Inputs!N604,-Dx_Inputs!N604,-(P109+P123+P137))","v":-2.675785173984},{"$f":"IF(Q109+Q123+Q137>Dx_Inputs!O604,-Dx_Inputs!O604,-(Q109+Q123+Q137))","v":0.97338508370056687}]
[null,"Distribution Land & Easements",null,null,null,null,{"$f":"IF(G110+G124+G138>Dx_Inputs!E605,-Dx_Inputs!E605,0)","v":-0.24127629315879337},{"$f":"IF(H110+H124+H138>Dx_Inputs!F605,-Dx_Inputs!F605,0)","v":0},{"$f":"IF(I110+I124+I138>Dx_Inputs!G605,-Dx_Inputs!G605,0)","v":0},{"$f":"IF(J110+J124+J138>Dx_Inputs!H605,-Dx_Inputs!H605,0)","v":0},{"$f":"IF(K110+K124+K138>Dx_Inputs!I605,-Dx_Inputs!I605,0)","v":-1.1155758346311892E-3},{"$f":"IF(L110+L124+L138>Dx_Inputs!J605,-Dx_Inputs!J605,0)","v":-1.3449301010856571},{"$f":"IF(M110+M124+M138>Dx_Inputs!K605,-Dx_Inputs!K605,-(M110+M124+M138))","v":-0.87766137779182862},{"$f":"IF(N110+N124+N138>Dx_Inputs!L605,-Dx_Inputs!L605,-(N110+N124+N138))","v":-3.2405099150141635E-2},{"$f":"IF(O110+O124+O138>Dx_Inputs!M605,-Dx_Inputs!M605,-(O110+O124+O138))","v":-3.6515553488372086},{"$f":"IF(P110+P124+P138>Dx_Inputs!N605,-Dx_Inputs!N605,-(P110+P124+P138))","v":0},{"$f":"IF(Q110+Q124+Q138>Dx_Inputs!O605,-Dx_Inputs!O605,-(Q110+Q124+Q138))","v":-0.31394040999999995}]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"IF(G111+G125+G139>Dx_Inputs!E606,-Dx_Inputs!E606,0)","v":0},{"$f":"IF(H111+H125+H139>Dx_Inputs!F606,-Dx_Inputs!F606,0)","v":0},{"$f":"IF(I111+I125+I139>Dx_Inputs!G606,-Dx_Inputs!G606,0)","v":0},{"$f":"IF(J111+J125+J139>Dx_Inputs!H606,-Dx_Inputs!H606,0)","v":0},{"$f":"IF(K111+K125+K139>Dx_Inputs!I606,-Dx_Inputs!I606,0)","v":0},{"$f":"IF(L111+L125+L139>Dx_Inputs!J606,-Dx_Inputs!J606,0)","v":0},{"$f":"IF(M111+M125+M139>Dx_Inputs!K606,-Dx_Inputs!K606,-(M111+M125+M139))","v":0},{"$f":"IF(N111+N125+N139>Dx_Inputs!L606,-Dx_Inputs!L606,-(N111+N125+N139))","v":0},{"$f":"IF(O111+O125+O139>Dx_Inputs!M606,-Dx_Inputs!M606,-(O111+O125+O139))","v":0},{"$f":"IF(P111+P125+P139>Dx_Inputs!N606,-Dx_Inputs!N606,-(P111+P125+P139))","v":0},{"$f":"IF(Q111+Q125+Q139>Dx_Inputs!O606,-Dx_Inputs!O606,-(Q111+Q125+Q139))","v":0}]
[null,"Total",null,null,null,null,{"$f":"SUM(G143:G153)","v":-0.24127629315879337},{"$f":"SUM(H143:H153)","v":0},0,-0.94656492565401107,-1.1155758346311892E-3,-2.4720430472832833,-0.92823891557392979,-0.29791784702549567,-4.9315562790697669,-2.8110899206967073,0.65944467370057447]
[]
[null,"Closing balance",null,"Checks"]
[null,"Wooden Pole Lines",null,{"$f":"IF(ROUND(SUM(F157,G115:AF115,G129:Q129,G143:Q143),8)>=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"Dx_Inputs!H38","v":609.21793779233167},{"$f":"SUM(G101,G115,G129,G143)","v":563.49502534591522},{"$f":"SUM(H101,H115,H129,H143)","v":518.20476985210712},473.25257426356984,428.66902229642926,384.48938919465542,339.70199618357412,296.88799633475645,256.65528385638152,215.84900652549408,{"$f":"SUM(P101,P115,P129,P143)","v":176.18742537812648},136.66114897747158,93.98290155013656,51.548437394215107,13.93441636247168,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Underground Cables",null,{"$f":"IF(ROUND(SUM(F158,G116:AF116,G130:Q130,G144:Q144),8)>=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"Dx_Inputs!H39","v":689.93338679720273},671.23600504118099,{"$f":"SUM(H102,H116,H130,H144)","v":652.53862328515925},633.84124152913751,615.14385977311576,596.44647801709402,577.74909626107228,559.05171450505054,540.3543327490288,521.65695099300706,502.95956923698532,484.26218748096358,465.56480572494189,446.86742396892021,428.17004221289852,409.47266045687684,390.77527870085515,372.07789694483347,353.38051518881178,334.6831334327901,315.98575167676842,297.28836992074673,278.59098816472505,259.89360640870336,241.19622465268165,222.49884289665994,203.80146114063822]
[null,"Transformers",null,"OK",null,{"$f":"Dx_Inputs!H40","v":262.66875537223797},246.1373726740191,229.71039672735733,213.36124612711765,197.09654173522398,180.92333686880681,164.84880594130271,148.96531317793944,133.81640956615919,118.78085792951208,103.74530629286497,88.709754656217854,73.212497162971928,56.786883417528088,41.46360702882334,27.165811501643326,12.868015974463312,0,0,0,0,0,0,0,0,0,0]
[null,"Switchgear",null,"OK",null,{"$f":"Dx_Inputs!H41","v":140.00527147422207},129.3869816999769,118.79903149649797,108.23531577472761,97.698446849176051,87.190799017041655,76.715335662757496,66.296686966300598,56.071721093623999,45.876862712965078,35.682004332306157,25.487145951647236,15.016757921455854,4.4321985052471904,-0.35675591057142853,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Street lighting",null,"OK",null,{"$f":"Dx_Inputs!H42","v":6.7760718420693573},{"$f":"SUM(G105,G119,G133,G147)","v":1.1293453070115591},-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,2.2779476401671518E-17,2.2779476401671518E-17,2.2779476401671518E-17,2.2779476401671518E-17,2.2779476401671518E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meters and Services",null,"OK",null,{"$f":"Dx_Inputs!H43","v":216.83389294019273},193.26499153365003,169.69609012710734,146.12718872056465,122.55828731402195,98.98938590747926,75.420484500936567,51.851583094393895,28.282681687851223,4.7137802813085514,3.5527136788005009E-14,3.5527136788005009E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,"OK",null,{"$f":"Dx_Inputs!H44","v":19.87114136804259},17.843473881507631,15.815806394972673,13.788138908437716,10.813906496248746,8.786239009713789,6.6804499025788147,4.9224367703212328,3.164423638063651,1.4064105058060694,2.886579864025407E-15,2.886579864025407E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,"OK",null,{"$f":"Dx_Inputs!H45","v":16.53293473339119},14.912058779137151,13.291182824883112,11.670306870629073,10.049430916375034,8.4285549621209945,6.8076790078669553,5.1868030536129162,3.565927099358877,1.945051145104838,0.32417519085079904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,"OK",null,{"$f":"Dx_Inputs!H46","v":66.028823990467501},60.185565230249139,54.342306470030778,48.499047709812416,42.655788949594054,36.812530189375693,30.969271429157331,25.075435131156869,19.232176370938511,13.388917610720153,{"$f":"SUM(P109,P123,P137,P151)","v":4.869873676517793},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,"OK",null,{"$f":"Dx_Inputs!H47","v":27.610733034711973},27.369456741553179,27.369456741553179,27.369456741553179,27.369456741553179,27.368341165718547,26.023411064632889,25.145749686841061,25.113344587690918,21.461789238853708,21.461789238853708,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707,21.147848828853707]
[null,"Equity Raising Costs",null,"OK",null,{"$f":"Dx_Inputs!H48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB111,AB125,AB139,AB153)","v":0},{"$f":"SUM(AC111,AC125,AC139,AC153)","v":0},{"$f":"SUM(AD111,AD125,AD139,AD153)","v":0},{"$f":"SUM(AE111,AE125,AE139,AE153)","v":0},{"$f":"SUM(AF111,AF125,AF139,AF153)","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F157:F167)","v":2055.4789493448698},{"$f":"SUM(G157:G167)","v":1924.9602762342013},{"$f":"SUM(H157:H167)","v":1799.7676639196688},1676.1445166455499,1552.0547410717384,1429.4350543320061,1304.916529953879,1183.3837187203728,1066.2563006490968,945.07962694277171,845.23014334650532,756.26808589515406,668.92481118835997,580.78279211476433,504.35915852247575,457.78632078737382,424.79114350417217,393.22574577368715,374.52836401766547,355.83098226164378,337.1336005056221,318.43621874960041,299.73883699357873,281.04145523755705,262.34407348153536,243.64669172551365,224.94930996949194]
[]
[null,"Capital expenditure [$M real as at 30 June 2017]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"F229","v":0},{"$f":"G229","v":101.21405067461909},223.45809120717396,392.9782338965386,544.94070996121945,685.3993922777662,907.37878418478704,1215.3263333348636,1574.5643761747101,1840.739256312112,2007.3029701833707,2058.8604274044428,2211.623974259554,2325.7390179435615,2421.8348571689839,2506.0082348109677,2577.3176253626207,2656.4773240706058,2735.5175510339877,2812.2110995044668,2880.8606130306971,2943.5356028569799,3014.7693300853621,3081.9219350959215,3144.9934178886583,3203.9837784635729]
[null,"Underground Cables",null,null,null,null,{"$f":"F230","v":0},193.29275862303734,376.81558393676073,626.4855470404608,761.97049468191972,880.13585568067015,970.39508079536665,1028.4830604244503,1067.9062069503534,1105.445469543723,1139.4010118022068,1168.3211490627843,1206.7142908262017,1248.0071115424348,1278.3915861504156,1299.0411624960107,1324.8344970080352,1349.6268475476988,1376.3986008720117,1402.824251811368,1430.7339639667493,1458.0964068227506,1483.9926109198191,1508.9398539299959,1532.9381358532812,1555.9874566896751]
[null,"Transformers",null,null,null,null,{"$f":"F231","v":0},63.063685996452975,123.15590609002793,209.04060766143806,254.8857810123969,298.39702473343789,336.96834123221214,458.49834961605353,560.93440652427694,671.92749872819604,764.48062422369128,828.88160791488963,884.7001845270479,944.7936636295417,1002.7252622748828,1057.592638488115,1116.7221341657719,1177.8720484263122,1233.683944212125,1287.2109037337057,1342.723048808733,1396.5415641125574,1444.5486427743417,1489.6331381346085,1531.7950501933578,1571.0343789505896]
[null,"Switchgear",null,null,null,null,0,48.633339299616708,103.81650307814725,182.33174441367768,231.61460131964344,279.00411459814626,337.47478936507241,400.4661983952023,457.81041363851034,515.46887838202565,556.70406014366347,583.06574358712294,604.98912875153678,631.20016686554175,654.93285074309881,675.93487172723894,699.14835241454853,721.67862078901567,741.89608172586611,760.93307281824968,781.06465317518973,800.40997910335898,816.7282837824439,831.64117365458526,845.14864871978318,857.25070897803755]
[null,"Street lighting",null,null,null,null,0,19.040015385853035,37.256099754237304,63.698081119624739,75.953441292310302,87.786150398688747,96.429331880164952,96.113581516335756,95.177485206835428,95.133808280293053,94.910332464742481,93.216785468086869,90.214069912782222,87.479315479052602,84.524001475666338,81.209474993855707,78.176164261740581,74.977820841948017,71.329794316622554,67.449410167343245,63.635916750436998,59.6611323589606,56.181925404658955,53.415290205792566,51.809025196130413,50.754445605937846]
[null,"Meters and Services",null,null,null,null,0,12.030562449364197,25.219088561755569,39.585905126206249,50.813499169176048,66.345000312289415,81.866636704576834,90.548691144675743,95.518586605716322,100.6325278983481,114.503073627677,123.8948712890147,133.20374563469832,147.61461072211722,165.06781569534601,181.03267028962591,195.0111476752995,212.54298684045443,228.21315615529102,242.54024469812552,255.28632564288208,265.99191777337927,274.94534689875326,282.29686036068551,287.27822561810632,290.29169373648074]
[null,"IT",null,null,null,null,0,20.173463174001135,54.557804994544199,72.38233760034025,79.755673294203348,94.432010826434393,114.04692097526632,119.40867734300367,113.51520274772793,110.57289411641422,96.486948524895666,97.925761544474767,108.3233001884845,118.77015163279697,120.03930403777815,108.70455766530358,93.933219319483925,92.280703637795298,91.519173474945461,96.26244214559074,98.071243375803732,104.50592239072091,99.466281307845009,93.49082775884736,88.408016965837604,84.2054721124195]
[null,"SCADA & Communications",null,null,null,null,0,2.5997212856704395,4.8843949828340927,6.9199127849801663,10.082809372356254,12.345546832740169,15.639980081987733,17.313483016252352,17.557042689138967,16.130698017785825,13.950565657278931,11.871189279056637,15.302723248482135,16.317455601789732,18.010595372441582,19.233187970295464,20.006894950684512,32.813978282661004,46.213218262059065,55.018406555970508,61.979043555056911,68.672255053544077,74.231882606306613,78.644739185916606,81.917587513281489,84.122879483486571]
[null,"Other Distribution Non-Network",null,null,null,null,0,10.183517079908791,18.442701755176891,41.525389467080259,50.526056718770597,67.752909570297419,83.585328564918385,93.029675617807499,83.222034178832899,79.339422011290765,75.216636025736747,61.554879644092523,62.902233548592065,69.895187103337989,112.47156870265228,105.18566160541873,98.888137742839916,107.70491989139011,119.93441410730364,125.33369535908176,126.1886639003902,138.50025579343372,149.73448700893721,160.39696182410432,170.40508181373824,179.75884697783891]
[null,"Distribution Land & Easements",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,7.548260372457297,21.14061701830499,57.408137759311401,60.823837285537408,63.662135667659854,75.065701493056366,87.922541265514539,96.515194596850193,101.86685810801892,114.31351167654016,126.09189853613817,137.87028539573618,149.64867225533419,161.42705911493221]
[null,"Equity Raising Costs",null,null,null,null,0,0,0,0,0,0,0,5.9061924245821578,10.464296497854365,13.865915171402357,14.901736368523506,14.545829060749998,14.182401437265334,13.818973813780669,13.455546190296005,13.09211856681134,12.728690943326676,12.365263319842011,12.001835696357347,11.638408072872682,11.274980449388018,{"$f":"AA239","v":10.911552825903353},{"$f":"AB239","v":10.548125202418689},{"$f":"AC239","v":10.184697578934024},{"$f":"AD239","v":9.8212699554493597},{"$f":"AE239","v":9.4578423319646951}]
[null,"Total",null,null,null,null,{"$f":"SUM(G173:G183)","v":0},470.23111396852374,967.60617436065797,1634.9477591103466,2060.543066821996,2471.5980052304703,2943.785193784352,3525.0942428332269,4076.6700512139573,4549.2563684615907,4877.857959021786,5042.1382442547165,5339.704312707102,5624.7762713522607,5928.8615255708737,6107.8584158991807,6280.4289995120116,6513.4062151407798,6744.6303111220832,6957.9371294636258,7153.685310763346,7361.1401007681288,7551.2388145270243,7728.4357631251278,7894.1631319729595,8048.2745624449362]
[]
[null,"Capital expenditure"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"Dx_Inputs!E246+Dx_Inputs!E333","v":101.21405067461909},{"$f":"Dx_Inputs!F246+Dx_Inputs!F333","v":123.91406235682979},{"$f":"Dx_Inputs!G246+Dx_Inputs!G333","v":173.46665929587724},{"$f":"Dx_Inputs!H246-Dx_Inputs!H457","v":161.74389930695884},{"$f":"Dx_Inputs!I246-Dx_Inputs!I457","v":154.50082703060343},{"$f":"Dx_Inputs!J246-Dx_Inputs!J457","v":241.81087433841591},{"$f":"Dx_Inputs!K246-Dx_Inputs!K457","v":331.27336676095706},{"$f":"Dx_Inputs!L246-Dx_Inputs!L457","v":389.40424870205294},{"$f":"Dx_Inputs!M246-Dx_Inputs!M457","v":303.87114091888799},{"$f":"Dx_Inputs!N246-Dx_Inputs!N457","v":212.17003288632424},{"$f":"Dx_Inputs!O246-Dx_Inputs!O457","v":105.04640792280429},{"$f":"Dx_Inputs!P246-Dx_Inputs!P457","v":209.0114157234508},{"$f":"Dx_Inputs!Q246-Dx_Inputs!Q457","v":175.46075196023642},{"$f":"Dx_Inputs!R246-Dx_Inputs!R457","v":161.72107803726661},{"$f":"Dx_Inputs!S246-Dx_Inputs!S457","v":153.74303299132202},{"$f":"Dx_Inputs!T246-Dx_Inputs!T457","v":144.62887597395024},{"$f":"Dx_Inputs!U246-Dx_Inputs!U457","v":156.00671769062316},{"$f":"Dx_Inputs!V246-Dx_Inputs!V457","v":159.69228784091302},{"$f":"Dx_Inputs!W246-Dx_Inputs!W457","v":161.2405431977887},{"$f":"Dx_Inputs!X246-Dx_Inputs!X457","v":157.12920442909589},{"$f":"Dx_Inputs!Y246-Dx_Inputs!Y457","v":154.98710034936997},{"$f":"Dx_Inputs!Z246-Dx_Inputs!Z457","v":167.32601093072222},{"$f":"Dx_Inputs!AA246-Dx_Inputs!AA457","v":167.32601093072222},{"$f":"Dx_Inputs!AB246-Dx_Inputs!AB457","v":167.32601093072222},{"$f":"Dx_Inputs!AC246-Dx_Inputs!AC457","v":167.32601093072222},{"$f":"Dx_Inputs!AD246-Dx_Inputs!AD457","v":167.32601093072222}]
[null,"Underground Cables",null,null,null,null,{"$f":"Dx_Inputs!E247+Dx_Inputs!E334","v":193.29275862303734},{"$f":"Dx_Inputs!F247+Dx_Inputs!F334","v":185.70978662907044},{"$f":"Dx_Inputs!G247+Dx_Inputs!G334","v":254.39993734850174},{"$f":"Dx_Inputs!H247-Dx_Inputs!H458","v":146.08668949560919},{"$f":"Dx_Inputs!I247-Dx_Inputs!I458","v":130.99024979427466},{"$f":"Dx_Inputs!J247-Dx_Inputs!J458","v":105.67938283034664},{"$f":"Dx_Inputs!K247-Dx_Inputs!K458","v":75.069306433346},{"$f":"Dx_Inputs!L247-Dx_Inputs!L458","v":57.706870755215874},{"$f":"Dx_Inputs!M247-Dx_Inputs!M458","v":57.084692081161535},{"$f":"Dx_Inputs!N247-Dx_Inputs!N458","v":54.761350204753654},{"$f":"Dx_Inputs!O247-Dx_Inputs!O458","v":50.977535098791037},{"$f":"Dx_Inputs!P247-Dx_Inputs!P458","v":60.26528738860123},{"$f":"Dx_Inputs!Q247-Dx_Inputs!Q458","v":64.16938779789362},{"$f":"Dx_Inputs!R247-Dx_Inputs!R458","v":54.330531486272896},{"$f":"Dx_Inputs!S247-Dx_Inputs!S458","v":45.501142081991631},{"$f":"Dx_Inputs!T247-Dx_Inputs!T458","v":51.403252616454537},{"$f":"Dx_Inputs!U247-Dx_Inputs!U458","v":51.25898952103455},{"$f":"Dx_Inputs!V247-Dx_Inputs!V458","v":54.092708797700872},{"$f":"Dx_Inputs!W247-Dx_Inputs!W458","v":54.648151559372621},{"$f":"Dx_Inputs!X247-Dx_Inputs!X458","v":57.0430153013873},{"$f":"Dx_Inputs!Y247-Dx_Inputs!Y458","v":57.446462923697126},{"$f":"Dx_Inputs!Z247-Dx_Inputs!Z458","v":56.937665213492465},{"$f":"Dx_Inputs!AA247-Dx_Inputs!AA458","v":56.937665213492465},{"$f":"Dx_Inputs!AB247-Dx_Inputs!AB458","v":56.937665213492465},{"$f":"Dx_Inputs!AC247-Dx_Inputs!AC458","v":56.937665213492465},{"$f":"Dx_Inputs!AD247-Dx_Inputs!AD458","v":56.937665213492465}]
[null,"Transformers",null,null,null,null,{"$f":"Dx_Inputs!E248+Dx_Inputs!E335","v":63.063685996452975},{"$f":"Dx_Inputs!F248+Dx_Inputs!F335","v":61.120369761029622},{"$f":"Dx_Inputs!G248+Dx_Inputs!G335","v":88.193633815935243},{"$f":"Dx_Inputs!H248-Dx_Inputs!H459","v":51.973688005050775},{"$f":"Dx_Inputs!I248-Dx_Inputs!I459","v":51.006959688940341},{"$f":"Dx_Inputs!J248-Dx_Inputs!J459","v":47.667206212371099},{"$f":"Dx_Inputs!K248-Dx_Inputs!K459","v":131.96568353535815},{"$f":"Dx_Inputs!L248-Dx_Inputs!L459","v":116.7042156047699},{"$f":"Dx_Inputs!M248-Dx_Inputs!M459","v":128.98265883197541},{"$f":"Dx_Inputs!N248-Dx_Inputs!N459","v":114.24143743785446},{"$f":"Dx_Inputs!O248-Dx_Inputs!O459","v":89.554956966872666},{"$f":"Dx_Inputs!P248-Dx_Inputs!P459","v":82.816043189893804},{"$f":"Dx_Inputs!Q248-Dx_Inputs!Q459","v":89.457118342797642},{"$f":"Dx_Inputs!R248-Dx_Inputs!R459","v":89.851155552582043},{"$f":"Dx_Inputs!S248-Dx_Inputs!S459","v":89.354108993404139},{"$f":"Dx_Inputs!T248-Dx_Inputs!T459","v":96.169203000497362},{"$f":"Dx_Inputs!U248-Dx_Inputs!U459","v":100.93731309768069},{"$f":"Dx_Inputs!V248-Dx_Inputs!V459","v":98.483217854315726},{"$f":"Dx_Inputs!W248-Dx_Inputs!W459","v":99.012087814492673},{"$f":"Dx_Inputs!X248-Dx_Inputs!X459","v":103.82619016263905},{"$f":"Dx_Inputs!Y248-Dx_Inputs!Y459","v":105.09902296751149},{"$f":"Dx_Inputs!Z248-Dx_Inputs!Z459","v":102.29041555311468},{"$f":"Dx_Inputs!AA248-Dx_Inputs!AA459","v":102.29041555311468},{"$f":"Dx_Inputs!AB248-Dx_Inputs!AB459","v":102.29041555311468},{"$f":"Dx_Inputs!AC248-Dx_Inputs!AC459","v":102.29041555311468},{"$f":"Dx_Inputs!AD248-Dx_Inputs!AD459","v":102.29041555311468}]
[null,"Switchgear",null,null,null,null,{"$f":"Dx_Inputs!E249+Dx_Inputs!E336","v":48.633339299616708},{"$f":"Dx_Inputs!F249+Dx_Inputs!F336","v":55.986585434951557},{"$f":"Dx_Inputs!G249+Dx_Inputs!G336","v":80.522544672875483},{"$f":"Dx_Inputs!H249-Dx_Inputs!H460","v":54.619802365174564},{"$f":"Dx_Inputs!I249-Dx_Inputs!I460","v":54.229929262488376},{"$f":"Dx_Inputs!J249-Dx_Inputs!J460","v":67.291693483811372},{"$f":"Dx_Inputs!K249-Dx_Inputs!K460","v":73.351745301564335},{"$f":"Dx_Inputs!L249-Dx_Inputs!L460","v":69.729416874231276},{"$f":"Dx_Inputs!M249-Dx_Inputs!M460","v":72.022600054876179},{"$f":"Dx_Inputs!N249-Dx_Inputs!N460","v":57.574843925595403},{"$f":"Dx_Inputs!O249-Dx_Inputs!O460","v":44.450239551345206},{"$f":"Dx_Inputs!P249-Dx_Inputs!P460","v":41.356873744799984},{"$f":"Dx_Inputs!Q249-Dx_Inputs!Q460","v":46.826151658528175},{"$f":"Dx_Inputs!R249-Dx_Inputs!R460","v":45.685687469466707},{"$f":"Dx_Inputs!S249-Dx_Inputs!S460","v":44.260329932320388},{"$f":"Dx_Inputs!T249-Dx_Inputs!T460","v":47.736370490698924},{"$f":"Dx_Inputs!U249-Dx_Inputs!U460","v":48.417054477590838},{"$f":"Dx_Inputs!V249-Dx_Inputs!V460","v":47.487591453619565},{"$f":"Dx_Inputs!W249-Dx_Inputs!W460","v":47.663909936398852},{"$f":"Dx_Inputs!X249-Dx_Inputs!X460","v":50.120325199138122},{"$f":"Dx_Inputs!Y249-Dx_Inputs!Y460","v":50.766080061771412},{"$f":"Dx_Inputs!Z249-Dx_Inputs!Z460","v":49.189518243023343},{"$f":"Dx_Inputs!AA249-Dx_Inputs!AA460","v":49.189518243023343},{"$f":"Dx_Inputs!AB249-Dx_Inputs!AB460","v":49.189518243023343},{"$f":"Dx_Inputs!AC249-Dx_Inputs!AC460","v":49.189518243023343},{"$f":"Dx_Inputs!AD249-Dx_Inputs!AD460","v":49.189518243023343}]
[null,"Street lighting",null,null,null,null,{"$f":"Dx_Inputs!E250+Dx_Inputs!E337","v":19.040015385853035},{"$f":"Dx_Inputs!F250+Dx_Inputs!F337","v":18.941056667999803},{"$f":"Dx_Inputs!G250+Dx_Inputs!G337","v":28.008297730570945},{"$f":"Dx_Inputs!H250-Dx_Inputs!H461","v":15.58561766678601},{"$f":"Dx_Inputs!I250-Dx_Inputs!I461","v":15.830204382726713},{"$f":"Dx_Inputs!J250-Dx_Inputs!J461","v":13.381431829984477},{"$f":"Dx_Inputs!K250-Dx_Inputs!K461","v":5.2694903812257863},{"$f":"Dx_Inputs!L250-Dx_Inputs!L461","v":4.8911035878091553},{"$f":"Dx_Inputs!M250-Dx_Inputs!M461","v":6.0097388107732304},{"$f":"Dx_Inputs!N250-Dx_Inputs!N461","v":6.0473990813837561},{"$f":"Dx_Inputs!O250-Dx_Inputs!O461","v":4.7738604601867944},{"$f":"Dx_Inputs!P250-Dx_Inputs!P461","v":3.9555156996874548},{"$f":"Dx_Inputs!Q250-Dx_Inputs!Q461","v":4.4212526062468589},{"$f":"Dx_Inputs!R250-Dx_Inputs!R461","v":4.4217556669025555},{"$f":"Dx_Inputs!S250-Dx_Inputs!S461","v":4.283630971823313},{"$f":"Dx_Inputs!T250-Dx_Inputs!T461","v":4.7790282701099827},{"$f":"Dx_Inputs!U250-Dx_Inputs!U461","v":4.8529469959380442},{"$f":"Dx_Inputs!V250-Dx_Inputs!V461","v":4.6459112402020377},{"$f":"Dx_Inputs!W250-Dx_Inputs!W461","v":4.6458491782582962},{"$f":"Dx_Inputs!X250-Dx_Inputs!X461","v":4.9450323695442826},{"$f":"Dx_Inputs!Y250-Dx_Inputs!Y461","v":5.0309930134513445},{"$f":"Dx_Inputs!Z250-Dx_Inputs!Z461","v":4.8008939464863332},{"$f":"Dx_Inputs!AA250-Dx_Inputs!AA461","v":4.8008939464863332},{"$f":"Dx_Inputs!AB250-Dx_Inputs!AB461","v":4.8008939464863332},{"$f":"Dx_Inputs!AC250-Dx_Inputs!AC461","v":4.8008939464863332},{"$f":"Dx_Inputs!AD250-Dx_Inputs!AD461","v":4.8008939464863332}]
[null,"Meters and Services",null,null,null,null,{"$f":"Dx_Inputs!E251+Dx_Inputs!E338","v":12.030562449364197},{"$f":"Dx_Inputs!F251+Dx_Inputs!F338","v":13.416271791376419},{"$f":"Dx_Inputs!G251+Dx_Inputs!G338","v":15.038735679508207},{"$f":"Dx_Inputs!H251-Dx_Inputs!H462","v":12.872911528783183},{"$f":"Dx_Inputs!I251-Dx_Inputs!I462","v":17.7588517114939},{"$f":"Dx_Inputs!J251-Dx_Inputs!J462","v":18.336396513944219},{"$f":"Dx_Inputs!K251-Dx_Inputs!K462","v":12.285384776264589},{"$f":"Dx_Inputs!L251-Dx_Inputs!L462","v":9.2384324362606218},{"$f":"Dx_Inputs!M251-Dx_Inputs!M462","v":12.035046558139534},{"$f":"Dx_Inputs!N251-Dx_Inputs!N462","v":23.500814917127073},{"$f":"Dx_Inputs!O251-Dx_Inputs!O462","v":21.373000000000001},{"$f":"Dx_Inputs!P251-Dx_Inputs!P462","v":17.338442686847316},{"$f":"Dx_Inputs!Q251-Dx_Inputs!Q462","v":23.596329607705783},{"$f":"Dx_Inputs!R251-Dx_Inputs!R462","v":28.211758134029356},{"$f":"Dx_Inputs!S251-Dx_Inputs!S462","v":28.604191630682443},{"$f":"Dx_Inputs!T251-Dx_Inputs!T462","v":28.524760530788285},{"$f":"Dx_Inputs!U251-Dx_Inputs!U462","v":33.979773012322191},{"$f":"Dx_Inputs!V251-Dx_Inputs!V462","v":34.38342136282531},{"$f":"Dx_Inputs!W251-Dx_Inputs!W462","v":35.332568681678254},{"$f":"Dx_Inputs!X251-Dx_Inputs!X462","v":36.107065662378872},{"$f":"Dx_Inputs!Y251-Dx_Inputs!Y462","v":36.473714558944742},{"$f":"Dx_Inputs!Z251-Dx_Inputs!Z462","v":37.153132524417856},{"$f":"Dx_Inputs!AA251-Dx_Inputs!AA462","v":37.153132524417856},{"$f":"Dx_Inputs!AB251-Dx_Inputs!AB462","v":37.153132524417856},{"$f":"Dx_Inputs!AC251-Dx_Inputs!AC462","v":37.153132524417856},{"$f":"Dx_Inputs!AD251-Dx_Inputs!AD462","v":37.153132524417856}]
[null,"IT",null,null,null,null,{"$f":"Dx_Inputs!E252+Dx_Inputs!E339","v":20.173463174001135},{"$f":"Dx_Inputs!F252+Dx_Inputs!F339","v":36.759502750968856},{"$f":"Dx_Inputs!G252+Dx_Inputs!G339","v":22.244721510675614},{"$f":"Dx_Inputs!H252-Dx_Inputs!H463","v":15.242657457396884},{"$f":"Dx_Inputs!I252-Dx_Inputs!I463","v":24.639059369717828},{"$f":"Dx_Inputs!J252-Dx_Inputs!J463","v":32.220813897875523},{"$f":"Dx_Inputs!K252-Dx_Inputs!K463","v":20.158599221789878},{"$f":"Dx_Inputs!L252-Dx_Inputs!L463","v":13.623730878186965},{"$f":"Dx_Inputs!M252-Dx_Inputs!M463","v":21.122589767441859},{"$f":"Dx_Inputs!N252-Dx_Inputs!N463","v":12.640798342541435},{"$f":"Dx_Inputs!O252-Dx_Inputs!O463","v":30.948},{"$f":"Dx_Inputs!P252-Dx_Inputs!P463","v":35.305327394241765},{"$f":"Dx_Inputs!Q252-Dx_Inputs!Q463","v":37.77237133793632},{"$f":"Dx_Inputs!R252-Dx_Inputs!R463","v":31.805996259278544},{"$f":"Dx_Inputs!S252-Dx_Inputs!S463","v":23.014683325068013},{"$f":"Dx_Inputs!T252-Dx_Inputs!T463","v":17.230276516600266},{"$f":"Dx_Inputs!U252-Dx_Inputs!U463","v":28.201007849258051},{"$f":"Dx_Inputs!V252-Dx_Inputs!V463","v":28.126746950880662},{"$f":"Dx_Inputs!W252-Dx_Inputs!W463","v":32.435115710482265},{"$f":"Dx_Inputs!X252-Dx_Inputs!X463","v":28.611105665474287},{"$f":"Dx_Inputs!Y252-Dx_Inputs!Y463","v":32.704501684544425},{"$f":"Dx_Inputs!Z252-Dx_Inputs!Z463","v":22.845151313330756},{"$f":"Dx_Inputs!AA252-Dx_Inputs!AA463","v":22.845151313330756},{"$f":"Dx_Inputs!AB252-Dx_Inputs!AB463","v":22.845151313330756},{"$f":"Dx_Inputs!AC252-Dx_Inputs!AC463","v":22.845151313330756},{"$f":"Dx_Inputs!AD252-Dx_Inputs!AD463","v":22.845151313330756}]
[null,"SCADA & Communications",null,null,null,null,{"$f":"Dx_Inputs!E253+Dx_Inputs!E340","v":2.5997212856704395},{"$f":"Dx_Inputs!F253+Dx_Inputs!F340","v":2.5537368248049037},{"$f":"Dx_Inputs!G253+Dx_Inputs!G340","v":2.521113303553018},{"$f":"Dx_Inputs!H253-Dx_Inputs!H464","v":3.9188374347121413},{"$f":"Dx_Inputs!I253-Dx_Inputs!I464","v":3.6903807232477082},{"$f":"Dx_Inputs!J253-Dx_Inputs!J464","v":5.4781263449110238},{"$f":"Dx_Inputs!K253-Dx_Inputs!K464","v":3.6045879863813224},{"$f":"Dx_Inputs!L253-Dx_Inputs!L464","v":2.8277630311614725},{"$f":"Dx_Inputs!M253-Dx_Inputs!M464","v":2.7575627441860462},{"$f":"Dx_Inputs!N253-Dx_Inputs!N464","v":3.7735856353591157},{"$f":"Dx_Inputs!O253-Dx_Inputs!O464","v":5.0640000000000001},{"$f":"Dx_Inputs!P253-Dx_Inputs!P464","v":3.3385593627094794},{"$f":"Dx_Inputs!Q253-Dx_Inputs!Q464","v":3.7490114417403251},{"$f":"Dx_Inputs!R253-Dx_Inputs!R464","v":4.5471530148615109},{"$f":"Dx_Inputs!S253-Dx_Inputs!S464","v":4.219339638809525},{"$f":"Dx_Inputs!T253-Dx_Inputs!T464","v":3.8661575651456221},{"$f":"Dx_Inputs!U253-Dx_Inputs!U464","v":15.775890590444286},{"$f":"Dx_Inputs!V253-Dx_Inputs!V464","v":17.699234291899437},{"$f":"Dx_Inputs!W253-Dx_Inputs!W464","v":14.821464011103378},{"$f":"Dx_Inputs!X253-Dx_Inputs!X464","v":14.435718229182219},{"$f":"Dx_Inputs!Y253-Dx_Inputs!Y464","v":15.35217710939912},{"$f":"Dx_Inputs!Z253-Dx_Inputs!Z464","v":15.265822951905729},{"$f":"Dx_Inputs!AA253-Dx_Inputs!AA464","v":15.265822951905729},{"$f":"Dx_Inputs!AB253-Dx_Inputs!AB464","v":15.265822951905729},{"$f":"Dx_Inputs!AC253-Dx_Inputs!AC464","v":15.265822951905729},{"$f":"Dx_Inputs!AD253-Dx_Inputs!AD464","v":15.265822951905729}]
[null,"Other Distribution Non-Network",null,null,null,null,{"$f":"Dx_Inputs!E254+Dx_Inputs!E341","v":10.183517079908791},{"$f":"Dx_Inputs!F254+Dx_Inputs!F341","v":9.8187634279629847},{"$f":"Dx_Inputs!G254+Dx_Inputs!G341","v":26.43575599819421},{"$f":"Dx_Inputs!H254-Dx_Inputs!H465","v":13.344463683904706},{"$f":"Dx_Inputs!I254-Dx_Inputs!I465","v":23.317766095461117},{"$f":"Dx_Inputs!J254-Dx_Inputs!J465","v":25.055247011952186},{"$f":"Dx_Inputs!K254-Dx_Inputs!K465","v":19.665042700389101},{"$f":"Dx_Inputs!L254-Dx_Inputs!L465","v":2.6310849858356935},{"$f":"Dx_Inputs!M254-Dx_Inputs!M465","v":10.725027906976742},{"$f":"Dx_Inputs!N254-Dx_Inputs!N465","v":11.988165745856355},{"$f":"Dx_Inputs!O254-Dx_Inputs!O465","v":5.2450000000000001},{"$f":"Dx_Inputs!P254-Dx_Inputs!P465","v":11.322390558685944},{"$f":"Dx_Inputs!Q254-Dx_Inputs!Q465","v":20.388534968771538},{"$f":"Dx_Inputs!R254-Dx_Inputs!R465","v":54.401281111509604},{"$f":"Dx_Inputs!S254-Dx_Inputs!S465","v":5.1235492893390067},{"$f":"Dx_Inputs!T254-Dx_Inputs!T465","v":4.2574475731836712},{"$f":"Dx_Inputs!U254-Dx_Inputs!U465","v":17.105348738094779},{"$f":"Dx_Inputs!V254-Dx_Inputs!V465","v":19.285259658687256},{"$f":"Dx_Inputs!W254-Dx_Inputs!W465","v":12.888979997003487},{"$f":"Dx_Inputs!X254-Dx_Inputs!X465","v":8.0274952667530766},{"$f":"Dx_Inputs!Y254-Dx_Inputs!Y465","v":18.669980352781863},{"$f":"Dx_Inputs!Z254-Dx_Inputs!Z465","v":17.667580289397019},{"$f":"Dx_Inputs!AA254-Dx_Inputs!AA465","v":17.667580289397019},{"$f":"Dx_Inputs!AB254-Dx_Inputs!AB465","v":17.667580289397019},{"$f":"Dx_Inputs!AC254-Dx_Inputs!AC465","v":17.667580289397019},{"$f":"Dx_Inputs!AD254-Dx_Inputs!AD465","v":17.667580289397019}]
[null,"Distribution Land & Easements",null,null,null,null,{"$f":"Dx_Inputs!E255+Dx_Inputs!E342","v":0},{"$f":"Dx_Inputs!F255+Dx_Inputs!F342","v":0},{"$f":"Dx_Inputs!G255+Dx_Inputs!G342","v":0},{"$f":"Dx_Inputs!H255-Dx_Inputs!H466","v":0},{"$f":"Dx_Inputs!I255-Dx_Inputs!I466","v":0},{"$f":"Dx_Inputs!J255-Dx_Inputs!J466","v":0},{"$f":"Dx_Inputs!K255-Dx_Inputs!K466","v":0},{"$f":"Dx_Inputs!L255-Dx_Inputs!L466","v":0},{"$f":"Dx_Inputs!M255-Dx_Inputs!M466","v":0},{"$f":"Dx_Inputs!N255-Dx_Inputs!N466","v":0},{"$f":"Dx_Inputs!O255-Dx_Inputs!O466","v":0},{"$f":"Dx_Inputs!P255-Dx_Inputs!P466","v":7.548260372457297},{"$f":"Dx_Inputs!Q255-Dx_Inputs!Q466","v":13.592356645847694},{"$f":"Dx_Inputs!R255-Dx_Inputs!R466","v":36.267520741006408},{"$f":"Dx_Inputs!S255-Dx_Inputs!S466","v":3.415699526226005},{"$f":"Dx_Inputs!T255-Dx_Inputs!T466","v":2.8382983821224474},{"$f":"Dx_Inputs!U255-Dx_Inputs!U466","v":11.40356582539652},{"$f":"Dx_Inputs!V255-Dx_Inputs!V466","v":12.856839772458171},{"$f":"Dx_Inputs!W255-Dx_Inputs!W466","v":8.5926533313356597},{"$f":"Dx_Inputs!X255-Dx_Inputs!X466","v":5.3516635111687183},{"$f":"Dx_Inputs!Y255-Dx_Inputs!Y466","v":12.446653568521244},{"$f":"Dx_Inputs!Z255-Dx_Inputs!Z466","v":11.778386859598013},{"$f":"Dx_Inputs!AA255-Dx_Inputs!AA466","v":11.778386859598013},{"$f":"Dx_Inputs!AB255-Dx_Inputs!AB466","v":11.778386859598013},{"$f":"Dx_Inputs!AC255-Dx_Inputs!AC466","v":11.778386859598013},{"$f":"Dx_Inputs!AD255-Dx_Inputs!AD466","v":11.778386859598013}]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"Dx_Inputs!E256+Dx_Inputs!E343","v":0},{"$f":"Dx_Inputs!F256+Dx_Inputs!F343","v":0},{"$f":"Dx_Inputs!G256+Dx_Inputs!G343","v":0},{"$f":"Dx_Inputs!H256-Dx_Inputs!H467","v":0},{"$f":"Dx_Inputs!I256-Dx_Inputs!I467","v":0},{"$f":"Dx_Inputs!J256-Dx_Inputs!J467","v":0},{"$f":"Dx_Inputs!K256-Dx_Inputs!K467","v":5.9061924245821578},{"$f":"Dx_Inputs!L256-Dx_Inputs!L467","v":4.683802916814864},{"$f":"Dx_Inputs!M256-Dx_Inputs!M467","v":3.6349986104784864},{"$f":"Dx_Inputs!N256-Dx_Inputs!N467","v":1.3555324945092904},{"$f":"Dx_Inputs!O256-Dx_Inputs!O467","v":0},{"$f":"Dx_Inputs!P256-Dx_Inputs!P467","v":0},{"$f":"Dx_Inputs!Q256-Dx_Inputs!Q467","v":0},{"$f":"Dx_Inputs!R256-Dx_Inputs!R467","v":0},{"$f":"Dx_Inputs!S256-Dx_Inputs!S467","v":0},{"$f":"Dx_Inputs!T256-Dx_Inputs!T467","v":0},{"$f":"Dx_Inputs!U256-Dx_Inputs!U467","v":0},{"$f":"Dx_Inputs!V256-Dx_Inputs!V467","v":0},{"$f":"Dx_Inputs!W256-Dx_Inputs!W467","v":0},{"$f":"Dx_Inputs!X256-Dx_Inputs!X467","v":0},{"$f":"Dx_Inputs!Y256-Dx_Inputs!Y467","v":0},{"$f":"Dx_Inputs!Z256-Dx_Inputs!Z467","v":0},{"$f":"Dx_Inputs!AA256-Dx_Inputs!AA467","v":0},{"$f":"Dx_Inputs!AB256-Dx_Inputs!AB467","v":0},{"$f":"Dx_Inputs!AC256-Dx_Inputs!AC467","v":0},{"$f":"Dx_Inputs!AD256-Dx_Inputs!AD467","v":0}]
[null,"Total",null,null,null,null,{"$f":"SUM(G187:G197)","v":470.23111396852374},508.2201356449944,690.83139935569159,475.38856694437629,475.96422805895406,556.92117246361249,678.54939952185839,671.44066977233877,618.24605628489712,498.05396067130476,357.43299999999994,472.25811612137505,479.43326636770433,511.24391747317628,401.51970838098646,401.43367091955133,467.9386077983832,476.75321922350207,471.28132341791417,465.5968157967618,488.97668658999265,485.25457782548835,485.25457782548835,485.25457782548835,485.25457782548835,485.25457782548835]
[]
[null,"Depreciation"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"SUM(G246:G271)","v":0},{"$f":"SUM(H246:H271)","v":-1.6700218242749392},-3.9465166065125827,-9.7814232422779046,-14.042144714056732,-19.831482431395084,-23.325817610880435,-30.166205862206382,-37.696260781485897,-45.606319015065822,-53.488950701732264,-56.247868868339758,-61.345708276228805,-65.625238811844326,-69.569655349338632,-73.319485422297703,-76.847018982637948,-80.652060877531198,-84.546994727309567,-88.479690902865386,-92.312110523087242,-96.092283702340168,-100.17340592016266,-104.25452813798516,-108.33565035580766,-112.41677257363015]
[null,"Underground Cables",null,null,null,null,{"$f":"SUM(G276:G301)","v":0},{"$f":"SUM(H276:H301)","v":-2.1869613153470335},-4.7299742448016477,-10.601741854150259,-12.824888795524167,-15.420157715650083,-16.981326804262345,-18.283724229312732,-19.545429487792031,-20.80580794626983,-22.057397838213472,-21.872145625183865,-22.876567081660554,-23.946056878292115,-24.851565736396662,-25.609918104429855,-26.466638981370764,-27.320955473388008,-28.222500620016355,-29.133303146005897,-30.084020067695686,-31.041461116423971,-31.990422203315511,-32.939383290207054,-33.888344377098598,-34.837305463990141]
[null,"Transformers",null,null,null,null,{"$f":"SUM(G306:G331)","v":0},{"$f":"SUM(H306:H331)","v":-1.0281496674546735},-2.3089322445251317,-6.1285146540919042,-7.4957159678993595,-9.0958897135968009,-10.435675151516774,-14.268158696546477,-17.989566628056309,-21.688311942359157,-25.153973275674218,-26.997466577735477,-29.363639240303872,-31.919556907240946,-34.486732780171863,-37.039707322840556,-39.787398837140479,-42.671322068502782,-45.485128292911803,-48.314045087611596,-51.280507663686997,-54.28333689133018,-57.205920192847742,-60.128503494365305,-63.051086795882867,-65.973670097400429]
[null,"Switchgear",null,null,null,null,{"$f":"SUM(G336:G361)","v":0},{"$f":"SUM(H336:H361)","v":-0.80342165642101482},-2.0073033373450757,-5.3369454592088079,-6.8404159839855847,-8.8210187168852094,-10.360336271434434,-12.38520163092322,-14.36413531136086,-16.339662163957517,-18.088556107885815,-19.433488580386076,-20.615113544523219,-21.953003591909738,-23.258308948180215,-24.522889803389369,-25.886786103123622,-27.270130516769076,-28.62691884401535,-29.988744842198173,-31.42075413360212,-32.871213563938447,-34.276628370881973,-35.682043177825499,-37.087457984769024,-38.49287279171255]
[null,"Street lighting",null,null,null,null,{"$f":"SUM(G366:G391)","v":0},{"$f":"SUM(H366:H391)","v":-0.72497229961553555},-1.5663163651835146,-3.3302574941004481,-3.9974952763482614,-4.738250348508279,-5.5852407450549864,-5.8271998973094785,-6.0534157373156079,-6.2708748969343286,-6.4674074568424018,-6.9582312549920999,-7.1560070399764726,-7.3770696702888152,-7.5981574536339433,-7.8123390022251087,-8.0512904157306071,-8.2939377655275095,-8.5262333275376108,-8.7585257864505248,-9.0057774049277395,-8.2801009007879749,-7.5675291453527249,-6.4071589561484839,-5.8554735366788977,-5.3013366913418096]
[null,"Meters and Services",null,null,null,null,{"$f":"SUM(G396:G421)","v":0},{"$f":"SUM(H396:H421)","v":-0.22774567898504491},-0.67191911505752633,-1.6453174858133883,-2.227350568380527,-2.8147601216568008,-3.6033303361656843,-4.2685369752200417,-6.9211052655077658,-9.6302691877981825,-11.981202338662293,-8.0295683411637047,-9.1854645202868586,-10.758553160800577,-12.639337036402534,-14.546283145114696,-16.447933847167249,-18.713252047988728,-21.005480138843748,-23.360984717622298,-25.768122428447555,-28.199703399043869,-29.801619062485621,-32.17176726699703,-34.139664406043451,-35.105834067223952]
[null,"IT",null,null,null,null,{"$f":"SUM(G426:G451)","v":0},{"$f":"SUM(H426:H451)","v":-2.375160930425793},-4.4201889048795637,-7.8693217635337884,-9.9627218374867788,-12.605903749043586,-14.79684285405251,-19.517205473462731,-24.064898398755577,-26.726743934059979,-29.509186980420903,-24.907788750232044,-27.325519893623831,-30.536843854297366,-34.349429697542575,-32.001614862419935,-29.853523530946674,-28.888277113730489,-27.691847039836979,-26.802304435261298,-26.269822669627253,-27.884792396206663,-28.820604862328409,-27.927962106340516,-27.047696166748871,-25.449368767223618]
[null,"SCADA & Communications",null,null,null,null,{"$f":"SUM(G456:G481)","v":0},{"$f":"SUM(H456:H481)","v":-0.26906312764125068},-0.48559550140694407,-0.75594084733605471,-1.4276432628637932,-2.1836930956634606,-1.9310850521167018,-2.5842033582748574,-4.1839074155391867,-5.9537179958660094,-7.1433763782222854,9.2974606716019814E-2,-2.7342790884327295,-2.854013244209662,-2.9967470409556443,-3.092450584756576,-2.9688072584677889,-4.299994312501374,{"$f":"SUM(Y456:Y481)","v":-6.0162757171919399},-7.4750812300958156,-8.6589656109119453,-9.7061953991431977,-10.852966372295734,-11.992974624540846,-13.06053098170065,-14.142620860925835]
[null,"Other Distribution Non-Network",null,null,null,null,{"$f":"SUM(G486:G511)","v":0},{"$f":"SUM(H486:H511)","v":-1.5595787526948821},-3.3530682862908394,-4.3437964322143694,-6.0909132439343026,-9.222828017331226,-10.220695647499983,-12.438726424810302,-14.607640074518891,-16.110951731410367,-17.629328655443661,-9.9750366541863968,-13.395581414025608,-11.824899512195318,-12.409456386572561,-10.554971435762486,-8.2885665895445833,-7.0557654427737262,-7.4896987452253576,-7.1725267254446452,-6.3583884597383422,-6.4333490738935257,-7.0051054742298975,-7.6594602997631203,-8.3138151252963439,-8.9681699508295676]
[null,"Distribution Land & Easements",null,null,null,null,{"$f":"SUM(G516:G541)","v":0},{"$f":"SUM(H516:H541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"SUM(G546:G571)","v":0},{"$f":"SUM(H546:H571)","v":0},0,0,0,0,0,-0.12569884354265595,-0.23337993693049441,-0.31971129738814019,-0.35590730777350876,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462]
[null,"Total",null,null,null,null,{"$f":"SUM(G201:G211)","v":0},{"$f":"SUM(H201:H211)","v":-10.845075252860168},-23.489814606002824,-49.793259232726932,-64.909289650479508,-84.733983909730526,-97.240350472983849,-119.86486139160888,-145.6597390372626,-169.4523701111093,-191.87528704087083,-174.69204766898804,-194.36130772254663,-207.15866325456349,-222.5228180526793,-228.86308730672093,-234.96139216961438,-245.52912324219756,-257.97450507637342,-269.84863449704028,-281.52189658520956,-295.15586406659264,-308.05762922738489,-319.52720897765766,-331.14314735351104,-341.05137888776272]
[]
[null,"Disposals/Redundant assets"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H596-J143","v":0},{"$f":"-Dx_Inputs!I596-K143","v":0},{"$f":"-Dx_Inputs!J596-L143","v":0},{"$f":"-Dx_Inputs!K596-M143","v":0},{"$f":"-Dx_Inputs!L596-N143","v":0},{"$f":"-Dx_Inputs!M596-O143","v":0},{"$f":"-Dx_Inputs!N596-P143","v":0},{"$f":"-Dx_Inputs!O596-Q143","v":0},{"$f":"-Dx_Inputs!P596-R143","v":0},{"$f":"-Dx_Inputs!Q596-S143","v":0},{"$f":"-Dx_Inputs!R596-T143","v":0},{"$f":"-Dx_Inputs!S596-U143","v":0},{"$f":"-Dx_Inputs!T596-V143","v":0},{"$f":"-Dx_Inputs!U596-W143","v":0},{"$f":"-Dx_Inputs!V596-X143","v":0},{"$f":"-Dx_Inputs!W596-Y143","v":0},{"$f":"-Dx_Inputs!X596-Z143","v":0},{"$f":"-Dx_Inputs!Y596-AA143","v":0},{"$f":"-Dx_Inputs!Z596-AB143","v":0},{"$f":"-Dx_Inputs!AA596-AC143","v":0},{"$f":"-Dx_Inputs!AB596-AD143","v":0},{"$f":"-Dx_Inputs!AC596-AE143","v":0},{"$f":"-Dx_Inputs!AD596-AF143","v":0}]
[null,"Underground Cables",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H597-J144","v":0},{"$f":"-Dx_Inputs!I597-K144","v":0},{"$f":"-Dx_Inputs!J597-L144","v":0},{"$f":"-Dx_Inputs!K597-M144","v":0},{"$f":"-Dx_Inputs!L597-N144","v":0},{"$f":"-Dx_Inputs!M597-O144","v":0},{"$f":"-Dx_Inputs!N597-P144","v":0},{"$f":"-Dx_Inputs!O597-Q144","v":0},{"$f":"-Dx_Inputs!P597-R144","v":0},{"$f":"-Dx_Inputs!Q597-S144","v":0},{"$f":"-Dx_Inputs!R597-T144","v":0},{"$f":"-Dx_Inputs!S597-U144","v":0},{"$f":"-Dx_Inputs!T597-V144","v":0},{"$f":"-Dx_Inputs!U597-W144","v":0},{"$f":"-Dx_Inputs!V597-X144","v":0},{"$f":"-Dx_Inputs!W597-Y144","v":0},{"$f":"-Dx_Inputs!X597-Z144","v":0},{"$f":"-Dx_Inputs!Y597-AA144","v":0},{"$f":"-Dx_Inputs!Z597-AB144","v":0},{"$f":"-Dx_Inputs!AA597-AC144","v":0},{"$f":"-Dx_Inputs!AB597-AD144","v":0},{"$f":"-Dx_Inputs!AC597-AE144","v":0},{"$f":"-Dx_Inputs!AD597-AF144","v":0}]
[null,"Transformers",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H598-J145","v":0},{"$f":"-Dx_Inputs!I598-K145","v":0},{"$f":"-Dx_Inputs!J598-L145","v":0},{"$f":"-Dx_Inputs!K598-M145","v":0},{"$f":"-Dx_Inputs!L598-N145","v":0},{"$f":"-Dx_Inputs!M598-O145","v":0},{"$f":"-Dx_Inputs!N598-P145","v":0},{"$f":"-Dx_Inputs!O598-Q145","v":0},{"$f":"-Dx_Inputs!P598-R145","v":0},{"$f":"-Dx_Inputs!Q598-S145","v":0},{"$f":"-Dx_Inputs!R598-T145","v":0},{"$f":"-Dx_Inputs!S598-U145","v":0},{"$f":"-Dx_Inputs!T598-V145","v":0},{"$f":"-Dx_Inputs!U598-W145","v":0},{"$f":"-Dx_Inputs!V598-X145","v":0},{"$f":"-Dx_Inputs!W598-Y145","v":0},{"$f":"-Dx_Inputs!X598-Z145","v":0},{"$f":"-Dx_Inputs!Y598-AA145","v":0},{"$f":"-Dx_Inputs!Z598-AB145","v":0},{"$f":"-Dx_Inputs!AA598-AC145","v":0},{"$f":"-Dx_Inputs!AB598-AD145","v":0},{"$f":"-Dx_Inputs!AC598-AE145","v":0},{"$f":"-Dx_Inputs!AD598-AF145","v":0}]
[null,"Switchgear",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H599-J146","v":0},{"$f":"-Dx_Inputs!I599-K146","v":0},{"$f":"-Dx_Inputs!J599-L146","v":0},{"$f":"-Dx_Inputs!K599-M146","v":0},{"$f":"-Dx_Inputs!L599-N146","v":0},{"$f":"-Dx_Inputs!M599-O146","v":0},{"$f":"-Dx_Inputs!N599-P146","v":0},{"$f":"-Dx_Inputs!O599-Q146","v":0},{"$f":"-Dx_Inputs!P599-R146","v":0},{"$f":"-Dx_Inputs!Q599-S146","v":0},{"$f":"-Dx_Inputs!R599-T146","v":0},{"$f":"-Dx_Inputs!S599-U146","v":0},{"$f":"-Dx_Inputs!T599-V146","v":0},{"$f":"-Dx_Inputs!U599-W146","v":0},{"$f":"-Dx_Inputs!V599-X146","v":0},{"$f":"-Dx_Inputs!W599-Y146","v":0},{"$f":"-Dx_Inputs!X599-Z146","v":0},{"$f":"-Dx_Inputs!Y599-AA146","v":0},{"$f":"-Dx_Inputs!Z599-AB146","v":0},{"$f":"-Dx_Inputs!AA599-AC146","v":0},{"$f":"-Dx_Inputs!AB599-AD146","v":0},{"$f":"-Dx_Inputs!AC599-AE146","v":0},{"$f":"-Dx_Inputs!AD599-AF146","v":0}]
[null,"Street lighting",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H600-J147","v":0},{"$f":"-Dx_Inputs!I600-K147","v":0},{"$f":"-Dx_Inputs!J600-L147","v":0},{"$f":"-Dx_Inputs!K600-M147","v":0},{"$f":"-Dx_Inputs!L600-N147","v":0},{"$f":"-Dx_Inputs!M600-O147","v":0},{"$f":"-Dx_Inputs!N600-P147","v":0},{"$f":"-Dx_Inputs!O600-Q147","v":0},{"$f":"-Dx_Inputs!P600-R147","v":0},{"$f":"-Dx_Inputs!Q600-S147","v":0},{"$f":"-Dx_Inputs!R600-T147","v":0},{"$f":"-Dx_Inputs!S600-U147","v":0},{"$f":"-Dx_Inputs!T600-V147","v":0},{"$f":"-Dx_Inputs!U600-W147","v":0},{"$f":"-Dx_Inputs!V600-X147","v":0},{"$f":"-Dx_Inputs!W600-Y147","v":0},{"$f":"-Dx_Inputs!X600-Z147","v":0},{"$f":"-Dx_Inputs!Y600-AA147","v":0},{"$f":"-Dx_Inputs!Z600-AB147","v":0},{"$f":"-Dx_Inputs!AA600-AC147","v":0},{"$f":"-Dx_Inputs!AB600-AD147","v":0},{"$f":"-Dx_Inputs!AC600-AE147","v":0},{"$f":"-Dx_Inputs!AD600-AF147","v":0}]
[null,"Meters and Services",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H601-J148","v":0},{"$f":"-Dx_Inputs!I601-K148","v":0},{"$f":"-Dx_Inputs!J601-L148","v":0},{"$f":"-Dx_Inputs!K601-M148","v":0},{"$f":"-Dx_Inputs!L601-N148","v":0},{"$f":"-Dx_Inputs!M601-O148","v":0},{"$f":"-Dx_Inputs!N601-P148","v":0},{"$f":"-Dx_Inputs!O601-Q148","v":0},{"$f":"-Dx_Inputs!P601-R148","v":0},{"$f":"-Dx_Inputs!Q601-S148","v":0},{"$f":"-Dx_Inputs!R601-T148","v":0},{"$f":"-Dx_Inputs!S601-U148","v":0},{"$f":"-Dx_Inputs!T601-V148","v":0},{"$f":"-Dx_Inputs!U601-W148","v":0},{"$f":"-Dx_Inputs!V601-X148","v":0},{"$f":"-Dx_Inputs!W601-Y148","v":0},{"$f":"-Dx_Inputs!X601-Z148","v":0},{"$f":"-Dx_Inputs!Y601-AA148","v":0},{"$f":"-Dx_Inputs!Z601-AB148","v":0},{"$f":"-Dx_Inputs!AA601-AC148","v":0},{"$f":"-Dx_Inputs!AB601-AD148","v":0},{"$f":"-Dx_Inputs!AC601-AE148","v":0},{"$f":"-Dx_Inputs!AD601-AF148","v":0}]
[null,"IT",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H602-J149","v":0},{"$f":"-Dx_Inputs!I602-K149","v":0},{"$f":"-Dx_Inputs!J602-L149","v":0},{"$f":"-Dx_Inputs!K602-M149","v":0},{"$f":"-Dx_Inputs!L602-N149","v":0},{"$f":"-Dx_Inputs!M602-O149","v":0},{"$f":"-Dx_Inputs!N602-P149","v":0},{"$f":"-Dx_Inputs!O602-Q149","v":0},{"$f":"-Dx_Inputs!P602-R149","v":0},{"$f":"-Dx_Inputs!Q602-S149","v":0},{"$f":"-Dx_Inputs!R602-T149","v":0},{"$f":"-Dx_Inputs!S602-U149","v":0},{"$f":"-Dx_Inputs!T602-V149","v":0},{"$f":"-Dx_Inputs!U602-W149","v":0},{"$f":"-Dx_Inputs!V602-X149","v":0},{"$f":"-Dx_Inputs!W602-Y149","v":0},{"$f":"-Dx_Inputs!X602-Z149","v":0},{"$f":"-Dx_Inputs!Y602-AA149","v":0},{"$f":"-Dx_Inputs!Z602-AB149","v":0},{"$f":"-Dx_Inputs!AA602-AC149","v":0},{"$f":"-Dx_Inputs!AB602-AD149","v":0},{"$f":"-Dx_Inputs!AC602-AE149","v":0},{"$f":"-Dx_Inputs!AD602-AF149","v":0}]
[null,"SCADA & Communications",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H603-J150","v":0},{"$f":"-Dx_Inputs!I603-K150","v":0},{"$f":"-Dx_Inputs!J603-L150","v":0},{"$f":"-Dx_Inputs!K603-M150","v":0},{"$f":"-Dx_Inputs!L603-N150","v":0},{"$f":"-Dx_Inputs!M603-O150","v":0},{"$f":"-Dx_Inputs!N603-P150","v":0},{"$f":"-Dx_Inputs!O603-Q150","v":-7.6050277186823223E-15},{"$f":"-Dx_Inputs!P603-R150","v":0},{"$f":"-Dx_Inputs!Q603-S150","v":0},{"$f":"-Dx_Inputs!R603-T150","v":0},{"$f":"-Dx_Inputs!S603-U150","v":0},{"$f":"-Dx_Inputs!T603-V150","v":0},{"$f":"-Dx_Inputs!U603-W150","v":0},{"$f":"-Dx_Inputs!V603-X150","v":0},{"$f":"-Dx_Inputs!W603-Y150","v":0},{"$f":"-Dx_Inputs!X603-Z150","v":0},{"$f":"-Dx_Inputs!Y603-AA150","v":0},{"$f":"-Dx_Inputs!Z603-AB150","v":0},{"$f":"-Dx_Inputs!AA603-AC150","v":0},{"$f":"-Dx_Inputs!AB603-AD150","v":0},{"$f":"-Dx_Inputs!AC603-AE150","v":0},{"$f":"-Dx_Inputs!AD603-AF150","v":0}]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H604-J151","v":0},{"$f":"-Dx_Inputs!I604-K151","v":0},{"$f":"-Dx_Inputs!J604-L151","v":0},{"$f":"-Dx_Inputs!K604-M151","v":0},{"$f":"-Dx_Inputs!L604-N151","v":0},{"$f":"-Dx_Inputs!M604-O151","v":0},{"$f":"-Dx_Inputs!N604-P151","v":0},{"$f":"-Dx_Inputs!O604-Q151","v":-1.2774277262005669},{"$f":"-Dx_Inputs!P604-R151","v":0},{"$f":"-Dx_Inputs!Q604-S151","v":0},{"$f":"-Dx_Inputs!R604-T151","v":0},{"$f":"-Dx_Inputs!S604-U151","v":0},{"$f":"-Dx_Inputs!T604-V151","v":0},{"$f":"-Dx_Inputs!U604-W151","v":0},{"$f":"-Dx_Inputs!V604-X151","v":0},{"$f":"-Dx_Inputs!W604-Y151","v":0},{"$f":"-Dx_Inputs!X604-Z151","v":0},{"$f":"-Dx_Inputs!Y604-AA151","v":0},{"$f":"-Dx_Inputs!Z604-AB151","v":0},{"$f":"-Dx_Inputs!AA604-AC151","v":0},{"$f":"-Dx_Inputs!AB604-AD151","v":0},{"$f":"-Dx_Inputs!AC604-AE151","v":0},{"$f":"-Dx_Inputs!AD604-AF151","v":0}]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H605-J152","v":0},{"$f":"-Dx_Inputs!I605-K152","v":0},{"$f":"-Dx_Inputs!J605-L152","v":0},{"$f":"-Dx_Inputs!K605-M152","v":0},{"$f":"-Dx_Inputs!L605-N152","v":0},{"$f":"-Dx_Inputs!M605-O152","v":0},{"$f":"-Dx_Inputs!N605-P152","v":0},{"$f":"-Dx_Inputs!O605-Q152","v":0},{"$f":"-Dx_Inputs!P605-R152","v":0},{"$f":"-Dx_Inputs!Q605-S152","v":0},{"$f":"-Dx_Inputs!R605-T152","v":0},{"$f":"-Dx_Inputs!S605-U152","v":0},{"$f":"-Dx_Inputs!T605-V152","v":0},{"$f":"-Dx_Inputs!U605-W152","v":0},{"$f":"-Dx_Inputs!V605-X152","v":0},{"$f":"-Dx_Inputs!W605-Y152","v":0},{"$f":"-Dx_Inputs!X605-Z152","v":0},{"$f":"-Dx_Inputs!Y605-AA152","v":0},{"$f":"-Dx_Inputs!Z605-AB152","v":0},{"$f":"-Dx_Inputs!AA605-AC152","v":0},{"$f":"-Dx_Inputs!AB605-AD152","v":0},{"$f":"-Dx_Inputs!AC605-AE152","v":0},{"$f":"-Dx_Inputs!AD605-AF152","v":0}]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!H606-J153","v":0},{"$f":"-Dx_Inputs!I606-K153","v":0},{"$f":"-Dx_Inputs!J606-L153","v":0},{"$f":"-Dx_Inputs!K606-M153","v":0},{"$f":"-Dx_Inputs!L606-N153","v":0},{"$f":"-Dx_Inputs!M606-O153","v":0},{"$f":"-Dx_Inputs!N606-P153","v":0},{"$f":"-Dx_Inputs!O606-Q153","v":0},{"$f":"-Dx_Inputs!P606-R153","v":0},{"$f":"-Dx_Inputs!Q606-S153","v":0},{"$f":"-Dx_Inputs!R606-T153","v":0},{"$f":"-Dx_Inputs!S606-U153","v":0},{"$f":"-Dx_Inputs!T606-V153","v":0},{"$f":"-Dx_Inputs!U606-W153","v":0},{"$f":"-Dx_Inputs!V606-X153","v":0},{"$f":"-Dx_Inputs!W606-Y153","v":0},{"$f":"-Dx_Inputs!X606-Z153","v":0},{"$f":"-Dx_Inputs!Y606-AA153","v":0},{"$f":"-Dx_Inputs!Z606-AB153","v":0},{"$f":"-Dx_Inputs!AA606-AC153","v":0},{"$f":"-Dx_Inputs!AB606-AD153","v":0},{"$f":"-Dx_Inputs!AC606-AE153","v":0},{"$f":"-Dx_Inputs!AD606-AF153","v":0}]
[null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(J215:J225)","v":0},{"$f":"SUM(K215:K225)","v":0},0,0,0,0,0,-1.2774277262005744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing balance"]
[null,"Wooden Pole Lines",null,null,null,null,{"$f":"SUM(G173,G187,G215,G201)","v":101.21405067461909},223.45809120717396,392.9782338965386,544.94070996121945,685.3993922777662,907.37878418478704,1215.3263333348636,1574.5643761747101,1840.739256312112,2007.3029701833707,2058.8604274044428,2211.623974259554,2325.7390179435615,2421.8348571689839,2506.0082348109677,2577.3176253626207,2656.4773240706058,2735.5175510339877,2812.2110995044668,2880.8606130306971,2943.5356028569799,3014.7693300853621,3081.9219350959215,3144.9934178886583,3203.9837784635729,3258.8930168206648]
[null,"Underground Cables",null,null,null,null,{"$f":"SUM(G174,G188,G216,G202)","v":193.29275862303734},376.81558393676073,626.4855470404608,761.97049468191972,880.13585568067015,970.39508079536665,1028.4830604244503,1067.9062069503534,1105.445469543723,1139.4010118022068,1168.3211490627843,1206.7142908262017,1248.0071115424348,1278.3915861504156,1299.0411624960107,1324.8344970080352,1349.6268475476988,1376.3986008720117,1402.824251811368,1430.7339639667493,1458.0964068227506,1483.9926109198191,1508.9398539299959,1532.9381358532812,1555.9874566896751,1578.0878164391775]
[null,"Transformers",null,null,null,null,{"$f":"SUM(G175,G189,G217,G203)","v":63.063685996452975},123.15590609002793,209.04060766143806,254.8857810123969,298.39702473343789,336.96834123221214,458.49834961605353,560.93440652427694,671.92749872819604,764.48062422369128,828.88160791488963,884.7001845270479,944.7936636295417,1002.7252622748828,1057.592638488115,1116.7221341657719,1177.8720484263122,1233.683944212125,1287.2109037337057,1342.723048808733,1396.5415641125574,1444.5486427743417,1489.6331381346085,1531.7950501933578,1571.0343789505896,1607.3511244063038]
[null,"Switchgear",null,null,null,null,{"$f":"SUM(G176,G190,G218,G204)","v":48.633339299616708},103.81650307814725,182.33174441367768,231.61460131964344,279.00411459814626,337.47478936507241,400.4661983952023,457.81041363851034,515.46887838202565,556.70406014366347,583.06574358712294,604.98912875153678,631.20016686554175,654.93285074309881,675.93487172723894,699.14835241454853,721.67862078901567,741.89608172586611,760.93307281824968,781.06465317518973,800.40997910335898,816.7282837824439,831.64117365458526,845.14864871978318,857.25070897803755,867.94735442934837]
[null,"Street lighting",null,null,null,null,{"$f":"SUM(G177,G191,G219,G205)","v":19.040015385853035},37.256099754237304,63.698081119624739,75.953441292310302,87.786150398688747,96.429331880164952,96.113581516335756,95.177485206835428,95.133808280293053,94.910332464742481,93.216785468086869,90.214069912782222,87.479315479052602,84.524001475666338,81.209474993855707,78.176164261740581,74.977820841948017,71.329794316622554,67.449410167343245,63.635916750436998,59.6611323589606,56.181925404658955,53.415290205792566,51.809025196130413,50.754445605937846,50.25400286108237]
[null,"Meters and Services",null,null,null,null,{"$f":"SUM(G178,G192,G220,G206)","v":12.030562449364197},25.219088561755569,39.585905126206249,50.813499169176048,66.345000312289415,81.866636704576834,90.548691144675743,95.518586605716322,100.6325278983481,114.503073627677,123.8948712890147,133.20374563469832,147.61461072211722,165.06781569534601,181.03267028962591,195.0111476752995,212.54298684045443,228.21315615529102,242.54024469812552,255.28632564288208,265.99191777337927,274.94534689875326,282.29686036068551,287.27822561810632,290.29169373648074,292.33899219367464]
[null,"IT",null,null,null,null,{"$f":"SUM(G179,G193,G221,G207)","v":20.173463174001135},54.557804994544199,72.38233760034025,79.755673294203348,94.432010826434393,114.04692097526632,119.40867734300367,113.51520274772793,110.57289411641422,96.486948524895666,97.925761544474767,108.3233001884845,118.77015163279697,120.03930403777815,108.70455766530358,93.933219319483925,92.280703637795298,91.519173474945461,96.26244214559074,98.071243375803732,104.50592239072091,99.466281307845009,93.49082775884736,88.408016965837604,84.2054721124195,81.601254658526642]
[null,"SCADA & Communications",null,null,null,null,{"$f":"SUM(G180,G194,G222,G208)","v":2.5997212856704395},4.8843949828340927,6.9199127849801663,10.082809372356254,12.345546832740169,15.639980081987733,17.313483016252352,17.557042689138967,16.130698017785825,13.950565657278931,11.871189279056637,15.302723248482135,16.317455601789732,18.010595372441582,19.233187970295464,20.006894950684512,32.813978282661004,46.213218262059065,55.018406555970508,61.979043555056911,68.672255053544077,74.231882606306613,78.644739185916606,81.917587513281489,84.122879483486571,85.246081574466473]
[null,"Other Distribution Non-Network",null,null,null,null,{"$f":"SUM(G181,G195,G223,G209)","v":10.183517079908791},18.442701755176891,41.525389467080259,50.526056718770597,67.752909570297419,83.585328564918385,93.029675617807499,83.222034178832899,79.339422011290765,75.216636025736747,61.554879644092523,62.902233548592065,69.895187103337989,112.47156870265228,105.18566160541873,98.888137742839916,107.70491989139011,119.93441410730364,125.33369535908176,126.1886639003902,138.50025579343372,149.73448700893721,160.39696182410432,170.40508181373824,179.75884697783891,188.45825731640636]
[null,"Distribution Land & Easements",null,null,null,null,{"$f":"SUM(G182,G196,G224,G210)","v":0},0,0,0,0,0,0,0,0,0,0,7.548260372457297,21.14061701830499,57.408137759311401,60.823837285537408,63.662135667659854,75.065701493056366,87.922541265514539,96.515194596850193,101.86685810801892,114.31351167654016,126.09189853613817,137.87028539573618,149.64867225533419,161.42705911493221,173.20544597453022]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"SUM(G183,G197,G225,G211)","v":0},0,0,0,0,0,5.9061924245821578,10.464296497854365,13.865915171402357,14.901736368523506,14.545829060749998,14.182401437265334,13.818973813780669,13.455546190296005,13.09211856681134,12.728690943326676,12.365263319842011,12.001835696357347,11.638408072872682,11.274980449388018,10.911552825903353,10.548125202418689,10.184697578934024,9.8212699554493597,9.4578423319646951,9.0944147084800306]
[null,"Total",null,null,null,{"$f":"SUM(F229:F239)","v":0},{"$f":"SUM(G229:G239)","v":470.23111396852374},{"$f":"SUM(H229:H239)","v":967.60617436065797},1634.9477591103466,2060.543066821996,2471.5980052304703,2943.785193784352,3525.0942428332269,4076.6700512139573,4549.2563684615907,4877.857959021786,5042.1382442547165,5339.704312707102,5624.7762713522607,5928.8615255708737,6107.8584158991807,6280.4289995120116,6513.4062151407798,6744.6303111220832,6957.9371294636258,7153.685310763346,7361.1401007681288,7551.2388145270243,7728.4357631251278,7894.1631319729595,8048.2745624449362,8192.4777613826609]
[]
[null,"Depreciation schedules [$M real as at 30 June 2017]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Wooden Pole Lines","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":14.5},{"$f":"VLOOKUP(B244,$B$157:$F$167,5,FALSE)","v":609.21793779233167},null,{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":-42.015030192574606},{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":-41.7423122679267},{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":-41.455240768297315},{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":-41.15239776204956},{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":-40.825621171088514},{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":-40.472567283647948},{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":-39.964940727479309},{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":-39.585066177967533},{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":-39.526276400654901},{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":-39.526276400654901},{"$f":"IF($D245=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B244,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":-39.526276400654901},{"$f":"-IF($D245=0,0,IF(R$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-R$243+1)))","v":-39.046042564991879},{"$f":"-IF($D245=0,0,IF(S$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-S$243+1)))","v":-37.593160620054626},{"$f":"-IF($D245=0,0,IF(T$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-T$243+1)))","v":-34.365624929476738},{"$f":"-IF($D245=0,0,IF(U$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-U$243+1)))","v":-13.93441636247168},{"$f":"-IF($D245=0,0,IF(V$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-V$243+1)))","v":0},{"$f":"-IF($D245=0,0,IF(W$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-W$243+1)))","v":0},{"$f":"-IF($D245=0,0,IF(X$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-X$243+1)))","v":0},{"$f":"-IF($D245=0,0,IF(Y$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-Y$243+1)))","v":0},{"$f":"-IF($D245=0,0,IF(Z$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-Z$243+1)))","v":0},{"$f":"-IF($D245=0,0,IF(AA$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-AA$243+1)))","v":0},{"$f":"-IF($D245=0,0,IF(AB$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-AB$243+1)))","v":0},{"$f":"-IF($D245=0,0,IF(AC$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-AC$243+1)))","v":0},{"$f":"-IF($D245=0,0,IF(AD$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-AD$243+1)))","v":0},{"$f":"-IF($D245=0,0,IF(AE$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-AE$243+1)))","v":0},{"$f":"-IF($D245=0,0,IF(AF$243>($C245+$D245),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C245,$D245)-AF$243+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C246,$G$171:$AF$171,0))","v":101.21405067461909},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C246,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B244,Dx_Inputs!$B$533:$B$543,0),MATCH($C246+1,Dx_Inputs!$E$471:$AD$471))","v":-1.6700218242749392},{"$f":"H246","v":-1.6700218242749392},{"$f":"-IF($D246=0,0,IF(J$243>($C246+$D246),$E246+SUM($G246:I246),SUM($E246:$I246)/($D246-2)))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(K$243>($C246+$D246),$E246+SUM($G246:J246),SUM($E246:$I246)/($D246-2)))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(L$243>($C246+$D246),$E246+SUM($G246:K246),SUM($E246:$I246)/($D246-2)))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(M$243>($C246+$D246),$E246+SUM($G246:L246),SUM($E246:$I246)/($D246-2)))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(N$243>($C246+$D246),$E246+SUM($G246:M246),SUM($E246:$I246)/($D246-2)))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(O$243>($C246+$D246),$E246+SUM($G246:N246),SUM($E246:$I246)/($D246-2)))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(P$243>($C246+$D246),$E246+SUM($G246:O246),SUM($E246:$I246)/($D246-2)))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(Q$243>($C246+$D246),$E246+SUM($G246:P246),SUM($E246:$I246)/($D246-2)))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(R$243>($C246+$D246),$E246+SUM($G246:Q246),IF(SUM($E246,$G246:Q246)<0,$E246+SUM($G246:Q246),IF(SUM($E246,$G246:Q246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(S$243>($C246+$D246),$E246+SUM($G246:R246),IF(SUM($E246,$G246:R246)<0,$E246+SUM($G246:R246),IF(SUM($E246,$G246:R246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(T$243>($C246+$D246),$E246+SUM($G246:S246),IF(SUM($E246,$G246:S246)<0,$E246+SUM($G246:S246),IF(SUM($E246,$G246:S246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(U$243>($C246+$D246),$E246+SUM($G246:T246),IF(SUM($E246,$G246:T246)<0,$E246+SUM($G246:T246),IF(SUM($E246,$G246:T246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(V$243>($C246+$D246),$E246+SUM($G246:U246),IF(SUM($E246,$G246:U246)<0,$E246+SUM($G246:U246),IF(SUM($E246,$G246:U246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(W$243>($C246+$D246),$E246+SUM($G246:V246),IF(SUM($E246,$G246:V246)<0,$E246+SUM($G246:V246),IF(SUM($E246,$G246:V246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(X$243>($C246+$D246),$E246+SUM($G246:W246),IF(SUM($E246,$G246:W246)<0,$E246+SUM($G246:W246),IF(SUM($E246,$G246:W246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(Y$243>($C246+$D246),$E246+SUM($G246:X246),IF(SUM($E246,$G246:X246)<0,$E246+SUM($G246:X246),IF(SUM($E246,$G246:X246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(Z$243>($C246+$D246),$E246+SUM($G246:Y246),IF(SUM($E246,$G246:Y246)<0,$E246+SUM($G246:Y246),IF(SUM($E246,$G246:Y246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(AA$243>($C246+$D246),$E246+SUM($G246:Z246),IF(SUM($E246,$G246:Z246)<0,$E246+SUM($G246:Z246),IF(SUM($E246,$G246:Z246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(AB$243>($C246+$D246),$E246+SUM($G246:AA246),IF(SUM($E246,$G246:AA246)<0,$E246+SUM($G246:AA246),IF(SUM($E246,$G246:AA246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(AC$243>($C246+$D246),$E246+SUM($G246:AB246),IF(SUM($E246,$G246:AB246)<0,$E246+SUM($G246:AB246),IF(SUM($E246,$G246:AB246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(AD$243>($C246+$D246),$E246+SUM($G246:AC246),IF(SUM($E246,$G246:AC246)<0,$E246+SUM($G246:AC246),IF(SUM($E246,$G246:AC246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(AE$243>($C246+$D246),$E246+SUM($G246:AD246),IF(SUM($E246,$G246:AD246)<0,$E246+SUM($G246:AD246),IF(SUM($E246,$G246:AD246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643},{"$f":"-IF($D246=0,0,IF(AF$243>($C246+$D246),$E246+SUM($G246:AE246),IF(SUM($E246,$G246:AE246)<0,$E246+SUM($G246:AE246),IF(SUM($E246,$G246:AE246)=0,0,($E246+SUM($G246:$Q246))/($D246-COUNT($G246:$Q246))))))","v":-2.5095899237453643}]
[null,null,2008,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C247,$G$171:$AF$171,0))","v":123.91406235682979},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C247,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B244,Dx_Inputs!$B$533:$B$543,0),MATCH($C247+1,Dx_Inputs!$E$471:$AD$471))","v":-2.2764947822376436},{"$f":"-IF($D247=0,0,IF(J$243>($C247+$D247),$E247+SUM($G247:I247),SUM($E247:$I247)/($D247-1)))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(K$243>($C247+$D247),$E247+SUM($G247:J247),SUM($E247:$I247)/($D247-1)))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(L$243>($C247+$D247),$E247+SUM($G247:K247),SUM($E247:$I247)/($D247-1)))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(M$243>($C247+$D247),$E247+SUM($G247:L247),SUM($E247:$I247)/($D247-1)))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(N$243>($C247+$D247),$E247+SUM($G247:M247),SUM($E247:$I247)/($D247-1)))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(O$243>($C247+$D247),$E247+SUM($G247:N247),SUM($E247:$I247)/($D247-1)))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(P$243>($C247+$D247),$E247+SUM($G247:O247),SUM($E247:$I247)/($D247-1)))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(Q$243>($C247+$D247),$E247+SUM($G247:P247),SUM($E247:$I247)/($D247-1)))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(R$243>($C247+$D247),$E247+SUM($G247:Q247),IF(SUM($E247,$G247:Q247)<0,$E247+SUM($G247:Q247),IF(SUM($E247,$G247:Q247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(S$243>($C247+$D247),$E247+SUM($G247:R247),IF(SUM($E247,$G247:R247)<0,$E247+SUM($G247:R247),IF(SUM($E247,$G247:R247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(T$243>($C247+$D247),$E247+SUM($G247:S247),IF(SUM($E247,$G247:S247)<0,$E247+SUM($G247:S247),IF(SUM($E247,$G247:S247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(U$243>($C247+$D247),$E247+SUM($G247:T247),IF(SUM($E247,$G247:T247)<0,$E247+SUM($G247:T247),IF(SUM($E247,$G247:T247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(V$243>($C247+$D247),$E247+SUM($G247:U247),IF(SUM($E247,$G247:U247)<0,$E247+SUM($G247:U247),IF(SUM($E247,$G247:U247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(W$243>($C247+$D247),$E247+SUM($G247:V247),IF(SUM($E247,$G247:V247)<0,$E247+SUM($G247:V247),IF(SUM($E247,$G247:V247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(X$243>($C247+$D247),$E247+SUM($G247:W247),IF(SUM($E247,$G247:W247)<0,$E247+SUM($G247:W247),IF(SUM($E247,$G247:W247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(Y$243>($C247+$D247),$E247+SUM($G247:X247),IF(SUM($E247,$G247:X247)<0,$E247+SUM($G247:X247),IF(SUM($E247,$G247:X247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(Z$243>($C247+$D247),$E247+SUM($G247:Y247),IF(SUM($E247,$G247:Y247)<0,$E247+SUM($G247:Y247),IF(SUM($E247,$G247:Y247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(AA$243>($C247+$D247),$E247+SUM($G247:Z247),IF(SUM($E247,$G247:Z247)<0,$E247+SUM($G247:Z247),IF(SUM($E247,$G247:Z247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(AB$243>($C247+$D247),$E247+SUM($G247:AA247),IF(SUM($E247,$G247:AA247)<0,$E247+SUM($G247:AA247),IF(SUM($E247,$G247:AA247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(AC$243>($C247+$D247),$E247+SUM($G247:AB247),IF(SUM($E247,$G247:AB247)<0,$E247+SUM($G247:AB247),IF(SUM($E247,$G247:AB247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(AD$243>($C247+$D247),$E247+SUM($G247:AC247),IF(SUM($E247,$G247:AC247)<0,$E247+SUM($G247:AC247),IF(SUM($E247,$G247:AC247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(AE$243>($C247+$D247),$E247+SUM($G247:AD247),IF(SUM($E247,$G247:AD247)<0,$E247+SUM($G247:AD247),IF(SUM($E247,$G247:AD247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037},{"$f":"-IF($D247=0,0,IF(AF$243>($C247+$D247),$E247+SUM($G247:AE247),IF(SUM($E247,$G247:AE247)<0,$E247+SUM($G247:AE247),IF(SUM($E247,$G247:AE247)=0,0,($E247+SUM($G247:$Q247))/($D247-COUNT($G247:$Q247))))))","v":-3.0409391893648037}]
[null,null,2009,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C248,$G$171:$AF$171,0))","v":173.46665929587724},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C248,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B244,Dx_Inputs!$B$533:$B$543,0),MATCH($C248+1,Dx_Inputs!$E$471:$AD$471))","v":-4.2308941291677371},{"$f":"J248","v":-4.2308941291677371},{"$f":"K248","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(M$243>($C248+$D248),$E248+SUM($G248:L248),SUM($E248:$L248)/($D248-3)))","v":-4.230894129167738},{"$f":"-IF($D248=0,0,IF(N$243>($C248+$D248),$E248+SUM($G248:M248),SUM($E248:$L248)/($D248-3)))","v":-4.230894129167738},{"$f":"-IF($D248=0,0,IF(O$243>($C248+$D248),$E248+SUM($G248:N248),SUM($E248:$L248)/($D248-3)))","v":-4.230894129167738},{"$f":"-IF($D248=0,0,IF(P$243>($C248+$D248),$E248+SUM($G248:O248),SUM($E248:$L248)/($D248-3)))","v":-4.230894129167738},{"$f":"-IF($D248=0,0,IF(Q$243>($C248+$D248),$E248+SUM($G248:P248),SUM($E248:$L248)/($D248-3)))","v":-4.230894129167738},{"$f":"-IF($D248=0,0,IF(R$243>($C248+$D248),$E248+SUM($G248:Q248),IF(SUM($E248,$G248:Q248)<0,$E248+SUM($G248:Q248),IF(SUM($E248,$G248:Q248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(S$243>($C248+$D248),$E248+SUM($G248:R248),IF(SUM($E248,$G248:R248)<0,$E248+SUM($G248:R248),IF(SUM($E248,$G248:R248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(T$243>($C248+$D248),$E248+SUM($G248:S248),IF(SUM($E248,$G248:S248)<0,$E248+SUM($G248:S248),IF(SUM($E248,$G248:S248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(U$243>($C248+$D248),$E248+SUM($G248:T248),IF(SUM($E248,$G248:T248)<0,$E248+SUM($G248:T248),IF(SUM($E248,$G248:T248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(V$243>($C248+$D248),$E248+SUM($G248:U248),IF(SUM($E248,$G248:U248)<0,$E248+SUM($G248:U248),IF(SUM($E248,$G248:U248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(W$243>($C248+$D248),$E248+SUM($G248:V248),IF(SUM($E248,$G248:V248)<0,$E248+SUM($G248:V248),IF(SUM($E248,$G248:V248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(X$243>($C248+$D248),$E248+SUM($G248:W248),IF(SUM($E248,$G248:W248)<0,$E248+SUM($G248:W248),IF(SUM($E248,$G248:W248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(Y$243>($C248+$D248),$E248+SUM($G248:X248),IF(SUM($E248,$G248:X248)<0,$E248+SUM($G248:X248),IF(SUM($E248,$G248:X248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(Z$243>($C248+$D248),$E248+SUM($G248:Y248),IF(SUM($E248,$G248:Y248)<0,$E248+SUM($G248:Y248),IF(SUM($E248,$G248:Y248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(AA$243>($C248+$D248),$E248+SUM($G248:Z248),IF(SUM($E248,$G248:Z248)<0,$E248+SUM($G248:Z248),IF(SUM($E248,$G248:Z248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(AB$243>($C248+$D248),$E248+SUM($G248:AA248),IF(SUM($E248,$G248:AA248)<0,$E248+SUM($G248:AA248),IF(SUM($E248,$G248:AA248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(AC$243>($C248+$D248),$E248+SUM($G248:AB248),IF(SUM($E248,$G248:AB248)<0,$E248+SUM($G248:AB248),IF(SUM($E248,$G248:AB248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(AD$243>($C248+$D248),$E248+SUM($G248:AC248),IF(SUM($E248,$G248:AC248)<0,$E248+SUM($G248:AC248),IF(SUM($E248,$G248:AC248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(AE$243>($C248+$D248),$E248+SUM($G248:AD248),IF(SUM($E248,$G248:AD248)<0,$E248+SUM($G248:AD248),IF(SUM($E248,$G248:AD248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371},{"$f":"-IF($D248=0,0,IF(AF$243>($C248+$D248),$E248+SUM($G248:AE248),IF(SUM($E248,$G248:AE248)<0,$E248+SUM($G248:AE248),IF(SUM($E248,$G248:AE248)=0,0,($E248+SUM($G248:$Q248))/($D248-COUNT($G248:$Q248))))))","v":-4.2308941291677371}]
[null,null,2010,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C249,$G$171:$AF$171,0))","v":161.74389930695884},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C249,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B244,Dx_Inputs!$B$533:$B$543,0),MATCH($C249+1,Dx_Inputs!$E$471:$AD$471))","v":-4.2607214717788269},{"$f":"K249","v":-4.2607214717788269},{"$f":"-IF($D249=0,0,IF(M$243>($C249+$D249),$E249+SUM($G249:L249),SUM($E249:$L249)/($D249-2)))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(N$243>($C249+$D249),$E249+SUM($G249:M249),SUM($E249:$L249)/($D249-2)))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(O$243>($C249+$D249),$E249+SUM($G249:N249),SUM($E249:$L249)/($D249-2)))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(P$243>($C249+$D249),$E249+SUM($G249:O249),SUM($E249:$L249)/($D249-2)))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(Q$243>($C249+$D249),$E249+SUM($G249:P249),SUM($E249:$L249)/($D249-2)))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(R$243>($C249+$D249),$E249+SUM($G249:Q249),IF(SUM($E249,$G249:Q249)<0,$E249+SUM($G249:Q249),IF(SUM($E249,$G249:Q249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(S$243>($C249+$D249),$E249+SUM($G249:R249),IF(SUM($E249,$G249:R249)<0,$E249+SUM($G249:R249),IF(SUM($E249,$G249:R249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(T$243>($C249+$D249),$E249+SUM($G249:S249),IF(SUM($E249,$G249:S249)<0,$E249+SUM($G249:S249),IF(SUM($E249,$G249:S249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(U$243>($C249+$D249),$E249+SUM($G249:T249),IF(SUM($E249,$G249:T249)<0,$E249+SUM($G249:T249),IF(SUM($E249,$G249:T249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(V$243>($C249+$D249),$E249+SUM($G249:U249),IF(SUM($E249,$G249:U249)<0,$E249+SUM($G249:U249),IF(SUM($E249,$G249:U249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(W$243>($C249+$D249),$E249+SUM($G249:V249),IF(SUM($E249,$G249:V249)<0,$E249+SUM($G249:V249),IF(SUM($E249,$G249:V249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(X$243>($C249+$D249),$E249+SUM($G249:W249),IF(SUM($E249,$G249:W249)<0,$E249+SUM($G249:W249),IF(SUM($E249,$G249:W249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(Y$243>($C249+$D249),$E249+SUM($G249:X249),IF(SUM($E249,$G249:X249)<0,$E249+SUM($G249:X249),IF(SUM($E249,$G249:X249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(Z$243>($C249+$D249),$E249+SUM($G249:Y249),IF(SUM($E249,$G249:Y249)<0,$E249+SUM($G249:Y249),IF(SUM($E249,$G249:Y249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(AA$243>($C249+$D249),$E249+SUM($G249:Z249),IF(SUM($E249,$G249:Z249)<0,$E249+SUM($G249:Z249),IF(SUM($E249,$G249:Z249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(AB$243>($C249+$D249),$E249+SUM($G249:AA249),IF(SUM($E249,$G249:AA249)<0,$E249+SUM($G249:AA249),IF(SUM($E249,$G249:AA249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(AC$243>($C249+$D249),$E249+SUM($G249:AB249),IF(SUM($E249,$G249:AB249)<0,$E249+SUM($G249:AB249),IF(SUM($E249,$G249:AB249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(AD$243>($C249+$D249),$E249+SUM($G249:AC249),IF(SUM($E249,$G249:AC249)<0,$E249+SUM($G249:AC249),IF(SUM($E249,$G249:AC249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(AE$243>($C249+$D249),$E249+SUM($G249:AD249),IF(SUM($E249,$G249:AD249)<0,$E249+SUM($G249:AD249),IF(SUM($E249,$G249:AD249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023},{"$f":"-IF($D249=0,0,IF(AF$243>($C249+$D249),$E249+SUM($G249:AE249),IF(SUM($E249,$G249:AE249)<0,$E249+SUM($G249:AE249),IF(SUM($E249,$G249:AE249)=0,0,($E249+SUM($G249:$Q249))/($D249-COUNT($G249:$Q249))))))","v":-3.9287809323949023}]
[null,null,2011,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C250,$G$171:$AF$171,0))","v":154.50082703060343},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C250,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B244,Dx_Inputs!$B$533:$B$543,0),MATCH($C250+1,Dx_Inputs!$E$471:$AD$471))","v":-5.7893377173383529},{"$f":"-IF($D250=0,0,IF(M$243>($C250+$D250),$E250+SUM($G250:L250),SUM($E250:$L250)/($D250-1)))","v":-3.7177872328316268},{"$f":"-IF($D250=0,0,IF(N$243>($C250+$D250),$E250+SUM($G250:M250),SUM($E250:$L250)/($D250-1)))","v":-3.7177872328316268},{"$f":"-IF($D250=0,0,IF(O$243>($C250+$D250),$E250+SUM($G250:N250),SUM($E250:$L250)/($D250-1)))","v":-3.7177872328316268},{"$f":"-IF($D250=0,0,IF(P$243>($C250+$D250),$E250+SUM($G250:O250),SUM($E250:$L250)/($D250-1)))","v":-3.7177872328316268},{"$f":"-IF($D250=0,0,IF(Q$243>($C250+$D250),$E250+SUM($G250:P250),SUM($E250:$L250)/($D250-1)))","v":-3.7177872328316268},{"$f":"-IF($D250=0,0,IF(R$243>($C250+$D250),$E250+SUM($G250:Q250),IF(SUM($E250,$G250:Q250)<0,$E250+SUM($G250:Q250),IF(SUM($E250,$G250:Q250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(S$243>($C250+$D250),$E250+SUM($G250:R250),IF(SUM($E250,$G250:R250)<0,$E250+SUM($G250:R250),IF(SUM($E250,$G250:R250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(T$243>($C250+$D250),$E250+SUM($G250:S250),IF(SUM($E250,$G250:S250)<0,$E250+SUM($G250:S250),IF(SUM($E250,$G250:S250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(U$243>($C250+$D250),$E250+SUM($G250:T250),IF(SUM($E250,$G250:T250)<0,$E250+SUM($G250:T250),IF(SUM($E250,$G250:T250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(V$243>($C250+$D250),$E250+SUM($G250:U250),IF(SUM($E250,$G250:U250)<0,$E250+SUM($G250:U250),IF(SUM($E250,$G250:U250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(W$243>($C250+$D250),$E250+SUM($G250:V250),IF(SUM($E250,$G250:V250)<0,$E250+SUM($G250:V250),IF(SUM($E250,$G250:V250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(X$243>($C250+$D250),$E250+SUM($G250:W250),IF(SUM($E250,$G250:W250)<0,$E250+SUM($G250:W250),IF(SUM($E250,$G250:W250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(Y$243>($C250+$D250),$E250+SUM($G250:X250),IF(SUM($E250,$G250:X250)<0,$E250+SUM($G250:X250),IF(SUM($E250,$G250:X250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(Z$243>($C250+$D250),$E250+SUM($G250:Y250),IF(SUM($E250,$G250:Y250)<0,$E250+SUM($G250:Y250),IF(SUM($E250,$G250:Y250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(AA$243>($C250+$D250),$E250+SUM($G250:Z250),IF(SUM($E250,$G250:Z250)<0,$E250+SUM($G250:Z250),IF(SUM($E250,$G250:Z250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(AB$243>($C250+$D250),$E250+SUM($G250:AA250),IF(SUM($E250,$G250:AA250)<0,$E250+SUM($G250:AA250),IF(SUM($E250,$G250:AA250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(AC$243>($C250+$D250),$E250+SUM($G250:AB250),IF(SUM($E250,$G250:AB250)<0,$E250+SUM($G250:AB250),IF(SUM($E250,$G250:AB250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(AD$243>($C250+$D250),$E250+SUM($G250:AC250),IF(SUM($E250,$G250:AC250)<0,$E250+SUM($G250:AC250),IF(SUM($E250,$G250:AC250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(AE$243>($C250+$D250),$E250+SUM($G250:AD250),IF(SUM($E250,$G250:AD250)<0,$E250+SUM($G250:AD250),IF(SUM($E250,$G250:AD250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273},{"$f":"-IF($D250=0,0,IF(AF$243>($C250+$D250),$E250+SUM($G250:AE250),IF(SUM($E250,$G250:AE250)<0,$E250+SUM($G250:AE250),IF(SUM($E250,$G250:AE250)=0,0,($E250+SUM($G250:$Q250))/($D250-COUNT($G250:$Q250))))))","v":-3.7177872328316273}]
[null,null,2012,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C251,$G$171:$AF$171,0))","v":241.81087433841591},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C251,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B244,Dx_Inputs!$B$533:$B$543,0),MATCH($C251+1,Dx_Inputs!$E$471:$AD$471))","v":-5.8978262033759981},{"$f":"M251","v":-5.8978262033759981},{"$f":"N251","v":-5.8978262033759981},{"$f":"O251","v":-5.8978262033759981},{"$f":"P251","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(R$243>($C251+$D251),$E251+SUM($G251:Q251),IF(SUM($E251,$G251:Q251)<0,$E251+SUM($G251:Q251),IF(SUM($E251,$G251:Q251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(S$243>($C251+$D251),$E251+SUM($G251:R251),IF(SUM($E251,$G251:R251)<0,$E251+SUM($G251:R251),IF(SUM($E251,$G251:R251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(T$243>($C251+$D251),$E251+SUM($G251:S251),IF(SUM($E251,$G251:S251)<0,$E251+SUM($G251:S251),IF(SUM($E251,$G251:S251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(U$243>($C251+$D251),$E251+SUM($G251:T251),IF(SUM($E251,$G251:T251)<0,$E251+SUM($G251:T251),IF(SUM($E251,$G251:T251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(V$243>($C251+$D251),$E251+SUM($G251:U251),IF(SUM($E251,$G251:U251)<0,$E251+SUM($G251:U251),IF(SUM($E251,$G251:U251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(W$243>($C251+$D251),$E251+SUM($G251:V251),IF(SUM($E251,$G251:V251)<0,$E251+SUM($G251:V251),IF(SUM($E251,$G251:V251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(X$243>($C251+$D251),$E251+SUM($G251:W251),IF(SUM($E251,$G251:W251)<0,$E251+SUM($G251:W251),IF(SUM($E251,$G251:W251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(Y$243>($C251+$D251),$E251+SUM($G251:X251),IF(SUM($E251,$G251:X251)<0,$E251+SUM($G251:X251),IF(SUM($E251,$G251:X251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(Z$243>($C251+$D251),$E251+SUM($G251:Y251),IF(SUM($E251,$G251:Y251)<0,$E251+SUM($G251:Y251),IF(SUM($E251,$G251:Y251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(AA$243>($C251+$D251),$E251+SUM($G251:Z251),IF(SUM($E251,$G251:Z251)<0,$E251+SUM($G251:Z251),IF(SUM($E251,$G251:Z251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(AB$243>($C251+$D251),$E251+SUM($G251:AA251),IF(SUM($E251,$G251:AA251)<0,$E251+SUM($G251:AA251),IF(SUM($E251,$G251:AA251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(AC$243>($C251+$D251),$E251+SUM($G251:AB251),IF(SUM($E251,$G251:AB251)<0,$E251+SUM($G251:AB251),IF(SUM($E251,$G251:AB251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(AD$243>($C251+$D251),$E251+SUM($G251:AC251),IF(SUM($E251,$G251:AC251)<0,$E251+SUM($G251:AC251),IF(SUM($E251,$G251:AC251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(AE$243>($C251+$D251),$E251+SUM($G251:AD251),IF(SUM($E251,$G251:AD251)<0,$E251+SUM($G251:AD251),IF(SUM($E251,$G251:AD251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981},{"$f":"-IF($D251=0,0,IF(AF$243>($C251+$D251),$E251+SUM($G251:AE251),IF(SUM($E251,$G251:AE251)<0,$E251+SUM($G251:AE251),IF(SUM($E251,$G251:AE251)=0,0,($E251+SUM($G251:$Q251))/($D251-COUNT($G251:$Q251))))))","v":-5.8978262033759981}]
[null,null,2013,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C252,$G$171:$AF$171,0))","v":331.27336676095706},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C252,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B244,Dx_Inputs!$B$533:$B$543,0),MATCH($C252+1,Dx_Inputs!$E$471:$AD$471))","v":-6.8403882513259475},{"$f":"N252","v":-6.8403882513259475},{"$f":"O252","v":-6.8403882513259475},{"$f":"P252","v":-6.8403882513259475},{"$f":"-IF($D252=0,0,IF(R$243>($C252+$D252),$E252+SUM($G252:Q252),IF(SUM($E252,$G252:Q252)<0,$E252+SUM($G252:Q252),IF(SUM($E252,$G252:Q252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(S$243>($C252+$D252),$E252+SUM($G252:R252),IF(SUM($E252,$G252:R252)<0,$E252+SUM($G252:R252),IF(SUM($E252,$G252:R252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(T$243>($C252+$D252),$E252+SUM($G252:S252),IF(SUM($E252,$G252:S252)<0,$E252+SUM($G252:S252),IF(SUM($E252,$G252:S252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(U$243>($C252+$D252),$E252+SUM($G252:T252),IF(SUM($E252,$G252:T252)<0,$E252+SUM($G252:T252),IF(SUM($E252,$G252:T252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(V$243>($C252+$D252),$E252+SUM($G252:U252),IF(SUM($E252,$G252:U252)<0,$E252+SUM($G252:U252),IF(SUM($E252,$G252:U252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(W$243>($C252+$D252),$E252+SUM($G252:V252),IF(SUM($E252,$G252:V252)<0,$E252+SUM($G252:V252),IF(SUM($E252,$G252:V252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(X$243>($C252+$D252),$E252+SUM($G252:W252),IF(SUM($E252,$G252:W252)<0,$E252+SUM($G252:W252),IF(SUM($E252,$G252:W252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(Y$243>($C252+$D252),$E252+SUM($G252:X252),IF(SUM($E252,$G252:X252)<0,$E252+SUM($G252:X252),IF(SUM($E252,$G252:X252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(Z$243>($C252+$D252),$E252+SUM($G252:Y252),IF(SUM($E252,$G252:Y252)<0,$E252+SUM($G252:Y252),IF(SUM($E252,$G252:Y252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(AA$243>($C252+$D252),$E252+SUM($G252:Z252),IF(SUM($E252,$G252:Z252)<0,$E252+SUM($G252:Z252),IF(SUM($E252,$G252:Z252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(AB$243>($C252+$D252),$E252+SUM($G252:AA252),IF(SUM($E252,$G252:AA252)<0,$E252+SUM($G252:AA252),IF(SUM($E252,$G252:AA252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(AC$243>($C252+$D252),$E252+SUM($G252:AB252),IF(SUM($E252,$G252:AB252)<0,$E252+SUM($G252:AB252),IF(SUM($E252,$G252:AB252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(AD$243>($C252+$D252),$E252+SUM($G252:AC252),IF(SUM($E252,$G252:AC252)<0,$E252+SUM($G252:AC252),IF(SUM($E252,$G252:AC252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(AE$243>($C252+$D252),$E252+SUM($G252:AD252),IF(SUM($E252,$G252:AD252)<0,$E252+SUM($G252:AD252),IF(SUM($E252,$G252:AD252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451},{"$f":"-IF($D252=0,0,IF(AF$243>($C252+$D252),$E252+SUM($G252:AE252),IF(SUM($E252,$G252:AE252)<0,$E252+SUM($G252:AE252),IF(SUM($E252,$G252:AE252)=0,0,($E252+SUM($G252:$Q252))/($D252-COUNT($G252:$Q252))))))","v":-8.2138328042068451}]
[null,null,2014,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C253,$G$171:$AF$171,0))","v":389.40424870205294},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C253,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B244,Dx_Inputs!$B$533:$B$543,0),MATCH($C253+1,Dx_Inputs!$E$471:$AD$471))","v":-7.5300549192795154},{"$f":"O253","v":-7.5300549192795154},{"$f":"P253","v":-7.5300549192795154},{"$f":"-IF($D253=0,0,IF(R$243>($C253+$D253),$E253+SUM($G253:Q253),IF(SUM($E253,$G253:Q253)<0,$E253+SUM($G253:Q253),IF(SUM($E253,$G253:Q253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(S$243>($C253+$D253),$E253+SUM($G253:R253),IF(SUM($E253,$G253:R253)<0,$E253+SUM($G253:R253),IF(SUM($E253,$G253:R253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(T$243>($C253+$D253),$E253+SUM($G253:S253),IF(SUM($E253,$G253:S253)<0,$E253+SUM($G253:S253),IF(SUM($E253,$G253:S253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(U$243>($C253+$D253),$E253+SUM($G253:T253),IF(SUM($E253,$G253:T253)<0,$E253+SUM($G253:T253),IF(SUM($E253,$G253:T253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(V$243>($C253+$D253),$E253+SUM($G253:U253),IF(SUM($E253,$G253:U253)<0,$E253+SUM($G253:U253),IF(SUM($E253,$G253:U253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(W$243>($C253+$D253),$E253+SUM($G253:V253),IF(SUM($E253,$G253:V253)<0,$E253+SUM($G253:V253),IF(SUM($E253,$G253:V253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(X$243>($C253+$D253),$E253+SUM($G253:W253),IF(SUM($E253,$G253:W253)<0,$E253+SUM($G253:W253),IF(SUM($E253,$G253:W253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(Y$243>($C253+$D253),$E253+SUM($G253:X253),IF(SUM($E253,$G253:X253)<0,$E253+SUM($G253:X253),IF(SUM($E253,$G253:X253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(Z$243>($C253+$D253),$E253+SUM($G253:Y253),IF(SUM($E253,$G253:Y253)<0,$E253+SUM($G253:Y253),IF(SUM($E253,$G253:Y253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(AA$243>($C253+$D253),$E253+SUM($G253:Z253),IF(SUM($E253,$G253:Z253)<0,$E253+SUM($G253:Z253),IF(SUM($E253,$G253:Z253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(AB$243>($C253+$D253),$E253+SUM($G253:AA253),IF(SUM($E253,$G253:AA253)<0,$E253+SUM($G253:AA253),IF(SUM($E253,$G253:AA253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(AC$243>($C253+$D253),$E253+SUM($G253:AB253),IF(SUM($E253,$G253:AB253)<0,$E253+SUM($G253:AB253),IF(SUM($E253,$G253:AB253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(AD$243>($C253+$D253),$E253+SUM($G253:AC253),IF(SUM($E253,$G253:AC253)<0,$E253+SUM($G253:AC253),IF(SUM($E253,$G253:AC253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(AE$243>($C253+$D253),$E253+SUM($G253:AD253),IF(SUM($E253,$G253:AD253)<0,$E253+SUM($G253:AD253),IF(SUM($E253,$G253:AD253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737},{"$f":"-IF($D253=0,0,IF(AF$243>($C253+$D253),$E253+SUM($G253:AE253),IF(SUM($E253,$G253:AE253)<0,$E253+SUM($G253:AE253),IF(SUM($E253,$G253:AE253)=0,0,($E253+SUM($G253:$Q253))/($D253-COUNT($G253:$Q253))))))","v":-9.6530022090582737}]
[null,null,2015,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C254,$G$171:$AF$171,0))","v":303.87114091888799},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C254,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B244,Dx_Inputs!$B$533:$B$543,0),MATCH($C254+1,Dx_Inputs!$E$471:$AD$471))","v":-7.9100582335799254},{"$f":"P254","v":-7.9100582335799254},{"$f":"-IF($D254=0,0,IF(R$243>($C254+$D254),$E254+SUM($G254:Q254),IF(SUM($E254,$G254:Q254)<0,$E254+SUM($G254:Q254),IF(SUM($E254,$G254:Q254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(S$243>($C254+$D254),$E254+SUM($G254:R254),IF(SUM($E254,$G254:R254)<0,$E254+SUM($G254:R254),IF(SUM($E254,$G254:R254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(T$243>($C254+$D254),$E254+SUM($G254:S254),IF(SUM($E254,$G254:S254)<0,$E254+SUM($G254:S254),IF(SUM($E254,$G254:S254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(U$243>($C254+$D254),$E254+SUM($G254:T254),IF(SUM($E254,$G254:T254)<0,$E254+SUM($G254:T254),IF(SUM($E254,$G254:T254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(V$243>($C254+$D254),$E254+SUM($G254:U254),IF(SUM($E254,$G254:U254)<0,$E254+SUM($G254:U254),IF(SUM($E254,$G254:U254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(W$243>($C254+$D254),$E254+SUM($G254:V254),IF(SUM($E254,$G254:V254)<0,$E254+SUM($G254:V254),IF(SUM($E254,$G254:V254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(X$243>($C254+$D254),$E254+SUM($G254:W254),IF(SUM($E254,$G254:W254)<0,$E254+SUM($G254:W254),IF(SUM($E254,$G254:W254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(Y$243>($C254+$D254),$E254+SUM($G254:X254),IF(SUM($E254,$G254:X254)<0,$E254+SUM($G254:X254),IF(SUM($E254,$G254:X254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(Z$243>($C254+$D254),$E254+SUM($G254:Y254),IF(SUM($E254,$G254:Y254)<0,$E254+SUM($G254:Y254),IF(SUM($E254,$G254:Y254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(AA$243>($C254+$D254),$E254+SUM($G254:Z254),IF(SUM($E254,$G254:Z254)<0,$E254+SUM($G254:Z254),IF(SUM($E254,$G254:Z254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(AB$243>($C254+$D254),$E254+SUM($G254:AA254),IF(SUM($E254,$G254:AA254)<0,$E254+SUM($G254:AA254),IF(SUM($E254,$G254:AA254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(AC$243>($C254+$D254),$E254+SUM($G254:AB254),IF(SUM($E254,$G254:AB254)<0,$E254+SUM($G254:AB254),IF(SUM($E254,$G254:AB254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(AD$243>($C254+$D254),$E254+SUM($G254:AC254),IF(SUM($E254,$G254:AC254)<0,$E254+SUM($G254:AC254),IF(SUM($E254,$G254:AC254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(AE$243>($C254+$D254),$E254+SUM($G254:AD254),IF(SUM($E254,$G254:AD254)<0,$E254+SUM($G254:AD254),IF(SUM($E254,$G254:AD254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465},{"$f":"-IF($D254=0,0,IF(AF$243>($C254+$D254),$E254+SUM($G254:AE254),IF(SUM($E254,$G254:AE254)<0,$E254+SUM($G254:AE254),IF(SUM($E254,$G254:AE254)=0,0,($E254+SUM($G254:$Q254))/($D254-COUNT($G254:$Q254))))))","v":-7.385923703890465}]
[null,null,2016,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C255,$G$171:$AF$171,0))","v":212.17003288632424},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C255,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B244,Dx_Inputs!$B$533:$B$543,0),MATCH($C255+1,Dx_Inputs!$E$471:$AD$471))","v":-7.8826316866664445},{"$f":"-IF($D255=0,0,IF(R$243>($C255+$D255),$E255+SUM($G255:Q255),IF(SUM($E255,$G255:Q255)<0,$E255+SUM($G255:Q255),IF(SUM($E255,$G255:Q255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(S$243>($C255+$D255),$E255+SUM($G255:R255),IF(SUM($E255,$G255:R255)<0,$E255+SUM($G255:R255),IF(SUM($E255,$G255:R255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(T$243>($C255+$D255),$E255+SUM($G255:S255),IF(SUM($E255,$G255:S255)<0,$E255+SUM($G255:S255),IF(SUM($E255,$G255:S255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(U$243>($C255+$D255),$E255+SUM($G255:T255),IF(SUM($E255,$G255:T255)<0,$E255+SUM($G255:T255),IF(SUM($E255,$G255:T255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(V$243>($C255+$D255),$E255+SUM($G255:U255),IF(SUM($E255,$G255:U255)<0,$E255+SUM($G255:U255),IF(SUM($E255,$G255:U255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(W$243>($C255+$D255),$E255+SUM($G255:V255),IF(SUM($E255,$G255:V255)<0,$E255+SUM($G255:V255),IF(SUM($E255,$G255:V255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(X$243>($C255+$D255),$E255+SUM($G255:W255),IF(SUM($E255,$G255:W255)<0,$E255+SUM($G255:W255),IF(SUM($E255,$G255:W255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(Y$243>($C255+$D255),$E255+SUM($G255:X255),IF(SUM($E255,$G255:X255)<0,$E255+SUM($G255:X255),IF(SUM($E255,$G255:X255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(Z$243>($C255+$D255),$E255+SUM($G255:Y255),IF(SUM($E255,$G255:Y255)<0,$E255+SUM($G255:Y255),IF(SUM($E255,$G255:Y255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(AA$243>($C255+$D255),$E255+SUM($G255:Z255),IF(SUM($E255,$G255:Z255)<0,$E255+SUM($G255:Z255),IF(SUM($E255,$G255:Z255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(AB$243>($C255+$D255),$E255+SUM($G255:AA255),IF(SUM($E255,$G255:AA255)<0,$E255+SUM($G255:AA255),IF(SUM($E255,$G255:AA255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(AC$243>($C255+$D255),$E255+SUM($G255:AB255),IF(SUM($E255,$G255:AB255)<0,$E255+SUM($G255:AB255),IF(SUM($E255,$G255:AB255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(AD$243>($C255+$D255),$E255+SUM($G255:AC255),IF(SUM($E255,$G255:AC255)<0,$E255+SUM($G255:AC255),IF(SUM($E255,$G255:AC255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(AE$243>($C255+$D255),$E255+SUM($G255:AD255),IF(SUM($E255,$G255:AD255)<0,$E255+SUM($G255:AD255),IF(SUM($E255,$G255:AD255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443},{"$f":"-IF($D255=0,0,IF(AF$243>($C255+$D255),$E255+SUM($G255:AE255),IF(SUM($E255,$G255:AE255)<0,$E255+SUM($G255:AE255),IF(SUM($E255,$G255:AE255)=0,0,($E255+SUM($G255:$Q255))/($D255-COUNT($G255:$Q255))))))","v":-5.1071850299914443}]
[null,null,2017,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C256,$G$171:$AF$171,0))","v":105.04640792280429},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C256,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D256=0,0,IF(R$243>($C256+$D256),$E256+SUM($G256:Q256),IF(SUM($E256,$G256:Q256)<0,$E256+SUM($G256:Q256),IF(SUM($E256,$G256:Q256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(S$243>($C256+$D256),$E256+SUM($G256:R256),IF(SUM($E256,$G256:R256)<0,$E256+SUM($G256:R256),IF(SUM($E256,$G256:R256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(T$243>($C256+$D256),$E256+SUM($G256:S256),IF(SUM($E256,$G256:S256)<0,$E256+SUM($G256:S256),IF(SUM($E256,$G256:S256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(U$243>($C256+$D256),$E256+SUM($G256:T256),IF(SUM($E256,$G256:T256)<0,$E256+SUM($G256:T256),IF(SUM($E256,$G256:T256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(V$243>($C256+$D256),$E256+SUM($G256:U256),IF(SUM($E256,$G256:U256)<0,$E256+SUM($G256:U256),IF(SUM($E256,$G256:U256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(W$243>($C256+$D256),$E256+SUM($G256:V256),IF(SUM($E256,$G256:V256)<0,$E256+SUM($G256:V256),IF(SUM($E256,$G256:V256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(X$243>($C256+$D256),$E256+SUM($G256:W256),IF(SUM($E256,$G256:W256)<0,$E256+SUM($G256:W256),IF(SUM($E256,$G256:W256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(Y$243>($C256+$D256),$E256+SUM($G256:X256),IF(SUM($E256,$G256:X256)<0,$E256+SUM($G256:X256),IF(SUM($E256,$G256:X256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(Z$243>($C256+$D256),$E256+SUM($G256:Y256),IF(SUM($E256,$G256:Y256)<0,$E256+SUM($G256:Y256),IF(SUM($E256,$G256:Y256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(AA$243>($C256+$D256),$E256+SUM($G256:Z256),IF(SUM($E256,$G256:Z256)<0,$E256+SUM($G256:Z256),IF(SUM($E256,$G256:Z256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(AB$243>($C256+$D256),$E256+SUM($G256:AA256),IF(SUM($E256,$G256:AA256)<0,$E256+SUM($G256:AA256),IF(SUM($E256,$G256:AA256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(AC$243>($C256+$D256),$E256+SUM($G256:AB256),IF(SUM($E256,$G256:AB256)<0,$E256+SUM($G256:AB256),IF(SUM($E256,$G256:AB256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(AD$243>($C256+$D256),$E256+SUM($G256:AC256),IF(SUM($E256,$G256:AC256)<0,$E256+SUM($G256:AC256),IF(SUM($E256,$G256:AC256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(AE$243>($C256+$D256),$E256+SUM($G256:AD256),IF(SUM($E256,$G256:AD256)<0,$E256+SUM($G256:AD256),IF(SUM($E256,$G256:AD256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997},{"$f":"-IF($D256=0,0,IF(AF$243>($C256+$D256),$E256+SUM($G256:AE256),IF(SUM($E256,$G256:AE256)<0,$E256+SUM($G256:AE256),IF(SUM($E256,$G256:AE256)=0,0,($E256+SUM($G256:$Q256))/($D256-COUNT($G256:$Q256))))))","v":-2.5621075103122997}]
[null,null,2018,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C257,$G$171:$AF$171,0))","v":209.0114157234508},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C257,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D257=0,0,IF(S$243>($C257+$D257),$E257+SUM($G257:R257),IF(SUM($E257,$G257:R257)<0,$E257+SUM($G257:R257),IF(SUM($E257,$G257:R257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(T$243>($C257+$D257),$E257+SUM($G257:S257),IF(SUM($E257,$G257:S257)<0,$E257+SUM($G257:S257),IF(SUM($E257,$G257:S257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(U$243>($C257+$D257),$E257+SUM($G257:T257),IF(SUM($E257,$G257:T257)<0,$E257+SUM($G257:T257),IF(SUM($E257,$G257:T257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(V$243>($C257+$D257),$E257+SUM($G257:U257),IF(SUM($E257,$G257:U257)<0,$E257+SUM($G257:U257),IF(SUM($E257,$G257:U257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(W$243>($C257+$D257),$E257+SUM($G257:V257),IF(SUM($E257,$G257:V257)<0,$E257+SUM($G257:V257),IF(SUM($E257,$G257:V257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(X$243>($C257+$D257),$E257+SUM($G257:W257),IF(SUM($E257,$G257:W257)<0,$E257+SUM($G257:W257),IF(SUM($E257,$G257:W257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(Y$243>($C257+$D257),$E257+SUM($G257:X257),IF(SUM($E257,$G257:X257)<0,$E257+SUM($G257:X257),IF(SUM($E257,$G257:X257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(Z$243>($C257+$D257),$E257+SUM($G257:Y257),IF(SUM($E257,$G257:Y257)<0,$E257+SUM($G257:Y257),IF(SUM($E257,$G257:Y257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(AA$243>($C257+$D257),$E257+SUM($G257:Z257),IF(SUM($E257,$G257:Z257)<0,$E257+SUM($G257:Z257),IF(SUM($E257,$G257:Z257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(AB$243>($C257+$D257),$E257+SUM($G257:AA257),IF(SUM($E257,$G257:AA257)<0,$E257+SUM($G257:AA257),IF(SUM($E257,$G257:AA257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(AC$243>($C257+$D257),$E257+SUM($G257:AB257),IF(SUM($E257,$G257:AB257)<0,$E257+SUM($G257:AB257),IF(SUM($E257,$G257:AB257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(AD$243>($C257+$D257),$E257+SUM($G257:AC257),IF(SUM($E257,$G257:AC257)<0,$E257+SUM($G257:AC257),IF(SUM($E257,$G257:AC257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(AE$243>($C257+$D257),$E257+SUM($G257:AD257),IF(SUM($E257,$G257:AD257)<0,$E257+SUM($G257:AD257),IF(SUM($E257,$G257:AD257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439},{"$f":"-IF($D257=0,0,IF(AF$243>($C257+$D257),$E257+SUM($G257:AE257),IF(SUM($E257,$G257:AE257)<0,$E257+SUM($G257:AE257),IF(SUM($E257,$G257:AE257)=0,0,($E257+SUM($G257:$Q257))/($D257-COUNT($G257:$Q257))))))","v":-5.0978394078890439}]
[null,null,2019,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C258,$G$171:$AF$171,0))","v":175.46075196023642},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C258,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D258=0,0,IF(T$243>($C258+$D258),$E258+SUM($G258:S258),IF(SUM($E258,$G258:S258)<0,$E258+SUM($G258:S258),IF(SUM($E258,$G258:S258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(U$243>($C258+$D258),$E258+SUM($G258:T258),IF(SUM($E258,$G258:T258)<0,$E258+SUM($G258:T258),IF(SUM($E258,$G258:T258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(V$243>($C258+$D258),$E258+SUM($G258:U258),IF(SUM($E258,$G258:U258)<0,$E258+SUM($G258:U258),IF(SUM($E258,$G258:U258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(W$243>($C258+$D258),$E258+SUM($G258:V258),IF(SUM($E258,$G258:V258)<0,$E258+SUM($G258:V258),IF(SUM($E258,$G258:V258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(X$243>($C258+$D258),$E258+SUM($G258:W258),IF(SUM($E258,$G258:W258)<0,$E258+SUM($G258:W258),IF(SUM($E258,$G258:W258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(Y$243>($C258+$D258),$E258+SUM($G258:X258),IF(SUM($E258,$G258:X258)<0,$E258+SUM($G258:X258),IF(SUM($E258,$G258:X258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(Z$243>($C258+$D258),$E258+SUM($G258:Y258),IF(SUM($E258,$G258:Y258)<0,$E258+SUM($G258:Y258),IF(SUM($E258,$G258:Y258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(AA$243>($C258+$D258),$E258+SUM($G258:Z258),IF(SUM($E258,$G258:Z258)<0,$E258+SUM($G258:Z258),IF(SUM($E258,$G258:Z258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(AB$243>($C258+$D258),$E258+SUM($G258:AA258),IF(SUM($E258,$G258:AA258)<0,$E258+SUM($G258:AA258),IF(SUM($E258,$G258:AA258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(AC$243>($C258+$D258),$E258+SUM($G258:AB258),IF(SUM($E258,$G258:AB258)<0,$E258+SUM($G258:AB258),IF(SUM($E258,$G258:AB258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(AD$243>($C258+$D258),$E258+SUM($G258:AC258),IF(SUM($E258,$G258:AC258)<0,$E258+SUM($G258:AC258),IF(SUM($E258,$G258:AC258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(AE$243>($C258+$D258),$E258+SUM($G258:AD258),IF(SUM($E258,$G258:AD258)<0,$E258+SUM($G258:AD258),IF(SUM($E258,$G258:AD258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229},{"$f":"-IF($D258=0,0,IF(AF$243>($C258+$D258),$E258+SUM($G258:AE258),IF(SUM($E258,$G258:AE258)<0,$E258+SUM($G258:AE258),IF(SUM($E258,$G258:AE258)=0,0,($E258+SUM($G258:$Q258))/($D258-COUNT($G258:$Q258))))))","v":-4.2795305356155229}]
[null,null,2020,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C259,$G$171:$AF$171,0))","v":161.72107803726661},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C259,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D259=0,0,IF(U$243>($C259+$D259),$E259+SUM($G259:T259),IF(SUM($E259,$G259:T259)<0,$E259+SUM($G259:T259),IF(SUM($E259,$G259:T259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(V$243>($C259+$D259),$E259+SUM($G259:U259),IF(SUM($E259,$G259:U259)<0,$E259+SUM($G259:U259),IF(SUM($E259,$G259:U259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(W$243>($C259+$D259),$E259+SUM($G259:V259),IF(SUM($E259,$G259:V259)<0,$E259+SUM($G259:V259),IF(SUM($E259,$G259:V259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(X$243>($C259+$D259),$E259+SUM($G259:W259),IF(SUM($E259,$G259:W259)<0,$E259+SUM($G259:W259),IF(SUM($E259,$G259:W259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(Y$243>($C259+$D259),$E259+SUM($G259:X259),IF(SUM($E259,$G259:X259)<0,$E259+SUM($G259:X259),IF(SUM($E259,$G259:X259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(Z$243>($C259+$D259),$E259+SUM($G259:Y259),IF(SUM($E259,$G259:Y259)<0,$E259+SUM($G259:Y259),IF(SUM($E259,$G259:Y259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(AA$243>($C259+$D259),$E259+SUM($G259:Z259),IF(SUM($E259,$G259:Z259)<0,$E259+SUM($G259:Z259),IF(SUM($E259,$G259:Z259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(AB$243>($C259+$D259),$E259+SUM($G259:AA259),IF(SUM($E259,$G259:AA259)<0,$E259+SUM($G259:AA259),IF(SUM($E259,$G259:AA259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(AC$243>($C259+$D259),$E259+SUM($G259:AB259),IF(SUM($E259,$G259:AB259)<0,$E259+SUM($G259:AB259),IF(SUM($E259,$G259:AB259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(AD$243>($C259+$D259),$E259+SUM($G259:AC259),IF(SUM($E259,$G259:AC259)<0,$E259+SUM($G259:AC259),IF(SUM($E259,$G259:AC259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(AE$243>($C259+$D259),$E259+SUM($G259:AD259),IF(SUM($E259,$G259:AD259)<0,$E259+SUM($G259:AD259),IF(SUM($E259,$G259:AD259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077},{"$f":"-IF($D259=0,0,IF(AF$243>($C259+$D259),$E259+SUM($G259:AE259),IF(SUM($E259,$G259:AE259)<0,$E259+SUM($G259:AE259),IF(SUM($E259,$G259:AE259)=0,0,($E259+SUM($G259:$Q259))/($D259-COUNT($G259:$Q259))))))","v":-3.9444165374943077}]
[null,null,2021,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C260,$G$171:$AF$171,0))","v":153.74303299132202},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C260,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D260=0,0,IF(V$243>($C260+$D260),$E260+SUM($G260:U260),IF(SUM($E260,$G260:U260)<0,$E260+SUM($G260:U260),IF(SUM($E260,$G260:U260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737},{"$f":"-IF($D260=0,0,IF(W$243>($C260+$D260),$E260+SUM($G260:V260),IF(SUM($E260,$G260:V260)<0,$E260+SUM($G260:V260),IF(SUM($E260,$G260:V260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737},{"$f":"-IF($D260=0,0,IF(X$243>($C260+$D260),$E260+SUM($G260:W260),IF(SUM($E260,$G260:W260)<0,$E260+SUM($G260:W260),IF(SUM($E260,$G260:W260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737},{"$f":"-IF($D260=0,0,IF(Y$243>($C260+$D260),$E260+SUM($G260:X260),IF(SUM($E260,$G260:X260)<0,$E260+SUM($G260:X260),IF(SUM($E260,$G260:X260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737},{"$f":"-IF($D260=0,0,IF(Z$243>($C260+$D260),$E260+SUM($G260:Y260),IF(SUM($E260,$G260:Y260)<0,$E260+SUM($G260:Y260),IF(SUM($E260,$G260:Y260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737},{"$f":"-IF($D260=0,0,IF(AA$243>($C260+$D260),$E260+SUM($G260:Z260),IF(SUM($E260,$G260:Z260)<0,$E260+SUM($G260:Z260),IF(SUM($E260,$G260:Z260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737},{"$f":"-IF($D260=0,0,IF(AB$243>($C260+$D260),$E260+SUM($G260:AA260),IF(SUM($E260,$G260:AA260)<0,$E260+SUM($G260:AA260),IF(SUM($E260,$G260:AA260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737},{"$f":"-IF($D260=0,0,IF(AC$243>($C260+$D260),$E260+SUM($G260:AB260),IF(SUM($E260,$G260:AB260)<0,$E260+SUM($G260:AB260),IF(SUM($E260,$G260:AB260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737},{"$f":"-IF($D260=0,0,IF(AD$243>($C260+$D260),$E260+SUM($G260:AC260),IF(SUM($E260,$G260:AC260)<0,$E260+SUM($G260:AC260),IF(SUM($E260,$G260:AC260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737},{"$f":"-IF($D260=0,0,IF(AE$243>($C260+$D260),$E260+SUM($G260:AD260),IF(SUM($E260,$G260:AD260)<0,$E260+SUM($G260:AD260),IF(SUM($E260,$G260:AD260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737},{"$f":"-IF($D260=0,0,IF(AF$243>($C260+$D260),$E260+SUM($G260:AE260),IF(SUM($E260,$G260:AE260)<0,$E260+SUM($G260:AE260),IF(SUM($E260,$G260:AE260)=0,0,($E260+SUM($G260:$Q260))/($D260-COUNT($G260:$Q260))))))","v":-3.7498300729590737}]
[null,null,2022,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C261,$G$171:$AF$171,0))","v":144.62887597395024},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C261,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D261=0,0,IF(W$243>($C261+$D261),$E261+SUM($G261:V261),IF(SUM($E261,$G261:V261)<0,$E261+SUM($G261:V261),IF(SUM($E261,$G261:V261)=0,0,($E261+SUM($G261:$Q261))/($D261-COUNT($G261:$Q261))))))","v":-3.5275335603402498},{"$f":"-IF($D261=0,0,IF(X$243>($C261+$D261),$E261+SUM($G261:W261),IF(SUM($E261,$G261:W261)<0,$E261+SUM($G261:W261),IF(SUM($E261,$G261:W261)=0,0,($E261+SUM($G261:$Q261))/($D261-COUNT($G261:$Q261))))))","v":-3.5275335603402498},{"$f":"-IF($D261=0,0,IF(Y$243>($C261+$D261),$E261+SUM($G261:X261),IF(SUM($E261,$G261:X261)<0,$E261+SUM($G261:X261),IF(SUM($E261,$G261:X261)=0,0,($E261+SUM($G261:$Q261))/($D261-COUNT($G261:$Q261))))))","v":-3.5275335603402498},{"$f":"-IF($D261=0,0,IF(Z$243>($C261+$D261),$E261+SUM($G261:Y261),IF(SUM($E261,$G261:Y261)<0,$E261+SUM($G261:Y261),IF(SUM($E261,$G261:Y261)=0,0,($E261+SUM($G261:$Q261))/($D261-COUNT($G261:$Q261))))))","v":-3.5275335603402498},{"$f":"-IF($D261=0,0,IF(AA$243>($C261+$D261),$E261+SUM($G261:Z261),IF(SUM($E261,$G261:Z261)<0,$E261+SUM($G261:Z261),IF(SUM($E261,$G261:Z261)=0,0,($E261+SUM($G261:$Q261))/($D261-COUNT($G261:$Q261))))))","v":-3.5275335603402498},{"$f":"-IF($D261=0,0,IF(AB$243>($C261+$D261),$E261+SUM($G261:AA261),IF(SUM($E261,$G261:AA261)<0,$E261+SUM($G261:AA261),IF(SUM($E261,$G261:AA261)=0,0,($E261+SUM($G261:$Q261))/($D261-COUNT($G261:$Q261))))))","v":-3.5275335603402498},{"$f":"-IF($D261=0,0,IF(AC$243>($C261+$D261),$E261+SUM($G261:AB261),IF(SUM($E261,$G261:AB261)<0,$E261+SUM($G261:AB261),IF(SUM($E261,$G261:AB261)=0,0,($E261+SUM($G261:$Q261))/($D261-COUNT($G261:$Q261))))))","v":-3.5275335603402498},{"$f":"-IF($D261=0,0,IF(AD$243>($C261+$D261),$E261+SUM($G261:AC261),IF(SUM($E261,$G261:AC261)<0,$E261+SUM($G261:AC261),IF(SUM($E261,$G261:AC261)=0,0,($E261+SUM($G261:$Q261))/($D261-COUNT($G261:$Q261))))))","v":-3.5275335603402498},{"$f":"-IF($D261=0,0,IF(AE$243>($C261+$D261),$E261+SUM($G261:AD261),IF(SUM($E261,$G261:AD261)<0,$E261+SUM($G261:AD261),IF(SUM($E261,$G261:AD261)=0,0,($E261+SUM($G261:$Q261))/($D261-COUNT($G261:$Q261))))))","v":-3.5275335603402498},{"$f":"-IF($D261=0,0,IF(AF$243>($C261+$D261),$E261+SUM($G261:AE261),IF(SUM($E261,$G261:AE261)<0,$E261+SUM($G261:AE261),IF(SUM($E261,$G261:AE261)=0,0,($E261+SUM($G261:$Q261))/($D261-COUNT($G261:$Q261))))))","v":-3.5275335603402498}]
[null,null,2023,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C262,$G$171:$AF$171,0))","v":156.00671769062316},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C262,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D262=0,0,IF(X$243>($C262+$D262),$E262+SUM($G262:W262),IF(SUM($E262,$G262:W262)<0,$E262+SUM($G262:W262),IF(SUM($E262,$G262:W262)=0,0,($E262+SUM($G262:$Q262))/($D262-COUNT($G262:$Q262))))))","v":-3.8050418948932481},{"$f":"-IF($D262=0,0,IF(Y$243>($C262+$D262),$E262+SUM($G262:X262),IF(SUM($E262,$G262:X262)<0,$E262+SUM($G262:X262),IF(SUM($E262,$G262:X262)=0,0,($E262+SUM($G262:$Q262))/($D262-COUNT($G262:$Q262))))))","v":-3.8050418948932481},{"$f":"-IF($D262=0,0,IF(Z$243>($C262+$D262),$E262+SUM($G262:Y262),IF(SUM($E262,$G262:Y262)<0,$E262+SUM($G262:Y262),IF(SUM($E262,$G262:Y262)=0,0,($E262+SUM($G262:$Q262))/($D262-COUNT($G262:$Q262))))))","v":-3.8050418948932481},{"$f":"-IF($D262=0,0,IF(AA$243>($C262+$D262),$E262+SUM($G262:Z262),IF(SUM($E262,$G262:Z262)<0,$E262+SUM($G262:Z262),IF(SUM($E262,$G262:Z262)=0,0,($E262+SUM($G262:$Q262))/($D262-COUNT($G262:$Q262))))))","v":-3.8050418948932481},{"$f":"-IF($D262=0,0,IF(AB$243>($C262+$D262),$E262+SUM($G262:AA262),IF(SUM($E262,$G262:AA262)<0,$E262+SUM($G262:AA262),IF(SUM($E262,$G262:AA262)=0,0,($E262+SUM($G262:$Q262))/($D262-COUNT($G262:$Q262))))))","v":-3.8050418948932481},{"$f":"-IF($D262=0,0,IF(AC$243>($C262+$D262),$E262+SUM($G262:AB262),IF(SUM($E262,$G262:AB262)<0,$E262+SUM($G262:AB262),IF(SUM($E262,$G262:AB262)=0,0,($E262+SUM($G262:$Q262))/($D262-COUNT($G262:$Q262))))))","v":-3.8050418948932481},{"$f":"-IF($D262=0,0,IF(AD$243>($C262+$D262),$E262+SUM($G262:AC262),IF(SUM($E262,$G262:AC262)<0,$E262+SUM($G262:AC262),IF(SUM($E262,$G262:AC262)=0,0,($E262+SUM($G262:$Q262))/($D262-COUNT($G262:$Q262))))))","v":-3.8050418948932481},{"$f":"-IF($D262=0,0,IF(AE$243>($C262+$D262),$E262+SUM($G262:AD262),IF(SUM($E262,$G262:AD262)<0,$E262+SUM($G262:AD262),IF(SUM($E262,$G262:AD262)=0,0,($E262+SUM($G262:$Q262))/($D262-COUNT($G262:$Q262))))))","v":-3.8050418948932481},{"$f":"-IF($D262=0,0,IF(AF$243>($C262+$D262),$E262+SUM($G262:AE262),IF(SUM($E262,$G262:AE262)<0,$E262+SUM($G262:AE262),IF(SUM($E262,$G262:AE262)=0,0,($E262+SUM($G262:$Q262))/($D262-COUNT($G262:$Q262))))))","v":-3.8050418948932481}]
[null,null,2024,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C263,$G$171:$AF$171,0))","v":159.69228784091302},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C263,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D263=0,0,IF(Y$243>($C263+$D263),$E263+SUM($G263:X263),IF(SUM($E263,$G263:X263)<0,$E263+SUM($G263:X263),IF(SUM($E263,$G263:X263)=0,0,($E263+SUM($G263:$Q263))/($D263-COUNT($G263:$Q263))))))","v":-3.8949338497783663},{"$f":"-IF($D263=0,0,IF(Z$243>($C263+$D263),$E263+SUM($G263:Y263),IF(SUM($E263,$G263:Y263)<0,$E263+SUM($G263:Y263),IF(SUM($E263,$G263:Y263)=0,0,($E263+SUM($G263:$Q263))/($D263-COUNT($G263:$Q263))))))","v":-3.8949338497783663},{"$f":"-IF($D263=0,0,IF(AA$243>($C263+$D263),$E263+SUM($G263:Z263),IF(SUM($E263,$G263:Z263)<0,$E263+SUM($G263:Z263),IF(SUM($E263,$G263:Z263)=0,0,($E263+SUM($G263:$Q263))/($D263-COUNT($G263:$Q263))))))","v":-3.8949338497783663},{"$f":"-IF($D263=0,0,IF(AB$243>($C263+$D263),$E263+SUM($G263:AA263),IF(SUM($E263,$G263:AA263)<0,$E263+SUM($G263:AA263),IF(SUM($E263,$G263:AA263)=0,0,($E263+SUM($G263:$Q263))/($D263-COUNT($G263:$Q263))))))","v":-3.8949338497783663},{"$f":"-IF($D263=0,0,IF(AC$243>($C263+$D263),$E263+SUM($G263:AB263),IF(SUM($E263,$G263:AB263)<0,$E263+SUM($G263:AB263),IF(SUM($E263,$G263:AB263)=0,0,($E263+SUM($G263:$Q263))/($D263-COUNT($G263:$Q263))))))","v":-3.8949338497783663},{"$f":"-IF($D263=0,0,IF(AD$243>($C263+$D263),$E263+SUM($G263:AC263),IF(SUM($E263,$G263:AC263)<0,$E263+SUM($G263:AC263),IF(SUM($E263,$G263:AC263)=0,0,($E263+SUM($G263:$Q263))/($D263-COUNT($G263:$Q263))))))","v":-3.8949338497783663},{"$f":"-IF($D263=0,0,IF(AE$243>($C263+$D263),$E263+SUM($G263:AD263),IF(SUM($E263,$G263:AD263)<0,$E263+SUM($G263:AD263),IF(SUM($E263,$G263:AD263)=0,0,($E263+SUM($G263:$Q263))/($D263-COUNT($G263:$Q263))))))","v":-3.8949338497783663},{"$f":"-IF($D263=0,0,IF(AF$243>($C263+$D263),$E263+SUM($G263:AE263),IF(SUM($E263,$G263:AE263)<0,$E263+SUM($G263:AE263),IF(SUM($E263,$G263:AE263)=0,0,($E263+SUM($G263:$Q263))/($D263-COUNT($G263:$Q263))))))","v":-3.8949338497783663}]
[null,null,2025,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C264,$G$171:$AF$171,0))","v":161.2405431977887},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C264,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D264=0,0,IF(Z$243>($C264+$D264),$E264+SUM($G264:Y264),IF(SUM($E264,$G264:Y264)<0,$E264+SUM($G264:Y264),IF(SUM($E264,$G264:Y264)=0,0,($E264+SUM($G264:$Q264))/($D264-COUNT($G264:$Q264))))))","v":-3.9326961755558218},{"$f":"-IF($D264=0,0,IF(AA$243>($C264+$D264),$E264+SUM($G264:Z264),IF(SUM($E264,$G264:Z264)<0,$E264+SUM($G264:Z264),IF(SUM($E264,$G264:Z264)=0,0,($E264+SUM($G264:$Q264))/($D264-COUNT($G264:$Q264))))))","v":-3.9326961755558218},{"$f":"-IF($D264=0,0,IF(AB$243>($C264+$D264),$E264+SUM($G264:AA264),IF(SUM($E264,$G264:AA264)<0,$E264+SUM($G264:AA264),IF(SUM($E264,$G264:AA264)=0,0,($E264+SUM($G264:$Q264))/($D264-COUNT($G264:$Q264))))))","v":-3.9326961755558218},{"$f":"-IF($D264=0,0,IF(AC$243>($C264+$D264),$E264+SUM($G264:AB264),IF(SUM($E264,$G264:AB264)<0,$E264+SUM($G264:AB264),IF(SUM($E264,$G264:AB264)=0,0,($E264+SUM($G264:$Q264))/($D264-COUNT($G264:$Q264))))))","v":-3.9326961755558218},{"$f":"-IF($D264=0,0,IF(AD$243>($C264+$D264),$E264+SUM($G264:AC264),IF(SUM($E264,$G264:AC264)<0,$E264+SUM($G264:AC264),IF(SUM($E264,$G264:AC264)=0,0,($E264+SUM($G264:$Q264))/($D264-COUNT($G264:$Q264))))))","v":-3.9326961755558218},{"$f":"-IF($D264=0,0,IF(AE$243>($C264+$D264),$E264+SUM($G264:AD264),IF(SUM($E264,$G264:AD264)<0,$E264+SUM($G264:AD264),IF(SUM($E264,$G264:AD264)=0,0,($E264+SUM($G264:$Q264))/($D264-COUNT($G264:$Q264))))))","v":-3.9326961755558218},{"$f":"-IF($D264=0,0,IF(AF$243>($C264+$D264),$E264+SUM($G264:AE264),IF(SUM($E264,$G264:AE264)<0,$E264+SUM($G264:AE264),IF(SUM($E264,$G264:AE264)=0,0,($E264+SUM($G264:$Q264))/($D264-COUNT($G264:$Q264))))))","v":-3.9326961755558218}]
[null,null,2026,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C265,$G$171:$AF$171,0))","v":157.12920442909589},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C265,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D265=0,0,IF(AA$243>($C265+$D265),$E265+SUM($G265:Z265),IF(SUM($E265,$G265:Z265)<0,$E265+SUM($G265:Z265),IF(SUM($E265,$G265:Z265)=0,0,($E265+SUM($G265:$Q265))/($D265-COUNT($G265:$Q265))))))","v":-3.832419620221851},{"$f":"-IF($D265=0,0,IF(AB$243>($C265+$D265),$E265+SUM($G265:AA265),IF(SUM($E265,$G265:AA265)<0,$E265+SUM($G265:AA265),IF(SUM($E265,$G265:AA265)=0,0,($E265+SUM($G265:$Q265))/($D265-COUNT($G265:$Q265))))))","v":-3.832419620221851},{"$f":"-IF($D265=0,0,IF(AC$243>($C265+$D265),$E265+SUM($G265:AB265),IF(SUM($E265,$G265:AB265)<0,$E265+SUM($G265:AB265),IF(SUM($E265,$G265:AB265)=0,0,($E265+SUM($G265:$Q265))/($D265-COUNT($G265:$Q265))))))","v":-3.832419620221851},{"$f":"-IF($D265=0,0,IF(AD$243>($C265+$D265),$E265+SUM($G265:AC265),IF(SUM($E265,$G265:AC265)<0,$E265+SUM($G265:AC265),IF(SUM($E265,$G265:AC265)=0,0,($E265+SUM($G265:$Q265))/($D265-COUNT($G265:$Q265))))))","v":-3.832419620221851},{"$f":"-IF($D265=0,0,IF(AE$243>($C265+$D265),$E265+SUM($G265:AD265),IF(SUM($E265,$G265:AD265)<0,$E265+SUM($G265:AD265),IF(SUM($E265,$G265:AD265)=0,0,($E265+SUM($G265:$Q265))/($D265-COUNT($G265:$Q265))))))","v":-3.832419620221851},{"$f":"-IF($D265=0,0,IF(AF$243>($C265+$D265),$E265+SUM($G265:AE265),IF(SUM($E265,$G265:AE265)<0,$E265+SUM($G265:AE265),IF(SUM($E265,$G265:AE265)=0,0,($E265+SUM($G265:$Q265))/($D265-COUNT($G265:$Q265))))))","v":-3.832419620221851}]
[null,null,2027,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C266,$G$171:$AF$171,0))","v":154.98710034936997},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C266,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D266=0,0,IF(AB$243>($C266+$D266),$E266+SUM($G266:AA266),IF(SUM($E266,$G266:AA266)<0,$E266+SUM($G266:AA266),IF(SUM($E266,$G266:AA266)=0,0,($E266+SUM($G266:$Q266))/($D266-COUNT($G266:$Q266))))))","v":-3.7801731792529258},{"$f":"-IF($D266=0,0,IF(AC$243>($C266+$D266),$E266+SUM($G266:AB266),IF(SUM($E266,$G266:AB266)<0,$E266+SUM($G266:AB266),IF(SUM($E266,$G266:AB266)=0,0,($E266+SUM($G266:$Q266))/($D266-COUNT($G266:$Q266))))))","v":-3.7801731792529258},{"$f":"-IF($D266=0,0,IF(AD$243>($C266+$D266),$E266+SUM($G266:AC266),IF(SUM($E266,$G266:AC266)<0,$E266+SUM($G266:AC266),IF(SUM($E266,$G266:AC266)=0,0,($E266+SUM($G266:$Q266))/($D266-COUNT($G266:$Q266))))))","v":-3.7801731792529258},{"$f":"-IF($D266=0,0,IF(AE$243>($C266+$D266),$E266+SUM($G266:AD266),IF(SUM($E266,$G266:AD266)<0,$E266+SUM($G266:AD266),IF(SUM($E266,$G266:AD266)=0,0,($E266+SUM($G266:$Q266))/($D266-COUNT($G266:$Q266))))))","v":-3.7801731792529258},{"$f":"-IF($D266=0,0,IF(AF$243>($C266+$D266),$E266+SUM($G266:AE266),IF(SUM($E266,$G266:AE266)<0,$E266+SUM($G266:AE266),IF(SUM($E266,$G266:AE266)=0,0,($E266+SUM($G266:$Q266))/($D266-COUNT($G266:$Q266))))))","v":-3.7801731792529258}]
[null,null,2028,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C267,$G$171:$AF$171,0))","v":167.32601093072222},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C267,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D267=0,0,IF(AC$243>($C267+$D267),$E267+SUM($G267:AB267),IF(SUM($E267,$G267:AB267)<0,$E267+SUM($G267:AB267),IF(SUM($E267,$G267:AB267)=0,0,($E267+SUM($G267:$Q267))/($D267-COUNT($G267:$Q267))))))","v":-4.0811222178224931},{"$f":"-IF($D267=0,0,IF(AD$243>($C267+$D267),$E267+SUM($G267:AC267),IF(SUM($E267,$G267:AC267)<0,$E267+SUM($G267:AC267),IF(SUM($E267,$G267:AC267)=0,0,($E267+SUM($G267:$Q267))/($D267-COUNT($G267:$Q267))))))","v":-4.0811222178224931},{"$f":"-IF($D267=0,0,IF(AE$243>($C267+$D267),$E267+SUM($G267:AD267),IF(SUM($E267,$G267:AD267)<0,$E267+SUM($G267:AD267),IF(SUM($E267,$G267:AD267)=0,0,($E267+SUM($G267:$Q267))/($D267-COUNT($G267:$Q267))))))","v":-4.0811222178224931},{"$f":"-IF($D267=0,0,IF(AF$243>($C267+$D267),$E267+SUM($G267:AE267),IF(SUM($E267,$G267:AE267)<0,$E267+SUM($G267:AE267),IF(SUM($E267,$G267:AE267)=0,0,($E267+SUM($G267:$Q267))/($D267-COUNT($G267:$Q267))))))","v":-4.0811222178224931}]
[null,null,2029,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C268,$G$171:$AF$171,0))","v":167.32601093072222},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C268,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D268=0,0,IF(AD$243>($C268+$D268),$E268+SUM($G268:AC268),IF(SUM($E268,$G268:AC268)<0,$E268+SUM($G268:AC268),IF(SUM($E268,$G268:AC268)=0,0,($E268+SUM($G268:$Q268))/($D268-COUNT($G268:$Q268))))))","v":-4.0811222178224931},{"$f":"-IF($D268=0,0,IF(AE$243>($C268+$D268),$E268+SUM($G268:AD268),IF(SUM($E268,$G268:AD268)<0,$E268+SUM($G268:AD268),IF(SUM($E268,$G268:AD268)=0,0,($E268+SUM($G268:$Q268))/($D268-COUNT($G268:$Q268))))))","v":-4.0811222178224931},{"$f":"-IF($D268=0,0,IF(AF$243>($C268+$D268),$E268+SUM($G268:AE268),IF(SUM($E268,$G268:AE268)<0,$E268+SUM($G268:AE268),IF(SUM($E268,$G268:AE268)=0,0,($E268+SUM($G268:$Q268))/($D268-COUNT($G268:$Q268))))))","v":-4.0811222178224931}]
[null,null,2030,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C269,$G$171:$AF$171,0))","v":167.32601093072222},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C269,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D269=0,0,IF(AE$243>($C269+$D269),$E269+SUM($G269:AD269),IF(SUM($E269,$G269:AD269)<0,$E269+SUM($G269:AD269),IF(SUM($E269,$G269:AD269)=0,0,($E269+SUM($G269:$Q269))/($D269-COUNT($G269:$Q269))))))","v":-4.0811222178224931},{"$f":"-IF($D269=0,0,IF(AF$243>($C269+$D269),$E269+SUM($G269:AE269),IF(SUM($E269,$G269:AE269)<0,$E269+SUM($G269:AE269),IF(SUM($E269,$G269:AE269)=0,0,($E269+SUM($G269:$Q269))/($D269-COUNT($G269:$Q269))))))","v":-4.0811222178224931}]
[null,null,2031,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C270,$G$171:$AF$171,0))","v":167.32601093072222},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C270,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D270=0,0,IF(AF$243>($C270+$D270),$E270+SUM($G270:AE270),IF(SUM($E270,$G270:AE270)<0,$E270+SUM($G270:AE270),IF(SUM($E270,$G270:AE270)=0,0,($E270+SUM($G270:$Q270))/($D270-COUNT($G270:$Q270))))))","v":-4.0811222178224931}]
[null,null,2032,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":41},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C271,$G$171:$AF$171,0))","v":167.32601093072222},{"$f":"INDEX($G$215:$AF$225,MATCH(B244,$B$215:$B$225,0),MATCH(C271,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E246:E271)-SUM(G187:AF187),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G245:G271)","v":-42.015030192574606},{"$f":"SUM(H245:H271)","v":-43.41233409220164},-45.401757374809897,-50.93382100432747,-54.867765885145253,-60.304049715043043,-63.290758338359744,-69.751272040173916,-77.222537182140812,-85.132595415720743,-93.015227102387186,-95.293911433331644,-98.938868896283438,-99.990863741321064,-83.504071711810298,-73.319485422297703,-76.847018982637948,-80.652060877531198,-84.546994727309567,-88.479690902865386,-92.312110523087242,-96.092283702340168,-100.17340592016266,-104.25452813798516,-108.33565035580766,-112.41677257363015]
[]
[null,"Underground cables","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":36.9},{"$f":"VLOOKUP(B274,$B$157:$F$167,5,FALSE)","v":689.93338679720273},null,{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021759},{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021755},{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021755},{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021759},{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021759},{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021759},{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021752},{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021752},{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021752},{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021752},{"$f":"IF($D275=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B274,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":-18.697381756021745},{"$f":"-IF($D275=0,0,IF(R$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-R$243+1)))","v":-18.697381756021695},{"$f":"-IF($D275=0,0,IF(S$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-S$243+1)))","v":-18.697381756021695},{"$f":"-IF($D275=0,0,IF(T$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-T$243+1)))","v":-18.697381756021695},{"$f":"-IF($D275=0,0,IF(U$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-U$243+1)))","v":-18.697381756021695},{"$f":"-IF($D275=0,0,IF(V$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-V$243+1)))","v":-18.697381756021695},{"$f":"-IF($D275=0,0,IF(W$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-W$243+1)))","v":-18.697381756021695},{"$f":"-IF($D275=0,0,IF(X$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-X$243+1)))","v":-18.697381756021699},{"$f":"-IF($D275=0,0,IF(Y$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-Y$243+1)))","v":-18.697381756021699},{"$f":"-IF($D275=0,0,IF(Z$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-Z$243+1)))","v":-18.697381756021699},{"$f":"-IF($D275=0,0,IF(AA$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-AA$243+1)))","v":-18.697381756021699},{"$f":"-IF($D275=0,0,IF(AB$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-AB$243+1)))","v":-18.697381756021699},{"$f":"-IF($D275=0,0,IF(AC$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-AC$243+1)))","v":-18.697381756021702},{"$f":"-IF($D275=0,0,IF(AD$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-AD$243+1)))","v":-18.697381756021702},{"$f":"-IF($D275=0,0,IF(AE$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-AE$243+1)))","v":-18.697381756021702},{"$f":"-IF($D275=0,0,IF(AF$243>($C275+$D275),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C275,$D275)-AF$243+1)))","v":-18.697381756021702}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C276,$G$171:$AF$171,0))","v":193.29275862303734},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C276,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B274,Dx_Inputs!$B$533:$B$543,0),MATCH($C276+1,Dx_Inputs!$E$471:$AD$471))","v":-2.1869613153470335},{"$f":"H276","v":-2.1869613153470335},{"$f":"-IF($D276=0,0,IF(J$243>($C276+$D276),$E276+SUM($G276:I276),SUM($E276:$I276)/($D276-2)))","v":-3.2572213102128158},{"$f":"-IF($D276=0,0,IF(K$243>($C276+$D276),$E276+SUM($G276:J276),SUM($E276:$I276)/($D276-2)))","v":-3.2572213102128158},{"$f":"-IF($D276=0,0,IF(L$243>($C276+$D276),$E276+SUM($G276:K276),SUM($E276:$I276)/($D276-2)))","v":-3.2572213102128158},{"$f":"-IF($D276=0,0,IF(M$243>($C276+$D276),$E276+SUM($G276:L276),SUM($E276:$I276)/($D276-2)))","v":-3.2572213102128158},{"$f":"-IF($D276=0,0,IF(N$243>($C276+$D276),$E276+SUM($G276:M276),SUM($E276:$I276)/($D276-2)))","v":-3.2572213102128158},{"$f":"-IF($D276=0,0,IF(O$243>($C276+$D276),$E276+SUM($G276:N276),SUM($E276:$I276)/($D276-2)))","v":-3.2572213102128158},{"$f":"-IF($D276=0,0,IF(P$243>($C276+$D276),$E276+SUM($G276:O276),SUM($E276:$I276)/($D276-2)))","v":-3.2572213102128158},{"$f":"-IF($D276=0,0,IF(Q$243>($C276+$D276),$E276+SUM($G276:P276),SUM($E276:$I276)/($D276-2)))","v":-3.2572213102128158},{"$f":"-IF($D276=0,0,IF(R$243>($C276+$D276),$E276+SUM($G276:Q276),IF(SUM($E276,$G276:Q276)<0,$E276+SUM($G276:Q276),IF(SUM($E276,$G276:Q276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(S$243>($C276+$D276),$E276+SUM($G276:R276),IF(SUM($E276,$G276:R276)<0,$E276+SUM($G276:R276),IF(SUM($E276,$G276:R276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(T$243>($C276+$D276),$E276+SUM($G276:S276),IF(SUM($E276,$G276:S276)<0,$E276+SUM($G276:S276),IF(SUM($E276,$G276:S276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(U$243>($C276+$D276),$E276+SUM($G276:T276),IF(SUM($E276,$G276:T276)<0,$E276+SUM($G276:T276),IF(SUM($E276,$G276:T276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(V$243>($C276+$D276),$E276+SUM($G276:U276),IF(SUM($E276,$G276:U276)<0,$E276+SUM($G276:U276),IF(SUM($E276,$G276:U276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(W$243>($C276+$D276),$E276+SUM($G276:V276),IF(SUM($E276,$G276:V276)<0,$E276+SUM($G276:V276),IF(SUM($E276,$G276:V276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(X$243>($C276+$D276),$E276+SUM($G276:W276),IF(SUM($E276,$G276:W276)<0,$E276+SUM($G276:W276),IF(SUM($E276,$G276:W276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(Y$243>($C276+$D276),$E276+SUM($G276:X276),IF(SUM($E276,$G276:X276)<0,$E276+SUM($G276:X276),IF(SUM($E276,$G276:X276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(Z$243>($C276+$D276),$E276+SUM($G276:Y276),IF(SUM($E276,$G276:Y276)<0,$E276+SUM($G276:Y276),IF(SUM($E276,$G276:Y276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(AA$243>($C276+$D276),$E276+SUM($G276:Z276),IF(SUM($E276,$G276:Z276)<0,$E276+SUM($G276:Z276),IF(SUM($E276,$G276:Z276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(AB$243>($C276+$D276),$E276+SUM($G276:AA276),IF(SUM($E276,$G276:AA276)<0,$E276+SUM($G276:AA276),IF(SUM($E276,$G276:AA276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(AC$243>($C276+$D276),$E276+SUM($G276:AB276),IF(SUM($E276,$G276:AB276)<0,$E276+SUM($G276:AB276),IF(SUM($E276,$G276:AB276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(AD$243>($C276+$D276),$E276+SUM($G276:AC276),IF(SUM($E276,$G276:AC276)<0,$E276+SUM($G276:AC276),IF(SUM($E276,$G276:AC276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(AE$243>($C276+$D276),$E276+SUM($G276:AD276),IF(SUM($E276,$G276:AD276)<0,$E276+SUM($G276:AD276),IF(SUM($E276,$G276:AD276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149},{"$f":"-IF($D276=0,0,IF(AF$243>($C276+$D276),$E276+SUM($G276:AE276),IF(SUM($E276,$G276:AE276)<0,$E276+SUM($G276:AE276),IF(SUM($E276,$G276:AE276)=0,0,($E276+SUM($G276:$Q276))/($D276-COUNT($G276:$Q276))))))","v":-3.2572213102128149}]
[null,null,2008,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C277,$G$171:$AF$171,0))","v":185.70978662907044},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C277,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B274,Dx_Inputs!$B$533:$B$543,0),MATCH($C277+1,Dx_Inputs!$E$471:$AD$471))","v":-2.5430129294546147},{"$f":"-IF($D277=0,0,IF(J$243>($C277+$D277),$E277+SUM($G277:I277),SUM($E277:$I277)/($D277-1)))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(K$243>($C277+$D277),$E277+SUM($G277:J277),SUM($E277:$I277)/($D277-1)))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(L$243>($C277+$D277),$E277+SUM($G277:K277),SUM($E277:$I277)/($D277-1)))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(M$243>($C277+$D277),$E277+SUM($G277:L277),SUM($E277:$I277)/($D277-1)))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(N$243>($C277+$D277),$E277+SUM($G277:M277),SUM($E277:$I277)/($D277-1)))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(O$243>($C277+$D277),$E277+SUM($G277:N277),SUM($E277:$I277)/($D277-1)))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(P$243>($C277+$D277),$E277+SUM($G277:O277),SUM($E277:$I277)/($D277-1)))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(Q$243>($C277+$D277),$E277+SUM($G277:P277),SUM($E277:$I277)/($D277-1)))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(R$243>($C277+$D277),$E277+SUM($G277:Q277),IF(SUM($E277,$G277:Q277)<0,$E277+SUM($G277:Q277),IF(SUM($E277,$G277:Q277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(S$243>($C277+$D277),$E277+SUM($G277:R277),IF(SUM($E277,$G277:R277)<0,$E277+SUM($G277:R277),IF(SUM($E277,$G277:R277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(T$243>($C277+$D277),$E277+SUM($G277:S277),IF(SUM($E277,$G277:S277)<0,$E277+SUM($G277:S277),IF(SUM($E277,$G277:S277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(U$243>($C277+$D277),$E277+SUM($G277:T277),IF(SUM($E277,$G277:T277)<0,$E277+SUM($G277:T277),IF(SUM($E277,$G277:T277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(V$243>($C277+$D277),$E277+SUM($G277:U277),IF(SUM($E277,$G277:U277)<0,$E277+SUM($G277:U277),IF(SUM($E277,$G277:U277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(W$243>($C277+$D277),$E277+SUM($G277:V277),IF(SUM($E277,$G277:V277)<0,$E277+SUM($G277:V277),IF(SUM($E277,$G277:V277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(X$243>($C277+$D277),$E277+SUM($G277:W277),IF(SUM($E277,$G277:W277)<0,$E277+SUM($G277:W277),IF(SUM($E277,$G277:W277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(Y$243>($C277+$D277),$E277+SUM($G277:X277),IF(SUM($E277,$G277:X277)<0,$E277+SUM($G277:X277),IF(SUM($E277,$G277:X277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(Z$243>($C277+$D277),$E277+SUM($G277:Y277),IF(SUM($E277,$G277:Y277)<0,$E277+SUM($G277:Y277),IF(SUM($E277,$G277:Y277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(AA$243>($C277+$D277),$E277+SUM($G277:Z277),IF(SUM($E277,$G277:Z277)<0,$E277+SUM($G277:Z277),IF(SUM($E277,$G277:Z277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(AB$243>($C277+$D277),$E277+SUM($G277:AA277),IF(SUM($E277,$G277:AA277)<0,$E277+SUM($G277:AA277),IF(SUM($E277,$G277:AA277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(AC$243>($C277+$D277),$E277+SUM($G277:AB277),IF(SUM($E277,$G277:AB277)<0,$E277+SUM($G277:AB277),IF(SUM($E277,$G277:AB277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(AD$243>($C277+$D277),$E277+SUM($G277:AC277),IF(SUM($E277,$G277:AC277)<0,$E277+SUM($G277:AC277),IF(SUM($E277,$G277:AC277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(AE$243>($C277+$D277),$E277+SUM($G277:AD277),IF(SUM($E277,$G277:AD277)<0,$E277+SUM($G277:AD277),IF(SUM($E277,$G277:AD277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815},{"$f":"-IF($D277=0,0,IF(AF$243>($C277+$D277),$E277+SUM($G277:AE277),IF(SUM($E277,$G277:AE277)<0,$E277+SUM($G277:AE277),IF(SUM($E277,$G277:AE277)=0,0,($E277+SUM($G277:$Q277))/($D277-COUNT($G277:$Q277))))))","v":-3.1045215881290815}]
[null,null,2009,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C278,$G$171:$AF$171,0))","v":254.39993734850174},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C278,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B274,Dx_Inputs!$B$533:$B$543,0),MATCH($C278+1,Dx_Inputs!$E$471:$AD$471))","v":-4.2399989558083613},{"$f":"J278","v":-4.2399989558083613},{"$f":"K278","v":-4.2399989558083613},{"$f":"-IF($D278=0,0,IF(M$243>($C278+$D278),$E278+SUM($G278:L278),SUM($E278:$L278)/($D278-3)))","v":-4.2399989558083613},{"$f":"-IF($D278=0,0,IF(N$243>($C278+$D278),$E278+SUM($G278:M278),SUM($E278:$L278)/($D278-3)))","v":-4.2399989558083613},{"$f":"-IF($D278=0,0,IF(O$243>($C278+$D278),$E278+SUM($G278:N278),SUM($E278:$L278)/($D278-3)))","v":-4.2399989558083613},{"$f":"-IF($D278=0,0,IF(P$243>($C278+$D278),$E278+SUM($G278:O278),SUM($E278:$L278)/($D278-3)))","v":-4.2399989558083613},{"$f":"-IF($D278=0,0,IF(Q$243>($C278+$D278),$E278+SUM($G278:P278),SUM($E278:$L278)/($D278-3)))","v":-4.2399989558083613},{"$f":"-IF($D278=0,0,IF(R$243>($C278+$D278),$E278+SUM($G278:Q278),IF(SUM($E278,$G278:Q278)<0,$E278+SUM($G278:Q278),IF(SUM($E278,$G278:Q278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(S$243>($C278+$D278),$E278+SUM($G278:R278),IF(SUM($E278,$G278:R278)<0,$E278+SUM($G278:R278),IF(SUM($E278,$G278:R278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(T$243>($C278+$D278),$E278+SUM($G278:S278),IF(SUM($E278,$G278:S278)<0,$E278+SUM($G278:S278),IF(SUM($E278,$G278:S278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(U$243>($C278+$D278),$E278+SUM($G278:T278),IF(SUM($E278,$G278:T278)<0,$E278+SUM($G278:T278),IF(SUM($E278,$G278:T278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(V$243>($C278+$D278),$E278+SUM($G278:U278),IF(SUM($E278,$G278:U278)<0,$E278+SUM($G278:U278),IF(SUM($E278,$G278:U278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(W$243>($C278+$D278),$E278+SUM($G278:V278),IF(SUM($E278,$G278:V278)<0,$E278+SUM($G278:V278),IF(SUM($E278,$G278:V278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(X$243>($C278+$D278),$E278+SUM($G278:W278),IF(SUM($E278,$G278:W278)<0,$E278+SUM($G278:W278),IF(SUM($E278,$G278:W278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(Y$243>($C278+$D278),$E278+SUM($G278:X278),IF(SUM($E278,$G278:X278)<0,$E278+SUM($G278:X278),IF(SUM($E278,$G278:X278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(Z$243>($C278+$D278),$E278+SUM($G278:Y278),IF(SUM($E278,$G278:Y278)<0,$E278+SUM($G278:Y278),IF(SUM($E278,$G278:Y278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(AA$243>($C278+$D278),$E278+SUM($G278:Z278),IF(SUM($E278,$G278:Z278)<0,$E278+SUM($G278:Z278),IF(SUM($E278,$G278:Z278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(AB$243>($C278+$D278),$E278+SUM($G278:AA278),IF(SUM($E278,$G278:AA278)<0,$E278+SUM($G278:AA278),IF(SUM($E278,$G278:AA278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(AC$243>($C278+$D278),$E278+SUM($G278:AB278),IF(SUM($E278,$G278:AB278)<0,$E278+SUM($G278:AB278),IF(SUM($E278,$G278:AB278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(AD$243>($C278+$D278),$E278+SUM($G278:AC278),IF(SUM($E278,$G278:AC278)<0,$E278+SUM($G278:AC278),IF(SUM($E278,$G278:AC278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(AE$243>($C278+$D278),$E278+SUM($G278:AD278),IF(SUM($E278,$G278:AD278)<0,$E278+SUM($G278:AD278),IF(SUM($E278,$G278:AD278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622},{"$f":"-IF($D278=0,0,IF(AF$243>($C278+$D278),$E278+SUM($G278:AE278),IF(SUM($E278,$G278:AE278)<0,$E278+SUM($G278:AE278),IF(SUM($E278,$G278:AE278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-4.2399989558083622}]
[null,null,2010,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C279,$G$171:$AF$171,0))","v":146.08668949560919},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C279,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B274,Dx_Inputs!$B$533:$B$543,0),MATCH($C279+1,Dx_Inputs!$E$471:$AD$471))","v":-2.2231469413739093},{"$f":"K279","v":-2.2231469413739093},{"$f":"-IF($D279=0,0,IF(M$243>($C279+$D279),$E279+SUM($G279:L279),SUM($E279:$L279)/($D279-2)))","v":-2.4420757864286449},{"$f":"-IF($D279=0,0,IF(N$243>($C279+$D279),$E279+SUM($G279:M279),SUM($E279:$L279)/($D279-2)))","v":-2.4420757864286449},{"$f":"-IF($D279=0,0,IF(O$243>($C279+$D279),$E279+SUM($G279:N279),SUM($E279:$L279)/($D279-2)))","v":-2.4420757864286449},{"$f":"-IF($D279=0,0,IF(P$243>($C279+$D279),$E279+SUM($G279:O279),SUM($E279:$L279)/($D279-2)))","v":-2.4420757864286449},{"$f":"-IF($D279=0,0,IF(Q$243>($C279+$D279),$E279+SUM($G279:P279),SUM($E279:$L279)/($D279-2)))","v":-2.4420757864286449},{"$f":"-IF($D279=0,0,IF(R$243>($C279+$D279),$E279+SUM($G279:Q279),IF(SUM($E279,$G279:Q279)<0,$E279+SUM($G279:Q279),IF(SUM($E279,$G279:Q279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(S$243>($C279+$D279),$E279+SUM($G279:R279),IF(SUM($E279,$G279:R279)<0,$E279+SUM($G279:R279),IF(SUM($E279,$G279:R279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(T$243>($C279+$D279),$E279+SUM($G279:S279),IF(SUM($E279,$G279:S279)<0,$E279+SUM($G279:S279),IF(SUM($E279,$G279:S279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(U$243>($C279+$D279),$E279+SUM($G279:T279),IF(SUM($E279,$G279:T279)<0,$E279+SUM($G279:T279),IF(SUM($E279,$G279:T279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(V$243>($C279+$D279),$E279+SUM($G279:U279),IF(SUM($E279,$G279:U279)<0,$E279+SUM($G279:U279),IF(SUM($E279,$G279:U279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(W$243>($C279+$D279),$E279+SUM($G279:V279),IF(SUM($E279,$G279:V279)<0,$E279+SUM($G279:V279),IF(SUM($E279,$G279:V279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(X$243>($C279+$D279),$E279+SUM($G279:W279),IF(SUM($E279,$G279:W279)<0,$E279+SUM($G279:W279),IF(SUM($E279,$G279:W279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(Y$243>($C279+$D279),$E279+SUM($G279:X279),IF(SUM($E279,$G279:X279)<0,$E279+SUM($G279:X279),IF(SUM($E279,$G279:X279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(Z$243>($C279+$D279),$E279+SUM($G279:Y279),IF(SUM($E279,$G279:Y279)<0,$E279+SUM($G279:Y279),IF(SUM($E279,$G279:Y279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(AA$243>($C279+$D279),$E279+SUM($G279:Z279),IF(SUM($E279,$G279:Z279)<0,$E279+SUM($G279:Z279),IF(SUM($E279,$G279:Z279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(AB$243>($C279+$D279),$E279+SUM($G279:AA279),IF(SUM($E279,$G279:AA279)<0,$E279+SUM($G279:AA279),IF(SUM($E279,$G279:AA279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(AC$243>($C279+$D279),$E279+SUM($G279:AB279),IF(SUM($E279,$G279:AB279)<0,$E279+SUM($G279:AB279),IF(SUM($E279,$G279:AB279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(AD$243>($C279+$D279),$E279+SUM($G279:AC279),IF(SUM($E279,$G279:AC279)<0,$E279+SUM($G279:AC279),IF(SUM($E279,$G279:AC279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(AE$243>($C279+$D279),$E279+SUM($G279:AD279),IF(SUM($E279,$G279:AD279)<0,$E279+SUM($G279:AD279),IF(SUM($E279,$G279:AD279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444},{"$f":"-IF($D279=0,0,IF(AF$243>($C279+$D279),$E279+SUM($G279:AE279),IF(SUM($E279,$G279:AE279)<0,$E279+SUM($G279:AE279),IF(SUM($E279,$G279:AE279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-2.4420757864286444}]
[null,null,2011,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C280,$G$171:$AF$171,0))","v":130.99024979427466},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C280,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B274,Dx_Inputs!$B$533:$B$543,0),MATCH($C280+1,Dx_Inputs!$E$471:$AD$471))","v":-2.5952689201259163},{"$f":"-IF($D280=0,0,IF(M$243>($C280+$D280),$E280+SUM($G280:L280),SUM($E280:$L280)/($D280-1)))","v":-2.1761861165109959},{"$f":"-IF($D280=0,0,IF(N$243>($C280+$D280),$E280+SUM($G280:M280),SUM($E280:$L280)/($D280-1)))","v":-2.1761861165109959},{"$f":"-IF($D280=0,0,IF(O$243>($C280+$D280),$E280+SUM($G280:N280),SUM($E280:$L280)/($D280-1)))","v":-2.1761861165109959},{"$f":"-IF($D280=0,0,IF(P$243>($C280+$D280),$E280+SUM($G280:O280),SUM($E280:$L280)/($D280-1)))","v":-2.1761861165109959},{"$f":"-IF($D280=0,0,IF(Q$243>($C280+$D280),$E280+SUM($G280:P280),SUM($E280:$L280)/($D280-1)))","v":-2.1761861165109959},{"$f":"-IF($D280=0,0,IF(R$243>($C280+$D280),$E280+SUM($G280:Q280),IF(SUM($E280,$G280:Q280)<0,$E280+SUM($G280:Q280),IF(SUM($E280,$G280:Q280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(S$243>($C280+$D280),$E280+SUM($G280:R280),IF(SUM($E280,$G280:R280)<0,$E280+SUM($G280:R280),IF(SUM($E280,$G280:R280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(T$243>($C280+$D280),$E280+SUM($G280:S280),IF(SUM($E280,$G280:S280)<0,$E280+SUM($G280:S280),IF(SUM($E280,$G280:S280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(U$243>($C280+$D280),$E280+SUM($G280:T280),IF(SUM($E280,$G280:T280)<0,$E280+SUM($G280:T280),IF(SUM($E280,$G280:T280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(V$243>($C280+$D280),$E280+SUM($G280:U280),IF(SUM($E280,$G280:U280)<0,$E280+SUM($G280:U280),IF(SUM($E280,$G280:U280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(W$243>($C280+$D280),$E280+SUM($G280:V280),IF(SUM($E280,$G280:V280)<0,$E280+SUM($G280:V280),IF(SUM($E280,$G280:V280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(X$243>($C280+$D280),$E280+SUM($G280:W280),IF(SUM($E280,$G280:W280)<0,$E280+SUM($G280:W280),IF(SUM($E280,$G280:W280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(Y$243>($C280+$D280),$E280+SUM($G280:X280),IF(SUM($E280,$G280:X280)<0,$E280+SUM($G280:X280),IF(SUM($E280,$G280:X280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(Z$243>($C280+$D280),$E280+SUM($G280:Y280),IF(SUM($E280,$G280:Y280)<0,$E280+SUM($G280:Y280),IF(SUM($E280,$G280:Y280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(AA$243>($C280+$D280),$E280+SUM($G280:Z280),IF(SUM($E280,$G280:Z280)<0,$E280+SUM($G280:Z280),IF(SUM($E280,$G280:Z280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(AB$243>($C280+$D280),$E280+SUM($G280:AA280),IF(SUM($E280,$G280:AA280)<0,$E280+SUM($G280:AA280),IF(SUM($E280,$G280:AA280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(AC$243>($C280+$D280),$E280+SUM($G280:AB280),IF(SUM($E280,$G280:AB280)<0,$E280+SUM($G280:AB280),IF(SUM($E280,$G280:AB280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(AD$243>($C280+$D280),$E280+SUM($G280:AC280),IF(SUM($E280,$G280:AC280)<0,$E280+SUM($G280:AC280),IF(SUM($E280,$G280:AC280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(AE$243>($C280+$D280),$E280+SUM($G280:AD280),IF(SUM($E280,$G280:AD280)<0,$E280+SUM($G280:AD280),IF(SUM($E280,$G280:AD280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955},{"$f":"-IF($D280=0,0,IF(AF$243>($C280+$D280),$E280+SUM($G280:AE280),IF(SUM($E280,$G280:AE280)<0,$E280+SUM($G280:AE280),IF(SUM($E280,$G280:AE280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-2.1761861165109955}]
[null,null,2012,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C281,$G$171:$AF$171,0))","v":105.67938283034664},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C281,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B274,Dx_Inputs!$B$533:$B$543,0),MATCH($C281+1,Dx_Inputs!$E$471:$AD$471))","v":-1.7613230471724441},{"$f":"M281","v":-1.7613230471724441},{"$f":"N281","v":-1.7613230471724441},{"$f":"O281","v":-1.7613230471724441},{"$f":"P281","v":-1.7613230471724441},{"$f":"-IF($D281=0,0,IF(R$243>($C281+$D281),$E281+SUM($G281:Q281),IF(SUM($E281,$G281:Q281)<0,$E281+SUM($G281:Q281),IF(SUM($E281,$G281:Q281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(S$243>($C281+$D281),$E281+SUM($G281:R281),IF(SUM($E281,$G281:R281)<0,$E281+SUM($G281:R281),IF(SUM($E281,$G281:R281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(T$243>($C281+$D281),$E281+SUM($G281:S281),IF(SUM($E281,$G281:S281)<0,$E281+SUM($G281:S281),IF(SUM($E281,$G281:S281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(U$243>($C281+$D281),$E281+SUM($G281:T281),IF(SUM($E281,$G281:T281)<0,$E281+SUM($G281:T281),IF(SUM($E281,$G281:T281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(V$243>($C281+$D281),$E281+SUM($G281:U281),IF(SUM($E281,$G281:U281)<0,$E281+SUM($G281:U281),IF(SUM($E281,$G281:U281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(W$243>($C281+$D281),$E281+SUM($G281:V281),IF(SUM($E281,$G281:V281)<0,$E281+SUM($G281:V281),IF(SUM($E281,$G281:V281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(X$243>($C281+$D281),$E281+SUM($G281:W281),IF(SUM($E281,$G281:W281)<0,$E281+SUM($G281:W281),IF(SUM($E281,$G281:W281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(Y$243>($C281+$D281),$E281+SUM($G281:X281),IF(SUM($E281,$G281:X281)<0,$E281+SUM($G281:X281),IF(SUM($E281,$G281:X281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(Z$243>($C281+$D281),$E281+SUM($G281:Y281),IF(SUM($E281,$G281:Y281)<0,$E281+SUM($G281:Y281),IF(SUM($E281,$G281:Y281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(AA$243>($C281+$D281),$E281+SUM($G281:Z281),IF(SUM($E281,$G281:Z281)<0,$E281+SUM($G281:Z281),IF(SUM($E281,$G281:Z281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(AB$243>($C281+$D281),$E281+SUM($G281:AA281),IF(SUM($E281,$G281:AA281)<0,$E281+SUM($G281:AA281),IF(SUM($E281,$G281:AA281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(AC$243>($C281+$D281),$E281+SUM($G281:AB281),IF(SUM($E281,$G281:AB281)<0,$E281+SUM($G281:AB281),IF(SUM($E281,$G281:AB281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(AD$243>($C281+$D281),$E281+SUM($G281:AC281),IF(SUM($E281,$G281:AC281)<0,$E281+SUM($G281:AC281),IF(SUM($E281,$G281:AC281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(AE$243>($C281+$D281),$E281+SUM($G281:AD281),IF(SUM($E281,$G281:AD281)<0,$E281+SUM($G281:AD281),IF(SUM($E281,$G281:AD281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439},{"$f":"-IF($D281=0,0,IF(AF$243>($C281+$D281),$E281+SUM($G281:AE281),IF(SUM($E281,$G281:AE281)<0,$E281+SUM($G281:AE281),IF(SUM($E281,$G281:AE281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-1.7613230471724439}]
[null,null,2013,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C282,$G$171:$AF$171,0))","v":75.069306433346},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C282,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B274,Dx_Inputs!$B$533:$B$543,0),MATCH($C282+1,Dx_Inputs!$E$471:$AD$471))","v":-1.3023974250503858},{"$f":"N282","v":-1.3023974250503858},{"$f":"O282","v":-1.3023974250503858},{"$f":"P282","v":-1.3023974250503858},{"$f":"-IF($D282=0,0,IF(R$243>($C282+$D282),$E282+SUM($G282:Q282),IF(SUM($E282,$G282:Q282)<0,$E282+SUM($G282:Q282),IF(SUM($E282,$G282:Q282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(S$243>($C282+$D282),$E282+SUM($G282:R282),IF(SUM($E282,$G282:R282)<0,$E282+SUM($G282:R282),IF(SUM($E282,$G282:R282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(T$243>($C282+$D282),$E282+SUM($G282:S282),IF(SUM($E282,$G282:S282)<0,$E282+SUM($G282:S282),IF(SUM($E282,$G282:S282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(U$243>($C282+$D282),$E282+SUM($G282:T282),IF(SUM($E282,$G282:T282)<0,$E282+SUM($G282:T282),IF(SUM($E282,$G282:T282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(V$243>($C282+$D282),$E282+SUM($G282:U282),IF(SUM($E282,$G282:U282)<0,$E282+SUM($G282:U282),IF(SUM($E282,$G282:U282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(W$243>($C282+$D282),$E282+SUM($G282:V282),IF(SUM($E282,$G282:V282)<0,$E282+SUM($G282:V282),IF(SUM($E282,$G282:V282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(X$243>($C282+$D282),$E282+SUM($G282:W282),IF(SUM($E282,$G282:W282)<0,$E282+SUM($G282:W282),IF(SUM($E282,$G282:W282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(Y$243>($C282+$D282),$E282+SUM($G282:X282),IF(SUM($E282,$G282:X282)<0,$E282+SUM($G282:X282),IF(SUM($E282,$G282:X282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(Z$243>($C282+$D282),$E282+SUM($G282:Y282),IF(SUM($E282,$G282:Y282)<0,$E282+SUM($G282:Y282),IF(SUM($E282,$G282:Y282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(AA$243>($C282+$D282),$E282+SUM($G282:Z282),IF(SUM($E282,$G282:Z282)<0,$E282+SUM($G282:Z282),IF(SUM($E282,$G282:Z282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(AB$243>($C282+$D282),$E282+SUM($G282:AA282),IF(SUM($E282,$G282:AA282)<0,$E282+SUM($G282:AA282),IF(SUM($E282,$G282:AA282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(AC$243>($C282+$D282),$E282+SUM($G282:AB282),IF(SUM($E282,$G282:AB282)<0,$E282+SUM($G282:AB282),IF(SUM($E282,$G282:AB282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(AD$243>($C282+$D282),$E282+SUM($G282:AC282),IF(SUM($E282,$G282:AC282)<0,$E282+SUM($G282:AC282),IF(SUM($E282,$G282:AC282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(AE$243>($C282+$D282),$E282+SUM($G282:AD282),IF(SUM($E282,$G282:AD282)<0,$E282+SUM($G282:AD282),IF(SUM($E282,$G282:AD282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939},{"$f":"-IF($D282=0,0,IF(AF$243>($C282+$D282),$E282+SUM($G282:AE282),IF(SUM($E282,$G282:AE282)<0,$E282+SUM($G282:AE282),IF(SUM($E282,$G282:AE282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-1.2474949416632939}]
[null,null,2014,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C283,$G$171:$AF$171,0))","v":57.706870755215874},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C283,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B274,Dx_Inputs!$B$533:$B$543,0),MATCH($C283+1,Dx_Inputs!$E$471:$AD$471))","v":-1.2617052584793},{"$f":"O283","v":-1.2617052584793},{"$f":"P283","v":-1.2617052584793},{"$f":"-IF($D283=0,0,IF(R$243>($C283+$D283),$E283+SUM($G283:Q283),IF(SUM($E283,$G283:Q283)<0,$E283+SUM($G283:Q283),IF(SUM($E283,$G283:Q283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(S$243>($C283+$D283),$E283+SUM($G283:R283),IF(SUM($E283,$G283:R283)<0,$E283+SUM($G283:R283),IF(SUM($E283,$G283:R283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(T$243>($C283+$D283),$E283+SUM($G283:S283),IF(SUM($E283,$G283:S283)<0,$E283+SUM($G283:S283),IF(SUM($E283,$G283:S283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(U$243>($C283+$D283),$E283+SUM($G283:T283),IF(SUM($E283,$G283:T283)<0,$E283+SUM($G283:T283),IF(SUM($E283,$G283:T283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(V$243>($C283+$D283),$E283+SUM($G283:U283),IF(SUM($E283,$G283:U283)<0,$E283+SUM($G283:U283),IF(SUM($E283,$G283:U283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(W$243>($C283+$D283),$E283+SUM($G283:V283),IF(SUM($E283,$G283:V283)<0,$E283+SUM($G283:V283),IF(SUM($E283,$G283:V283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(X$243>($C283+$D283),$E283+SUM($G283:W283),IF(SUM($E283,$G283:W283)<0,$E283+SUM($G283:W283),IF(SUM($E283,$G283:W283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(Y$243>($C283+$D283),$E283+SUM($G283:X283),IF(SUM($E283,$G283:X283)<0,$E283+SUM($G283:X283),IF(SUM($E283,$G283:X283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(Z$243>($C283+$D283),$E283+SUM($G283:Y283),IF(SUM($E283,$G283:Y283)<0,$E283+SUM($G283:Y283),IF(SUM($E283,$G283:Y283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(AA$243>($C283+$D283),$E283+SUM($G283:Z283),IF(SUM($E283,$G283:Z283)<0,$E283+SUM($G283:Z283),IF(SUM($E283,$G283:Z283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(AB$243>($C283+$D283),$E283+SUM($G283:AA283),IF(SUM($E283,$G283:AA283)<0,$E283+SUM($G283:AA283),IF(SUM($E283,$G283:AA283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(AC$243>($C283+$D283),$E283+SUM($G283:AB283),IF(SUM($E283,$G283:AB283)<0,$E283+SUM($G283:AB283),IF(SUM($E283,$G283:AB283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(AD$243>($C283+$D283),$E283+SUM($G283:AC283),IF(SUM($E283,$G283:AC283)<0,$E283+SUM($G283:AC283),IF(SUM($E283,$G283:AC283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(AE$243>($C283+$D283),$E283+SUM($G283:AD283),IF(SUM($E283,$G283:AD283)<0,$E283+SUM($G283:AD283),IF(SUM($E283,$G283:AD283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353},{"$f":"-IF($D283=0,0,IF(AF$243>($C283+$D283),$E283+SUM($G283:AE283),IF(SUM($E283,$G283:AE283)<0,$E283+SUM($G283:AE283),IF(SUM($E283,$G283:AE283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-0.94599570139961353}]
[null,null,2015,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C284,$G$171:$AF$171,0))","v":57.084692081161535},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C284,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B274,Dx_Inputs!$B$533:$B$543,0),MATCH($C284+1,Dx_Inputs!$E$471:$AD$471))","v":-1.2603784584777997},{"$f":"P284","v":-1.2603784584777997},{"$f":"-IF($D284=0,0,IF(R$243>($C284+$D284),$E284+SUM($G284:Q284),IF(SUM($E284,$G284:Q284)<0,$E284+SUM($G284:Q284),IF(SUM($E284,$G284:Q284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(S$243>($C284+$D284),$E284+SUM($G284:R284),IF(SUM($E284,$G284:R284)<0,$E284+SUM($G284:R284),IF(SUM($E284,$G284:R284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(T$243>($C284+$D284),$E284+SUM($G284:S284),IF(SUM($E284,$G284:S284)<0,$E284+SUM($G284:S284),IF(SUM($E284,$G284:S284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(U$243>($C284+$D284),$E284+SUM($G284:T284),IF(SUM($E284,$G284:T284)<0,$E284+SUM($G284:T284),IF(SUM($E284,$G284:T284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(V$243>($C284+$D284),$E284+SUM($G284:U284),IF(SUM($E284,$G284:U284)<0,$E284+SUM($G284:U284),IF(SUM($E284,$G284:U284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(W$243>($C284+$D284),$E284+SUM($G284:V284),IF(SUM($E284,$G284:V284)<0,$E284+SUM($G284:V284),IF(SUM($E284,$G284:V284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(X$243>($C284+$D284),$E284+SUM($G284:W284),IF(SUM($E284,$G284:W284)<0,$E284+SUM($G284:W284),IF(SUM($E284,$G284:W284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(Y$243>($C284+$D284),$E284+SUM($G284:X284),IF(SUM($E284,$G284:X284)<0,$E284+SUM($G284:X284),IF(SUM($E284,$G284:X284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(Z$243>($C284+$D284),$E284+SUM($G284:Y284),IF(SUM($E284,$G284:Y284)<0,$E284+SUM($G284:Y284),IF(SUM($E284,$G284:Y284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(AA$243>($C284+$D284),$E284+SUM($G284:Z284),IF(SUM($E284,$G284:Z284)<0,$E284+SUM($G284:Z284),IF(SUM($E284,$G284:Z284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(AB$243>($C284+$D284),$E284+SUM($G284:AA284),IF(SUM($E284,$G284:AA284)<0,$E284+SUM($G284:AA284),IF(SUM($E284,$G284:AA284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(AC$243>($C284+$D284),$E284+SUM($G284:AB284),IF(SUM($E284,$G284:AB284)<0,$E284+SUM($G284:AB284),IF(SUM($E284,$G284:AB284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(AD$243>($C284+$D284),$E284+SUM($G284:AC284),IF(SUM($E284,$G284:AC284)<0,$E284+SUM($G284:AC284),IF(SUM($E284,$G284:AC284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(AE$243>($C284+$D284),$E284+SUM($G284:AD284),IF(SUM($E284,$G284:AD284)<0,$E284+SUM($G284:AD284),IF(SUM($E284,$G284:AD284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679},{"$f":"-IF($D284=0,0,IF(AF$243>($C284+$D284),$E284+SUM($G284:AE284),IF(SUM($E284,$G284:AE284)<0,$E284+SUM($G284:AE284),IF(SUM($E284,$G284:AE284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.94075750283113679}]
[null,null,2016,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C285,$G$171:$AF$171,0))","v":54.761350204753654},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C285,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B274,Dx_Inputs!$B$533:$B$543,0),MATCH($C285+1,Dx_Inputs!$E$471:$AD$471))","v":-1.2515898919436432},{"$f":"-IF($D285=0,0,IF(R$243>($C285+$D285),$E285+SUM($G285:Q285),IF(SUM($E285,$G285:Q285)<0,$E285+SUM($G285:Q285),IF(SUM($E285,$G285:Q285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(S$243>($C285+$D285),$E285+SUM($G285:R285),IF(SUM($E285,$G285:R285)<0,$E285+SUM($G285:R285),IF(SUM($E285,$G285:R285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(T$243>($C285+$D285),$E285+SUM($G285:S285),IF(SUM($E285,$G285:S285)<0,$E285+SUM($G285:S285),IF(SUM($E285,$G285:S285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(U$243>($C285+$D285),$E285+SUM($G285:T285),IF(SUM($E285,$G285:T285)<0,$E285+SUM($G285:T285),IF(SUM($E285,$G285:T285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(V$243>($C285+$D285),$E285+SUM($G285:U285),IF(SUM($E285,$G285:U285)<0,$E285+SUM($G285:U285),IF(SUM($E285,$G285:U285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(W$243>($C285+$D285),$E285+SUM($G285:V285),IF(SUM($E285,$G285:V285)<0,$E285+SUM($G285:V285),IF(SUM($E285,$G285:V285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(X$243>($C285+$D285),$E285+SUM($G285:W285),IF(SUM($E285,$G285:W285)<0,$E285+SUM($G285:W285),IF(SUM($E285,$G285:W285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(Y$243>($C285+$D285),$E285+SUM($G285:X285),IF(SUM($E285,$G285:X285)<0,$E285+SUM($G285:X285),IF(SUM($E285,$G285:X285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(Z$243>($C285+$D285),$E285+SUM($G285:Y285),IF(SUM($E285,$G285:Y285)<0,$E285+SUM($G285:Y285),IF(SUM($E285,$G285:Y285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(AA$243>($C285+$D285),$E285+SUM($G285:Z285),IF(SUM($E285,$G285:Z285)<0,$E285+SUM($G285:Z285),IF(SUM($E285,$G285:Z285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(AB$243>($C285+$D285),$E285+SUM($G285:AA285),IF(SUM($E285,$G285:AA285)<0,$E285+SUM($G285:AA285),IF(SUM($E285,$G285:AA285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(AC$243>($C285+$D285),$E285+SUM($G285:AB285),IF(SUM($E285,$G285:AB285)<0,$E285+SUM($G285:AB285),IF(SUM($E285,$G285:AB285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(AD$243>($C285+$D285),$E285+SUM($G285:AC285),IF(SUM($E285,$G285:AC285)<0,$E285+SUM($G285:AC285),IF(SUM($E285,$G285:AC285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(AE$243>($C285+$D285),$E285+SUM($G285:AD285),IF(SUM($E285,$G285:AD285)<0,$E285+SUM($G285:AD285),IF(SUM($E285,$G285:AD285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724},{"$f":"-IF($D285=0,0,IF(AF$243>($C285+$D285),$E285+SUM($G285:AE285),IF(SUM($E285,$G285:AE285)<0,$E285+SUM($G285:AE285),IF(SUM($E285,$G285:AE285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.90694509004762724}]
[null,null,2017,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C286,$G$171:$AF$171,0))","v":50.977535098791037},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C286,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D286=0,0,IF(R$243>($C286+$D286),$E286+SUM($G286:Q286),IF(SUM($E286,$G286:Q286)<0,$E286+SUM($G286:Q286),IF(SUM($E286,$G286:Q286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(S$243>($C286+$D286),$E286+SUM($G286:R286),IF(SUM($E286,$G286:R286)<0,$E286+SUM($G286:R286),IF(SUM($E286,$G286:R286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(T$243>($C286+$D286),$E286+SUM($G286:S286),IF(SUM($E286,$G286:S286)<0,$E286+SUM($G286:S286),IF(SUM($E286,$G286:S286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(U$243>($C286+$D286),$E286+SUM($G286:T286),IF(SUM($E286,$G286:T286)<0,$E286+SUM($G286:T286),IF(SUM($E286,$G286:T286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(V$243>($C286+$D286),$E286+SUM($G286:U286),IF(SUM($E286,$G286:U286)<0,$E286+SUM($G286:U286),IF(SUM($E286,$G286:U286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(W$243>($C286+$D286),$E286+SUM($G286:V286),IF(SUM($E286,$G286:V286)<0,$E286+SUM($G286:V286),IF(SUM($E286,$G286:V286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(X$243>($C286+$D286),$E286+SUM($G286:W286),IF(SUM($E286,$G286:W286)<0,$E286+SUM($G286:W286),IF(SUM($E286,$G286:W286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(Y$243>($C286+$D286),$E286+SUM($G286:X286),IF(SUM($E286,$G286:X286)<0,$E286+SUM($G286:X286),IF(SUM($E286,$G286:X286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(Z$243>($C286+$D286),$E286+SUM($G286:Y286),IF(SUM($E286,$G286:Y286)<0,$E286+SUM($G286:Y286),IF(SUM($E286,$G286:Y286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(AA$243>($C286+$D286),$E286+SUM($G286:Z286),IF(SUM($E286,$G286:Z286)<0,$E286+SUM($G286:Z286),IF(SUM($E286,$G286:Z286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(AB$243>($C286+$D286),$E286+SUM($G286:AA286),IF(SUM($E286,$G286:AA286)<0,$E286+SUM($G286:AA286),IF(SUM($E286,$G286:AA286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(AC$243>($C286+$D286),$E286+SUM($G286:AB286),IF(SUM($E286,$G286:AB286)<0,$E286+SUM($G286:AB286),IF(SUM($E286,$G286:AB286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(AD$243>($C286+$D286),$E286+SUM($G286:AC286),IF(SUM($E286,$G286:AC286)<0,$E286+SUM($G286:AC286),IF(SUM($E286,$G286:AC286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(AE$243>($C286+$D286),$E286+SUM($G286:AD286),IF(SUM($E286,$G286:AD286)<0,$E286+SUM($G286:AD286),IF(SUM($E286,$G286:AD286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063},{"$f":"-IF($D286=0,0,IF(AF$243>($C286+$D286),$E286+SUM($G286:AE286),IF(SUM($E286,$G286:AE286)<0,$E286+SUM($G286:AE286),IF(SUM($E286,$G286:AE286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.84962558497985063}]
[null,null,2018,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C287,$G$171:$AF$171,0))","v":60.26528738860123},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C287,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D287=0,0,IF(S$243>($C287+$D287),$E287+SUM($G287:R287),IF(SUM($E287,$G287:R287)<0,$E287+SUM($G287:R287),IF(SUM($E287,$G287:R287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(T$243>($C287+$D287),$E287+SUM($G287:S287),IF(SUM($E287,$G287:S287)<0,$E287+SUM($G287:S287),IF(SUM($E287,$G287:S287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(U$243>($C287+$D287),$E287+SUM($G287:T287),IF(SUM($E287,$G287:T287)<0,$E287+SUM($G287:T287),IF(SUM($E287,$G287:T287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(V$243>($C287+$D287),$E287+SUM($G287:U287),IF(SUM($E287,$G287:U287)<0,$E287+SUM($G287:U287),IF(SUM($E287,$G287:U287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(W$243>($C287+$D287),$E287+SUM($G287:V287),IF(SUM($E287,$G287:V287)<0,$E287+SUM($G287:V287),IF(SUM($E287,$G287:V287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(X$243>($C287+$D287),$E287+SUM($G287:W287),IF(SUM($E287,$G287:W287)<0,$E287+SUM($G287:W287),IF(SUM($E287,$G287:W287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(Y$243>($C287+$D287),$E287+SUM($G287:X287),IF(SUM($E287,$G287:X287)<0,$E287+SUM($G287:X287),IF(SUM($E287,$G287:X287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(Z$243>($C287+$D287),$E287+SUM($G287:Y287),IF(SUM($E287,$G287:Y287)<0,$E287+SUM($G287:Y287),IF(SUM($E287,$G287:Y287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(AA$243>($C287+$D287),$E287+SUM($G287:Z287),IF(SUM($E287,$G287:Z287)<0,$E287+SUM($G287:Z287),IF(SUM($E287,$G287:Z287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(AB$243>($C287+$D287),$E287+SUM($G287:AA287),IF(SUM($E287,$G287:AA287)<0,$E287+SUM($G287:AA287),IF(SUM($E287,$G287:AA287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(AC$243>($C287+$D287),$E287+SUM($G287:AB287),IF(SUM($E287,$G287:AB287)<0,$E287+SUM($G287:AB287),IF(SUM($E287,$G287:AB287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(AD$243>($C287+$D287),$E287+SUM($G287:AC287),IF(SUM($E287,$G287:AC287)<0,$E287+SUM($G287:AC287),IF(SUM($E287,$G287:AC287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(AE$243>($C287+$D287),$E287+SUM($G287:AD287),IF(SUM($E287,$G287:AD287)<0,$E287+SUM($G287:AD287),IF(SUM($E287,$G287:AD287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871},{"$f":"-IF($D287=0,0,IF(AF$243>($C287+$D287),$E287+SUM($G287:AE287),IF(SUM($E287,$G287:AE287)<0,$E287+SUM($G287:AE287),IF(SUM($E287,$G287:AE287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-1.0044214564766871}]
[null,null,2019,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C288,$G$171:$AF$171,0))","v":64.16938779789362},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C288,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D288=0,0,IF(T$243>($C288+$D288),$E288+SUM($G288:S288),IF(SUM($E288,$G288:S288)<0,$E288+SUM($G288:S288),IF(SUM($E288,$G288:S288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(U$243>($C288+$D288),$E288+SUM($G288:T288),IF(SUM($E288,$G288:T288)<0,$E288+SUM($G288:T288),IF(SUM($E288,$G288:T288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(V$243>($C288+$D288),$E288+SUM($G288:U288),IF(SUM($E288,$G288:U288)<0,$E288+SUM($G288:U288),IF(SUM($E288,$G288:U288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(W$243>($C288+$D288),$E288+SUM($G288:V288),IF(SUM($E288,$G288:V288)<0,$E288+SUM($G288:V288),IF(SUM($E288,$G288:V288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(X$243>($C288+$D288),$E288+SUM($G288:W288),IF(SUM($E288,$G288:W288)<0,$E288+SUM($G288:W288),IF(SUM($E288,$G288:W288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(Y$243>($C288+$D288),$E288+SUM($G288:X288),IF(SUM($E288,$G288:X288)<0,$E288+SUM($G288:X288),IF(SUM($E288,$G288:X288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(Z$243>($C288+$D288),$E288+SUM($G288:Y288),IF(SUM($E288,$G288:Y288)<0,$E288+SUM($G288:Y288),IF(SUM($E288,$G288:Y288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(AA$243>($C288+$D288),$E288+SUM($G288:Z288),IF(SUM($E288,$G288:Z288)<0,$E288+SUM($G288:Z288),IF(SUM($E288,$G288:Z288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(AB$243>($C288+$D288),$E288+SUM($G288:AA288),IF(SUM($E288,$G288:AA288)<0,$E288+SUM($G288:AA288),IF(SUM($E288,$G288:AA288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(AC$243>($C288+$D288),$E288+SUM($G288:AB288),IF(SUM($E288,$G288:AB288)<0,$E288+SUM($G288:AB288),IF(SUM($E288,$G288:AB288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(AD$243>($C288+$D288),$E288+SUM($G288:AC288),IF(SUM($E288,$G288:AC288)<0,$E288+SUM($G288:AC288),IF(SUM($E288,$G288:AC288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(AE$243>($C288+$D288),$E288+SUM($G288:AD288),IF(SUM($E288,$G288:AD288)<0,$E288+SUM($G288:AD288),IF(SUM($E288,$G288:AD288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604},{"$f":"-IF($D288=0,0,IF(AF$243>($C288+$D288),$E288+SUM($G288:AE288),IF(SUM($E288,$G288:AE288)<0,$E288+SUM($G288:AE288),IF(SUM($E288,$G288:AE288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-1.0694897966315604}]
[null,null,2020,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C289,$G$171:$AF$171,0))","v":54.330531486272896},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C289,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D289=0,0,IF(U$243>($C289+$D289),$E289+SUM($G289:T289),IF(SUM($E289,$G289:T289)<0,$E289+SUM($G289:T289),IF(SUM($E289,$G289:T289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(V$243>($C289+$D289),$E289+SUM($G289:U289),IF(SUM($E289,$G289:U289)<0,$E289+SUM($G289:U289),IF(SUM($E289,$G289:U289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(W$243>($C289+$D289),$E289+SUM($G289:V289),IF(SUM($E289,$G289:V289)<0,$E289+SUM($G289:V289),IF(SUM($E289,$G289:V289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(X$243>($C289+$D289),$E289+SUM($G289:W289),IF(SUM($E289,$G289:W289)<0,$E289+SUM($G289:W289),IF(SUM($E289,$G289:W289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(Y$243>($C289+$D289),$E289+SUM($G289:X289),IF(SUM($E289,$G289:X289)<0,$E289+SUM($G289:X289),IF(SUM($E289,$G289:X289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(Z$243>($C289+$D289),$E289+SUM($G289:Y289),IF(SUM($E289,$G289:Y289)<0,$E289+SUM($G289:Y289),IF(SUM($E289,$G289:Y289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(AA$243>($C289+$D289),$E289+SUM($G289:Z289),IF(SUM($E289,$G289:Z289)<0,$E289+SUM($G289:Z289),IF(SUM($E289,$G289:Z289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(AB$243>($C289+$D289),$E289+SUM($G289:AA289),IF(SUM($E289,$G289:AA289)<0,$E289+SUM($G289:AA289),IF(SUM($E289,$G289:AA289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(AC$243>($C289+$D289),$E289+SUM($G289:AB289),IF(SUM($E289,$G289:AB289)<0,$E289+SUM($G289:AB289),IF(SUM($E289,$G289:AB289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(AD$243>($C289+$D289),$E289+SUM($G289:AC289),IF(SUM($E289,$G289:AC289)<0,$E289+SUM($G289:AC289),IF(SUM($E289,$G289:AC289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(AE$243>($C289+$D289),$E289+SUM($G289:AD289),IF(SUM($E289,$G289:AD289)<0,$E289+SUM($G289:AD289),IF(SUM($E289,$G289:AD289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829},{"$f":"-IF($D289=0,0,IF(AF$243>($C289+$D289),$E289+SUM($G289:AE289),IF(SUM($E289,$G289:AE289)<0,$E289+SUM($G289:AE289),IF(SUM($E289,$G289:AE289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-0.90550885810454829}]
[null,null,2021,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C290,$G$171:$AF$171,0))","v":45.501142081991631},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C290,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D290=0,0,IF(V$243>($C290+$D290),$E290+SUM($G290:U290),IF(SUM($E290,$G290:U290)<0,$E290+SUM($G290:U290),IF(SUM($E290,$G290:U290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384},{"$f":"-IF($D290=0,0,IF(W$243>($C290+$D290),$E290+SUM($G290:V290),IF(SUM($E290,$G290:V290)<0,$E290+SUM($G290:V290),IF(SUM($E290,$G290:V290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384},{"$f":"-IF($D290=0,0,IF(X$243>($C290+$D290),$E290+SUM($G290:W290),IF(SUM($E290,$G290:W290)<0,$E290+SUM($G290:W290),IF(SUM($E290,$G290:W290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384},{"$f":"-IF($D290=0,0,IF(Y$243>($C290+$D290),$E290+SUM($G290:X290),IF(SUM($E290,$G290:X290)<0,$E290+SUM($G290:X290),IF(SUM($E290,$G290:X290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384},{"$f":"-IF($D290=0,0,IF(Z$243>($C290+$D290),$E290+SUM($G290:Y290),IF(SUM($E290,$G290:Y290)<0,$E290+SUM($G290:Y290),IF(SUM($E290,$G290:Y290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384},{"$f":"-IF($D290=0,0,IF(AA$243>($C290+$D290),$E290+SUM($G290:Z290),IF(SUM($E290,$G290:Z290)<0,$E290+SUM($G290:Z290),IF(SUM($E290,$G290:Z290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384},{"$f":"-IF($D290=0,0,IF(AB$243>($C290+$D290),$E290+SUM($G290:AA290),IF(SUM($E290,$G290:AA290)<0,$E290+SUM($G290:AA290),IF(SUM($E290,$G290:AA290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384},{"$f":"-IF($D290=0,0,IF(AC$243>($C290+$D290),$E290+SUM($G290:AB290),IF(SUM($E290,$G290:AB290)<0,$E290+SUM($G290:AB290),IF(SUM($E290,$G290:AB290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384},{"$f":"-IF($D290=0,0,IF(AD$243>($C290+$D290),$E290+SUM($G290:AC290),IF(SUM($E290,$G290:AC290)<0,$E290+SUM($G290:AC290),IF(SUM($E290,$G290:AC290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384},{"$f":"-IF($D290=0,0,IF(AE$243>($C290+$D290),$E290+SUM($G290:AD290),IF(SUM($E290,$G290:AD290)<0,$E290+SUM($G290:AD290),IF(SUM($E290,$G290:AD290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384},{"$f":"-IF($D290=0,0,IF(AF$243>($C290+$D290),$E290+SUM($G290:AE290),IF(SUM($E290,$G290:AE290)<0,$E290+SUM($G290:AE290),IF(SUM($E290,$G290:AE290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-0.75835236803319384}]
[null,null,2022,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C291,$G$171:$AF$171,0))","v":51.403252616454537},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C291,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D291=0,0,IF(W$243>($C291+$D291),$E291+SUM($G291:V291),IF(SUM($E291,$G291:V291)<0,$E291+SUM($G291:V291),IF(SUM($E291,$G291:V291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-0.85672087694090893},{"$f":"-IF($D291=0,0,IF(X$243>($C291+$D291),$E291+SUM($G291:W291),IF(SUM($E291,$G291:W291)<0,$E291+SUM($G291:W291),IF(SUM($E291,$G291:W291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-0.85672087694090893},{"$f":"-IF($D291=0,0,IF(Y$243>($C291+$D291),$E291+SUM($G291:X291),IF(SUM($E291,$G291:X291)<0,$E291+SUM($G291:X291),IF(SUM($E291,$G291:X291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-0.85672087694090893},{"$f":"-IF($D291=0,0,IF(Z$243>($C291+$D291),$E291+SUM($G291:Y291),IF(SUM($E291,$G291:Y291)<0,$E291+SUM($G291:Y291),IF(SUM($E291,$G291:Y291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-0.85672087694090893},{"$f":"-IF($D291=0,0,IF(AA$243>($C291+$D291),$E291+SUM($G291:Z291),IF(SUM($E291,$G291:Z291)<0,$E291+SUM($G291:Z291),IF(SUM($E291,$G291:Z291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-0.85672087694090893},{"$f":"-IF($D291=0,0,IF(AB$243>($C291+$D291),$E291+SUM($G291:AA291),IF(SUM($E291,$G291:AA291)<0,$E291+SUM($G291:AA291),IF(SUM($E291,$G291:AA291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-0.85672087694090893},{"$f":"-IF($D291=0,0,IF(AC$243>($C291+$D291),$E291+SUM($G291:AB291),IF(SUM($E291,$G291:AB291)<0,$E291+SUM($G291:AB291),IF(SUM($E291,$G291:AB291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-0.85672087694090893},{"$f":"-IF($D291=0,0,IF(AD$243>($C291+$D291),$E291+SUM($G291:AC291),IF(SUM($E291,$G291:AC291)<0,$E291+SUM($G291:AC291),IF(SUM($E291,$G291:AC291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-0.85672087694090893},{"$f":"-IF($D291=0,0,IF(AE$243>($C291+$D291),$E291+SUM($G291:AD291),IF(SUM($E291,$G291:AD291)<0,$E291+SUM($G291:AD291),IF(SUM($E291,$G291:AD291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-0.85672087694090893},{"$f":"-IF($D291=0,0,IF(AF$243>($C291+$D291),$E291+SUM($G291:AE291),IF(SUM($E291,$G291:AE291)<0,$E291+SUM($G291:AE291),IF(SUM($E291,$G291:AE291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-0.85672087694090893}]
[null,null,2023,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C292,$G$171:$AF$171,0))","v":51.25898952103455},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C292,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D292=0,0,IF(X$243>($C292+$D292),$E292+SUM($G292:W292),IF(SUM($E292,$G292:W292)<0,$E292+SUM($G292:W292),IF(SUM($E292,$G292:W292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-0.85431649201724247},{"$f":"-IF($D292=0,0,IF(Y$243>($C292+$D292),$E292+SUM($G292:X292),IF(SUM($E292,$G292:X292)<0,$E292+SUM($G292:X292),IF(SUM($E292,$G292:X292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-0.85431649201724247},{"$f":"-IF($D292=0,0,IF(Z$243>($C292+$D292),$E292+SUM($G292:Y292),IF(SUM($E292,$G292:Y292)<0,$E292+SUM($G292:Y292),IF(SUM($E292,$G292:Y292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-0.85431649201724247},{"$f":"-IF($D292=0,0,IF(AA$243>($C292+$D292),$E292+SUM($G292:Z292),IF(SUM($E292,$G292:Z292)<0,$E292+SUM($G292:Z292),IF(SUM($E292,$G292:Z292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-0.85431649201724247},{"$f":"-IF($D292=0,0,IF(AB$243>($C292+$D292),$E292+SUM($G292:AA292),IF(SUM($E292,$G292:AA292)<0,$E292+SUM($G292:AA292),IF(SUM($E292,$G292:AA292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-0.85431649201724247},{"$f":"-IF($D292=0,0,IF(AC$243>($C292+$D292),$E292+SUM($G292:AB292),IF(SUM($E292,$G292:AB292)<0,$E292+SUM($G292:AB292),IF(SUM($E292,$G292:AB292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-0.85431649201724247},{"$f":"-IF($D292=0,0,IF(AD$243>($C292+$D292),$E292+SUM($G292:AC292),IF(SUM($E292,$G292:AC292)<0,$E292+SUM($G292:AC292),IF(SUM($E292,$G292:AC292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-0.85431649201724247},{"$f":"-IF($D292=0,0,IF(AE$243>($C292+$D292),$E292+SUM($G292:AD292),IF(SUM($E292,$G292:AD292)<0,$E292+SUM($G292:AD292),IF(SUM($E292,$G292:AD292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-0.85431649201724247},{"$f":"-IF($D292=0,0,IF(AF$243>($C292+$D292),$E292+SUM($G292:AE292),IF(SUM($E292,$G292:AE292)<0,$E292+SUM($G292:AE292),IF(SUM($E292,$G292:AE292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-0.85431649201724247}]
[null,null,2024,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C293,$G$171:$AF$171,0))","v":54.092708797700872},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C293,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D293=0,0,IF(Y$243>($C293+$D293),$E293+SUM($G293:X293),IF(SUM($E293,$G293:X293)<0,$E293+SUM($G293:X293),IF(SUM($E293,$G293:X293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-0.90154514662834784},{"$f":"-IF($D293=0,0,IF(Z$243>($C293+$D293),$E293+SUM($G293:Y293),IF(SUM($E293,$G293:Y293)<0,$E293+SUM($G293:Y293),IF(SUM($E293,$G293:Y293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-0.90154514662834784},{"$f":"-IF($D293=0,0,IF(AA$243>($C293+$D293),$E293+SUM($G293:Z293),IF(SUM($E293,$G293:Z293)<0,$E293+SUM($G293:Z293),IF(SUM($E293,$G293:Z293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-0.90154514662834784},{"$f":"-IF($D293=0,0,IF(AB$243>($C293+$D293),$E293+SUM($G293:AA293),IF(SUM($E293,$G293:AA293)<0,$E293+SUM($G293:AA293),IF(SUM($E293,$G293:AA293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-0.90154514662834784},{"$f":"-IF($D293=0,0,IF(AC$243>($C293+$D293),$E293+SUM($G293:AB293),IF(SUM($E293,$G293:AB293)<0,$E293+SUM($G293:AB293),IF(SUM($E293,$G293:AB293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-0.90154514662834784},{"$f":"-IF($D293=0,0,IF(AD$243>($C293+$D293),$E293+SUM($G293:AC293),IF(SUM($E293,$G293:AC293)<0,$E293+SUM($G293:AC293),IF(SUM($E293,$G293:AC293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-0.90154514662834784},{"$f":"-IF($D293=0,0,IF(AE$243>($C293+$D293),$E293+SUM($G293:AD293),IF(SUM($E293,$G293:AD293)<0,$E293+SUM($G293:AD293),IF(SUM($E293,$G293:AD293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-0.90154514662834784},{"$f":"-IF($D293=0,0,IF(AF$243>($C293+$D293),$E293+SUM($G293:AE293),IF(SUM($E293,$G293:AE293)<0,$E293+SUM($G293:AE293),IF(SUM($E293,$G293:AE293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-0.90154514662834784}]
[null,null,2025,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C294,$G$171:$AF$171,0))","v":54.648151559372621},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C294,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D294=0,0,IF(Z$243>($C294+$D294),$E294+SUM($G294:Y294),IF(SUM($E294,$G294:Y294)<0,$E294+SUM($G294:Y294),IF(SUM($E294,$G294:Y294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.9108025259895437},{"$f":"-IF($D294=0,0,IF(AA$243>($C294+$D294),$E294+SUM($G294:Z294),IF(SUM($E294,$G294:Z294)<0,$E294+SUM($G294:Z294),IF(SUM($E294,$G294:Z294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.9108025259895437},{"$f":"-IF($D294=0,0,IF(AB$243>($C294+$D294),$E294+SUM($G294:AA294),IF(SUM($E294,$G294:AA294)<0,$E294+SUM($G294:AA294),IF(SUM($E294,$G294:AA294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.9108025259895437},{"$f":"-IF($D294=0,0,IF(AC$243>($C294+$D294),$E294+SUM($G294:AB294),IF(SUM($E294,$G294:AB294)<0,$E294+SUM($G294:AB294),IF(SUM($E294,$G294:AB294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.9108025259895437},{"$f":"-IF($D294=0,0,IF(AD$243>($C294+$D294),$E294+SUM($G294:AC294),IF(SUM($E294,$G294:AC294)<0,$E294+SUM($G294:AC294),IF(SUM($E294,$G294:AC294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.9108025259895437},{"$f":"-IF($D294=0,0,IF(AE$243>($C294+$D294),$E294+SUM($G294:AD294),IF(SUM($E294,$G294:AD294)<0,$E294+SUM($G294:AD294),IF(SUM($E294,$G294:AD294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.9108025259895437},{"$f":"-IF($D294=0,0,IF(AF$243>($C294+$D294),$E294+SUM($G294:AE294),IF(SUM($E294,$G294:AE294)<0,$E294+SUM($G294:AE294),IF(SUM($E294,$G294:AE294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.9108025259895437}]
[null,null,2026,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C295,$G$171:$AF$171,0))","v":57.0430153013873},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C295,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D295=0,0,IF(AA$243>($C295+$D295),$E295+SUM($G295:Z295),IF(SUM($E295,$G295:Z295)<0,$E295+SUM($G295:Z295),IF(SUM($E295,$G295:Z295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.95071692168978827},{"$f":"-IF($D295=0,0,IF(AB$243>($C295+$D295),$E295+SUM($G295:AA295),IF(SUM($E295,$G295:AA295)<0,$E295+SUM($G295:AA295),IF(SUM($E295,$G295:AA295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.95071692168978827},{"$f":"-IF($D295=0,0,IF(AC$243>($C295+$D295),$E295+SUM($G295:AB295),IF(SUM($E295,$G295:AB295)<0,$E295+SUM($G295:AB295),IF(SUM($E295,$G295:AB295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.95071692168978827},{"$f":"-IF($D295=0,0,IF(AD$243>($C295+$D295),$E295+SUM($G295:AC295),IF(SUM($E295,$G295:AC295)<0,$E295+SUM($G295:AC295),IF(SUM($E295,$G295:AC295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.95071692168978827},{"$f":"-IF($D295=0,0,IF(AE$243>($C295+$D295),$E295+SUM($G295:AD295),IF(SUM($E295,$G295:AD295)<0,$E295+SUM($G295:AD295),IF(SUM($E295,$G295:AD295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.95071692168978827},{"$f":"-IF($D295=0,0,IF(AF$243>($C295+$D295),$E295+SUM($G295:AE295),IF(SUM($E295,$G295:AE295)<0,$E295+SUM($G295:AE295),IF(SUM($E295,$G295:AE295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.95071692168978827}]
[null,null,2027,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C296,$G$171:$AF$171,0))","v":57.446462923697126},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C296,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D296=0,0,IF(AB$243>($C296+$D296),$E296+SUM($G296:AA296),IF(SUM($E296,$G296:AA296)<0,$E296+SUM($G296:AA296),IF(SUM($E296,$G296:AA296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-0.95744104872828539},{"$f":"-IF($D296=0,0,IF(AC$243>($C296+$D296),$E296+SUM($G296:AB296),IF(SUM($E296,$G296:AB296)<0,$E296+SUM($G296:AB296),IF(SUM($E296,$G296:AB296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-0.95744104872828539},{"$f":"-IF($D296=0,0,IF(AD$243>($C296+$D296),$E296+SUM($G296:AC296),IF(SUM($E296,$G296:AC296)<0,$E296+SUM($G296:AC296),IF(SUM($E296,$G296:AC296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-0.95744104872828539},{"$f":"-IF($D296=0,0,IF(AE$243>($C296+$D296),$E296+SUM($G296:AD296),IF(SUM($E296,$G296:AD296)<0,$E296+SUM($G296:AD296),IF(SUM($E296,$G296:AD296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-0.95744104872828539},{"$f":"-IF($D296=0,0,IF(AF$243>($C296+$D296),$E296+SUM($G296:AE296),IF(SUM($E296,$G296:AE296)<0,$E296+SUM($G296:AE296),IF(SUM($E296,$G296:AE296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-0.95744104872828539}]
[null,null,2028,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C297,$G$171:$AF$171,0))","v":56.937665213492465},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C297,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D297=0,0,IF(AC$243>($C297+$D297),$E297+SUM($G297:AB297),IF(SUM($E297,$G297:AB297)<0,$E297+SUM($G297:AB297),IF(SUM($E297,$G297:AB297)=0,0,($E297+SUM($G297:$Q297))/($D297-COUNT($G297:$Q297))))))","v":-0.94896108689154113},{"$f":"-IF($D297=0,0,IF(AD$243>($C297+$D297),$E297+SUM($G297:AC297),IF(SUM($E297,$G297:AC297)<0,$E297+SUM($G297:AC297),IF(SUM($E297,$G297:AC297)=0,0,($E297+SUM($G297:$Q297))/($D297-COUNT($G297:$Q297))))))","v":-0.94896108689154113},{"$f":"-IF($D297=0,0,IF(AE$243>($C297+$D297),$E297+SUM($G297:AD297),IF(SUM($E297,$G297:AD297)<0,$E297+SUM($G297:AD297),IF(SUM($E297,$G297:AD297)=0,0,($E297+SUM($G297:$Q297))/($D297-COUNT($G297:$Q297))))))","v":-0.94896108689154113},{"$f":"-IF($D297=0,0,IF(AF$243>($C297+$D297),$E297+SUM($G297:AE297),IF(SUM($E297,$G297:AE297)<0,$E297+SUM($G297:AE297),IF(SUM($E297,$G297:AE297)=0,0,($E297+SUM($G297:$Q297))/($D297-COUNT($G297:$Q297))))))","v":-0.94896108689154113}]
[null,null,2029,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C298,$G$171:$AF$171,0))","v":56.937665213492465},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C298,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D298=0,0,IF(AD$243>($C298+$D298),$E298+SUM($G298:AC298),IF(SUM($E298,$G298:AC298)<0,$E298+SUM($G298:AC298),IF(SUM($E298,$G298:AC298)=0,0,($E298+SUM($G298:$Q298))/($D298-COUNT($G298:$Q298))))))","v":-0.94896108689154113},{"$f":"-IF($D298=0,0,IF(AE$243>($C298+$D298),$E298+SUM($G298:AD298),IF(SUM($E298,$G298:AD298)<0,$E298+SUM($G298:AD298),IF(SUM($E298,$G298:AD298)=0,0,($E298+SUM($G298:$Q298))/($D298-COUNT($G298:$Q298))))))","v":-0.94896108689154113},{"$f":"-IF($D298=0,0,IF(AF$243>($C298+$D298),$E298+SUM($G298:AE298),IF(SUM($E298,$G298:AE298)<0,$E298+SUM($G298:AE298),IF(SUM($E298,$G298:AE298)=0,0,($E298+SUM($G298:$Q298))/($D298-COUNT($G298:$Q298))))))","v":-0.94896108689154113}]
[null,null,2030,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C299,$G$171:$AF$171,0))","v":56.937665213492465},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C299,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D299=0,0,IF(AE$243>($C299+$D299),$E299+SUM($G299:AD299),IF(SUM($E299,$G299:AD299)<0,$E299+SUM($G299:AD299),IF(SUM($E299,$G299:AD299)=0,0,($E299+SUM($G299:$Q299))/($D299-COUNT($G299:$Q299))))))","v":-0.94896108689154113},{"$f":"-IF($D299=0,0,IF(AF$243>($C299+$D299),$E299+SUM($G299:AE299),IF(SUM($E299,$G299:AE299)<0,$E299+SUM($G299:AE299),IF(SUM($E299,$G299:AE299)=0,0,($E299+SUM($G299:$Q299))/($D299-COUNT($G299:$Q299))))))","v":-0.94896108689154113}]
[null,null,2031,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C300,$G$171:$AF$171,0))","v":56.937665213492465},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C300,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D300=0,0,IF(AF$243>($C300+$D300),$E300+SUM($G300:AE300),IF(SUM($E300,$G300:AE300)<0,$E300+SUM($G300:AE300),IF(SUM($E300,$G300:AE300)=0,0,($E300+SUM($G300:$Q300))/($D300-COUNT($G300:$Q300))))))","v":-0.94896108689154113}]
[null,null,2032,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":60},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C301,$G$171:$AF$171,0))","v":56.937665213492465},{"$f":"INDEX($G$215:$AF$225,MATCH(B274,$B$215:$B$225,0),MATCH(C301,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E276:E301)-SUM(G188:AF188),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G275:G301)","v":-18.697381756021759},{"$f":"SUM(H275:H301)","v":-20.884343071368789},-23.427356000823405,-29.299123610172018,-31.522270551545926,-34.11753947167184,-35.6787085602841,-36.981105985334487,-38.24281124381379,-39.503189702291593,-40.754779594235231,-40.56952738120556,-41.573948837682245,-42.643438634313803,-43.54894749241835,-44.307299860451543,-45.164020737392455,-46.018337229409696,-46.919882376038046,-47.830684902027592,-48.781401823717381,-49.738842872445666,-50.687803959337216,-51.63676504622876,-52.585726133120303,-53.534687220011847]
[]
[null,"Transformers","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":16.899999999999999},{"$f":"VLOOKUP(B304,$B$157:$F$167,5,FALSE)","v":262.66875537223797},null,{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":-15.542529903682722},{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":-15.480777191258108},{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":-15.416549910781946},{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":-15.349729937202712},{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":-15.278801684901088},{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":-15.203641753681252},{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":-15.123743664339701},{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":-15.047001331104997},{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":-15.035551636647106},{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":-15.035551636647106},{"$f":"IF($D305=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B304,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":-15.035551636647108},{"$f":"-IF($D305=0,0,IF(R$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-R$243+1)))","v":-15.035551636646861},{"$f":"-IF($D305=0,0,IF(S$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-S$243+1)))","v":-14.941325951626647},{"$f":"-IF($D305=0,0,IF(T$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-T$243+1)))","v":-14.560739337827375},{"$f":"-IF($D305=0,0,IF(U$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-U$243+1)))","v":-14.297795527180014},{"$f":"-IF($D305=0,0,IF(V$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-V$243+1)))","v":-14.297795527180014},{"$f":"-IF($D305=0,0,IF(W$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-W$243+1)))","v":-12.868015974463312},{"$f":"-IF($D305=0,0,IF(X$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-X$243+1)))","v":0},{"$f":"-IF($D305=0,0,IF(Y$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-Y$243+1)))","v":0},{"$f":"-IF($D305=0,0,IF(Z$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-Z$243+1)))","v":0},{"$f":"-IF($D305=0,0,IF(AA$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-AA$243+1)))","v":0},{"$f":"-IF($D305=0,0,IF(AB$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-AB$243+1)))","v":0},{"$f":"-IF($D305=0,0,IF(AC$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-AC$243+1)))","v":0},{"$f":"-IF($D305=0,0,IF(AD$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-AD$243+1)))","v":0},{"$f":"-IF($D305=0,0,IF(AE$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-AE$243+1)))","v":0},{"$f":"-IF($D305=0,0,IF(AF$243>($C305+$D305),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C305,$D305)-AF$243+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C306,$G$171:$AF$171,0))","v":63.063685996452975},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C306,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B304,Dx_Inputs!$B$533:$B$543,0),MATCH($C306+1,Dx_Inputs!$E$471:$AD$471))","v":-1.0281496674546735},{"$f":"H306","v":-1.0281496674546735},{"$f":"-IF($D306=0,0,IF(J$243>($C306+$D306),$E306+SUM($G306:I306),SUM($E306:$I306)/($D306-2)))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(K$243>($C306+$D306),$E306+SUM($G306:J306),SUM($E306:$I306)/($D306-2)))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(L$243>($C306+$D306),$E306+SUM($G306:K306),SUM($E306:$I306)/($D306-2)))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(M$243>($C306+$D306),$E306+SUM($G306:L306),SUM($E306:$I306)/($D306-2)))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(N$243>($C306+$D306),$E306+SUM($G306:M306),SUM($E306:$I306)/($D306-2)))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(O$243>($C306+$D306),$E306+SUM($G306:N306),SUM($E306:$I306)/($D306-2)))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(P$243>($C306+$D306),$E306+SUM($G306:O306),SUM($E306:$I306)/($D306-2)))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(Q$243>($C306+$D306),$E306+SUM($G306:P306),SUM($E306:$I306)/($D306-2)))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(R$243>($C306+$D306),$E306+SUM($G306:Q306),IF(SUM($E306,$G306:Q306)<0,$E306+SUM($G306:Q306),IF(SUM($E306,$G306:Q306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(S$243>($C306+$D306),$E306+SUM($G306:R306),IF(SUM($E306,$G306:R306)<0,$E306+SUM($G306:R306),IF(SUM($E306,$G306:R306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(T$243>($C306+$D306),$E306+SUM($G306:S306),IF(SUM($E306,$G306:S306)<0,$E306+SUM($G306:S306),IF(SUM($E306,$G306:S306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(U$243>($C306+$D306),$E306+SUM($G306:T306),IF(SUM($E306,$G306:T306)<0,$E306+SUM($G306:T306),IF(SUM($E306,$G306:T306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(V$243>($C306+$D306),$E306+SUM($G306:U306),IF(SUM($E306,$G306:U306)<0,$E306+SUM($G306:U306),IF(SUM($E306,$G306:U306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(W$243>($C306+$D306),$E306+SUM($G306:V306),IF(SUM($E306,$G306:V306)<0,$E306+SUM($G306:V306),IF(SUM($E306,$G306:V306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(X$243>($C306+$D306),$E306+SUM($G306:W306),IF(SUM($E306,$G306:W306)<0,$E306+SUM($G306:W306),IF(SUM($E306,$G306:W306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(Y$243>($C306+$D306),$E306+SUM($G306:X306),IF(SUM($E306,$G306:X306)<0,$E306+SUM($G306:X306),IF(SUM($E306,$G306:X306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(Z$243>($C306+$D306),$E306+SUM($G306:Y306),IF(SUM($E306,$G306:Y306)<0,$E306+SUM($G306:Y306),IF(SUM($E306,$G306:Y306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(AA$243>($C306+$D306),$E306+SUM($G306:Z306),IF(SUM($E306,$G306:Z306)<0,$E306+SUM($G306:Z306),IF(SUM($E306,$G306:Z306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(AB$243>($C306+$D306),$E306+SUM($G306:AA306),IF(SUM($E306,$G306:AA306)<0,$E306+SUM($G306:AA306),IF(SUM($E306,$G306:AA306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(AC$243>($C306+$D306),$E306+SUM($G306:AB306),IF(SUM($E306,$G306:AB306)<0,$E306+SUM($G306:AB306),IF(SUM($E306,$G306:AB306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(AD$243>($C306+$D306),$E306+SUM($G306:AC306),IF(SUM($E306,$G306:AC306)<0,$E306+SUM($G306:AC306),IF(SUM($E306,$G306:AC306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(AE$243>($C306+$D306),$E306+SUM($G306:AD306),IF(SUM($E306,$G306:AD306)<0,$E306+SUM($G306:AD306),IF(SUM($E306,$G306:AD306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435},{"$f":"-IF($D306=0,0,IF(AF$243>($C306+$D306),$E306+SUM($G306:AE306),IF(SUM($E306,$G306:AE306)<0,$E306+SUM($G306:AE306),IF(SUM($E306,$G306:AE306)=0,0,($E306+SUM($G306:$Q306))/($D306-COUNT($G306:$Q306))))))","v":-1.8487086867134435}]
[null,null,2008,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C307,$G$171:$AF$171,0))","v":61.120369761029622},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C307,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B304,Dx_Inputs!$B$533:$B$543,0),MATCH($C307+1,Dx_Inputs!$E$471:$AD$471))","v":-1.2807825770704582},{"$f":"-IF($D307=0,0,IF(J$243>($C307+$D307),$E307+SUM($G307:I307),SUM($E307:$I307)/($D307-1)))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(K$243>($C307+$D307),$E307+SUM($G307:J307),SUM($E307:$I307)/($D307-1)))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(L$243>($C307+$D307),$E307+SUM($G307:K307),SUM($E307:$I307)/($D307-1)))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(M$243>($C307+$D307),$E307+SUM($G307:L307),SUM($E307:$I307)/($D307-1)))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(N$243>($C307+$D307),$E307+SUM($G307:M307),SUM($E307:$I307)/($D307-1)))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(O$243>($C307+$D307),$E307+SUM($G307:N307),SUM($E307:$I307)/($D307-1)))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(P$243>($C307+$D307),$E307+SUM($G307:O307),SUM($E307:$I307)/($D307-1)))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(Q$243>($C307+$D307),$E307+SUM($G307:P307),SUM($E307:$I307)/($D307-1)))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(R$243>($C307+$D307),$E307+SUM($G307:Q307),IF(SUM($E307,$G307:Q307)<0,$E307+SUM($G307:Q307),IF(SUM($E307,$G307:Q307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(S$243>($C307+$D307),$E307+SUM($G307:R307),IF(SUM($E307,$G307:R307)<0,$E307+SUM($G307:R307),IF(SUM($E307,$G307:R307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(T$243>($C307+$D307),$E307+SUM($G307:S307),IF(SUM($E307,$G307:S307)<0,$E307+SUM($G307:S307),IF(SUM($E307,$G307:S307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(U$243>($C307+$D307),$E307+SUM($G307:T307),IF(SUM($E307,$G307:T307)<0,$E307+SUM($G307:T307),IF(SUM($E307,$G307:T307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(V$243>($C307+$D307),$E307+SUM($G307:U307),IF(SUM($E307,$G307:U307)<0,$E307+SUM($G307:U307),IF(SUM($E307,$G307:U307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(W$243>($C307+$D307),$E307+SUM($G307:V307),IF(SUM($E307,$G307:V307)<0,$E307+SUM($G307:V307),IF(SUM($E307,$G307:V307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(X$243>($C307+$D307),$E307+SUM($G307:W307),IF(SUM($E307,$G307:W307)<0,$E307+SUM($G307:W307),IF(SUM($E307,$G307:W307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(Y$243>($C307+$D307),$E307+SUM($G307:X307),IF(SUM($E307,$G307:X307)<0,$E307+SUM($G307:X307),IF(SUM($E307,$G307:X307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(Z$243>($C307+$D307),$E307+SUM($G307:Y307),IF(SUM($E307,$G307:Y307)<0,$E307+SUM($G307:Y307),IF(SUM($E307,$G307:Y307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(AA$243>($C307+$D307),$E307+SUM($G307:Z307),IF(SUM($E307,$G307:Z307)<0,$E307+SUM($G307:Z307),IF(SUM($E307,$G307:Z307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(AB$243>($C307+$D307),$E307+SUM($G307:AA307),IF(SUM($E307,$G307:AA307)<0,$E307+SUM($G307:AA307),IF(SUM($E307,$G307:AA307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(AC$243>($C307+$D307),$E307+SUM($G307:AB307),IF(SUM($E307,$G307:AB307)<0,$E307+SUM($G307:AB307),IF(SUM($E307,$G307:AB307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(AD$243>($C307+$D307),$E307+SUM($G307:AC307),IF(SUM($E307,$G307:AC307)<0,$E307+SUM($G307:AC307),IF(SUM($E307,$G307:AC307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(AE$243>($C307+$D307),$E307+SUM($G307:AD307),IF(SUM($E307,$G307:AD307)<0,$E307+SUM($G307:AD307),IF(SUM($E307,$G307:AD307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401},{"$f":"-IF($D307=0,0,IF(AF$243>($C307+$D307),$E307+SUM($G307:AE307),IF(SUM($E307,$G307:AE307)<0,$E307+SUM($G307:AE307),IF(SUM($E307,$G307:AE307)=0,0,($E307+SUM($G307:$Q307))/($D307-COUNT($G307:$Q307))))))","v":-1.7599878583517401}]
[null,null,2009,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C308,$G$171:$AF$171,0))","v":88.193633815935243},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C308,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B304,Dx_Inputs!$B$533:$B$543,0),MATCH($C308+1,Dx_Inputs!$E$471:$AD$471))","v":-2.5198181090267209},{"$f":"J308","v":-2.5198181090267209},{"$f":"K308","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(M$243>($C308+$D308),$E308+SUM($G308:L308),SUM($E308:$L308)/($D308-3)))","v":-2.5198181090267218},{"$f":"-IF($D308=0,0,IF(N$243>($C308+$D308),$E308+SUM($G308:M308),SUM($E308:$L308)/($D308-3)))","v":-2.5198181090267218},{"$f":"-IF($D308=0,0,IF(O$243>($C308+$D308),$E308+SUM($G308:N308),SUM($E308:$L308)/($D308-3)))","v":-2.5198181090267218},{"$f":"-IF($D308=0,0,IF(P$243>($C308+$D308),$E308+SUM($G308:O308),SUM($E308:$L308)/($D308-3)))","v":-2.5198181090267218},{"$f":"-IF($D308=0,0,IF(Q$243>($C308+$D308),$E308+SUM($G308:P308),SUM($E308:$L308)/($D308-3)))","v":-2.5198181090267218},{"$f":"-IF($D308=0,0,IF(R$243>($C308+$D308),$E308+SUM($G308:Q308),IF(SUM($E308,$G308:Q308)<0,$E308+SUM($G308:Q308),IF(SUM($E308,$G308:Q308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(S$243>($C308+$D308),$E308+SUM($G308:R308),IF(SUM($E308,$G308:R308)<0,$E308+SUM($G308:R308),IF(SUM($E308,$G308:R308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(T$243>($C308+$D308),$E308+SUM($G308:S308),IF(SUM($E308,$G308:S308)<0,$E308+SUM($G308:S308),IF(SUM($E308,$G308:S308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(U$243>($C308+$D308),$E308+SUM($G308:T308),IF(SUM($E308,$G308:T308)<0,$E308+SUM($G308:T308),IF(SUM($E308,$G308:T308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(V$243>($C308+$D308),$E308+SUM($G308:U308),IF(SUM($E308,$G308:U308)<0,$E308+SUM($G308:U308),IF(SUM($E308,$G308:U308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(W$243>($C308+$D308),$E308+SUM($G308:V308),IF(SUM($E308,$G308:V308)<0,$E308+SUM($G308:V308),IF(SUM($E308,$G308:V308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(X$243>($C308+$D308),$E308+SUM($G308:W308),IF(SUM($E308,$G308:W308)<0,$E308+SUM($G308:W308),IF(SUM($E308,$G308:W308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(Y$243>($C308+$D308),$E308+SUM($G308:X308),IF(SUM($E308,$G308:X308)<0,$E308+SUM($G308:X308),IF(SUM($E308,$G308:X308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(Z$243>($C308+$D308),$E308+SUM($G308:Y308),IF(SUM($E308,$G308:Y308)<0,$E308+SUM($G308:Y308),IF(SUM($E308,$G308:Y308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(AA$243>($C308+$D308),$E308+SUM($G308:Z308),IF(SUM($E308,$G308:Z308)<0,$E308+SUM($G308:Z308),IF(SUM($E308,$G308:Z308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(AB$243>($C308+$D308),$E308+SUM($G308:AA308),IF(SUM($E308,$G308:AA308)<0,$E308+SUM($G308:AA308),IF(SUM($E308,$G308:AA308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(AC$243>($C308+$D308),$E308+SUM($G308:AB308),IF(SUM($E308,$G308:AB308)<0,$E308+SUM($G308:AB308),IF(SUM($E308,$G308:AB308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(AD$243>($C308+$D308),$E308+SUM($G308:AC308),IF(SUM($E308,$G308:AC308)<0,$E308+SUM($G308:AC308),IF(SUM($E308,$G308:AC308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(AE$243>($C308+$D308),$E308+SUM($G308:AD308),IF(SUM($E308,$G308:AD308)<0,$E308+SUM($G308:AD308),IF(SUM($E308,$G308:AD308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209},{"$f":"-IF($D308=0,0,IF(AF$243>($C308+$D308),$E308+SUM($G308:AE308),IF(SUM($E308,$G308:AE308)<0,$E308+SUM($G308:AE308),IF(SUM($E308,$G308:AE308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-2.5198181090267209}]
[null,null,2010,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C309,$G$171:$AF$171,0))","v":51.973688005050775},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C309,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B304,Dx_Inputs!$B$533:$B$543,0),MATCH($C309+1,Dx_Inputs!$E$471:$AD$471))","v":-1.3672013138074557},{"$f":"K309","v":-1.3672013138074557},{"$f":"-IF($D309=0,0,IF(M$243>($C309+$D309),$E309+SUM($G309:L309),SUM($E309:$L309)/($D309-2)))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(N$243>($C309+$D309),$E309+SUM($G309:M309),SUM($E309:$L309)/($D309-2)))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(O$243>($C309+$D309),$E309+SUM($G309:N309),SUM($E309:$L309)/($D309-2)))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(P$243>($C309+$D309),$E309+SUM($G309:O309),SUM($E309:$L309)/($D309-2)))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(Q$243>($C309+$D309),$E309+SUM($G309:P309),SUM($E309:$L309)/($D309-2)))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(R$243>($C309+$D309),$E309+SUM($G309:Q309),IF(SUM($E309,$G309:Q309)<0,$E309+SUM($G309:Q309),IF(SUM($E309,$G309:Q309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(S$243>($C309+$D309),$E309+SUM($G309:R309),IF(SUM($E309,$G309:R309)<0,$E309+SUM($G309:R309),IF(SUM($E309,$G309:R309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(T$243>($C309+$D309),$E309+SUM($G309:S309),IF(SUM($E309,$G309:S309)<0,$E309+SUM($G309:S309),IF(SUM($E309,$G309:S309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(U$243>($C309+$D309),$E309+SUM($G309:T309),IF(SUM($E309,$G309:T309)<0,$E309+SUM($G309:T309),IF(SUM($E309,$G309:T309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(V$243>($C309+$D309),$E309+SUM($G309:U309),IF(SUM($E309,$G309:U309)<0,$E309+SUM($G309:U309),IF(SUM($E309,$G309:U309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(W$243>($C309+$D309),$E309+SUM($G309:V309),IF(SUM($E309,$G309:V309)<0,$E309+SUM($G309:V309),IF(SUM($E309,$G309:V309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(X$243>($C309+$D309),$E309+SUM($G309:W309),IF(SUM($E309,$G309:W309)<0,$E309+SUM($G309:W309),IF(SUM($E309,$G309:W309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(Y$243>($C309+$D309),$E309+SUM($G309:X309),IF(SUM($E309,$G309:X309)<0,$E309+SUM($G309:X309),IF(SUM($E309,$G309:X309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(Z$243>($C309+$D309),$E309+SUM($G309:Y309),IF(SUM($E309,$G309:Y309)<0,$E309+SUM($G309:Y309),IF(SUM($E309,$G309:Y309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(AA$243>($C309+$D309),$E309+SUM($G309:Z309),IF(SUM($E309,$G309:Z309)<0,$E309+SUM($G309:Z309),IF(SUM($E309,$G309:Z309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(AB$243>($C309+$D309),$E309+SUM($G309:AA309),IF(SUM($E309,$G309:AA309)<0,$E309+SUM($G309:AA309),IF(SUM($E309,$G309:AA309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(AC$243>($C309+$D309),$E309+SUM($G309:AB309),IF(SUM($E309,$G309:AB309)<0,$E309+SUM($G309:AB309),IF(SUM($E309,$G309:AB309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(AD$243>($C309+$D309),$E309+SUM($G309:AC309),IF(SUM($E309,$G309:AC309)<0,$E309+SUM($G309:AC309),IF(SUM($E309,$G309:AC309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(AE$243>($C309+$D309),$E309+SUM($G309:AD309),IF(SUM($E309,$G309:AD309)<0,$E309+SUM($G309:AD309),IF(SUM($E309,$G309:AD309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959},{"$f":"-IF($D309=0,0,IF(AF$243>($C309+$D309),$E309+SUM($G309:AE309),IF(SUM($E309,$G309:AE309)<0,$E309+SUM($G309:AE309),IF(SUM($E309,$G309:AE309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-1.4920995568919959}]
[null,null,2011,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C310,$G$171:$AF$171,0))","v":51.006959688940341},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C310,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B304,Dx_Inputs!$B$533:$B$543,0),MATCH($C310+1,Dx_Inputs!$E$471:$AD$471))","v":-1.6001737456974419},{"$f":"-IF($D310=0,0,IF(M$243>($C310+$D310),$E310+SUM($G310:L310),SUM($E310:$L310)/($D310-1)))","v":-1.453140763036556},{"$f":"-IF($D310=0,0,IF(N$243>($C310+$D310),$E310+SUM($G310:M310),SUM($E310:$L310)/($D310-1)))","v":-1.453140763036556},{"$f":"-IF($D310=0,0,IF(O$243>($C310+$D310),$E310+SUM($G310:N310),SUM($E310:$L310)/($D310-1)))","v":-1.453140763036556},{"$f":"-IF($D310=0,0,IF(P$243>($C310+$D310),$E310+SUM($G310:O310),SUM($E310:$L310)/($D310-1)))","v":-1.453140763036556},{"$f":"-IF($D310=0,0,IF(Q$243>($C310+$D310),$E310+SUM($G310:P310),SUM($E310:$L310)/($D310-1)))","v":-1.453140763036556},{"$f":"-IF($D310=0,0,IF(R$243>($C310+$D310),$E310+SUM($G310:Q310),IF(SUM($E310,$G310:Q310)<0,$E310+SUM($G310:Q310),IF(SUM($E310,$G310:Q310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(S$243>($C310+$D310),$E310+SUM($G310:R310),IF(SUM($E310,$G310:R310)<0,$E310+SUM($G310:R310),IF(SUM($E310,$G310:R310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(T$243>($C310+$D310),$E310+SUM($G310:S310),IF(SUM($E310,$G310:S310)<0,$E310+SUM($G310:S310),IF(SUM($E310,$G310:S310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(U$243>($C310+$D310),$E310+SUM($G310:T310),IF(SUM($E310,$G310:T310)<0,$E310+SUM($G310:T310),IF(SUM($E310,$G310:T310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(V$243>($C310+$D310),$E310+SUM($G310:U310),IF(SUM($E310,$G310:U310)<0,$E310+SUM($G310:U310),IF(SUM($E310,$G310:U310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(W$243>($C310+$D310),$E310+SUM($G310:V310),IF(SUM($E310,$G310:V310)<0,$E310+SUM($G310:V310),IF(SUM($E310,$G310:V310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(X$243>($C310+$D310),$E310+SUM($G310:W310),IF(SUM($E310,$G310:W310)<0,$E310+SUM($G310:W310),IF(SUM($E310,$G310:W310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(Y$243>($C310+$D310),$E310+SUM($G310:X310),IF(SUM($E310,$G310:X310)<0,$E310+SUM($G310:X310),IF(SUM($E310,$G310:X310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(Z$243>($C310+$D310),$E310+SUM($G310:Y310),IF(SUM($E310,$G310:Y310)<0,$E310+SUM($G310:Y310),IF(SUM($E310,$G310:Y310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(AA$243>($C310+$D310),$E310+SUM($G310:Z310),IF(SUM($E310,$G310:Z310)<0,$E310+SUM($G310:Z310),IF(SUM($E310,$G310:Z310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(AB$243>($C310+$D310),$E310+SUM($G310:AA310),IF(SUM($E310,$G310:AA310)<0,$E310+SUM($G310:AA310),IF(SUM($E310,$G310:AA310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(AC$243>($C310+$D310),$E310+SUM($G310:AB310),IF(SUM($E310,$G310:AB310)<0,$E310+SUM($G310:AB310),IF(SUM($E310,$G310:AB310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(AD$243>($C310+$D310),$E310+SUM($G310:AC310),IF(SUM($E310,$G310:AC310)<0,$E310+SUM($G310:AC310),IF(SUM($E310,$G310:AC310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(AE$243>($C310+$D310),$E310+SUM($G310:AD310),IF(SUM($E310,$G310:AD310)<0,$E310+SUM($G310:AD310),IF(SUM($E310,$G310:AD310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558},{"$f":"-IF($D310=0,0,IF(AF$243>($C310+$D310),$E310+SUM($G310:AE310),IF(SUM($E310,$G310:AE310)<0,$E310+SUM($G310:AE310),IF(SUM($E310,$G310:AE310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.4531407630365558}]
[null,null,2012,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C311,$G$171:$AF$171,0))","v":47.667206212371099},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C311,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B304,Dx_Inputs!$B$533:$B$543,0),MATCH($C311+1,Dx_Inputs!$E$471:$AD$471))","v":-1.361920177496317},{"$f":"M311","v":-1.361920177496317},{"$f":"N311","v":-1.361920177496317},{"$f":"O311","v":-1.361920177496317},{"$f":"P311","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(R$243>($C311+$D311),$E311+SUM($G311:Q311),IF(SUM($E311,$G311:Q311)<0,$E311+SUM($G311:Q311),IF(SUM($E311,$G311:Q311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(S$243>($C311+$D311),$E311+SUM($G311:R311),IF(SUM($E311,$G311:R311)<0,$E311+SUM($G311:R311),IF(SUM($E311,$G311:R311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(T$243>($C311+$D311),$E311+SUM($G311:S311),IF(SUM($E311,$G311:S311)<0,$E311+SUM($G311:S311),IF(SUM($E311,$G311:S311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(U$243>($C311+$D311),$E311+SUM($G311:T311),IF(SUM($E311,$G311:T311)<0,$E311+SUM($G311:T311),IF(SUM($E311,$G311:T311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(V$243>($C311+$D311),$E311+SUM($G311:U311),IF(SUM($E311,$G311:U311)<0,$E311+SUM($G311:U311),IF(SUM($E311,$G311:U311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(W$243>($C311+$D311),$E311+SUM($G311:V311),IF(SUM($E311,$G311:V311)<0,$E311+SUM($G311:V311),IF(SUM($E311,$G311:V311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(X$243>($C311+$D311),$E311+SUM($G311:W311),IF(SUM($E311,$G311:W311)<0,$E311+SUM($G311:W311),IF(SUM($E311,$G311:W311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(Y$243>($C311+$D311),$E311+SUM($G311:X311),IF(SUM($E311,$G311:X311)<0,$E311+SUM($G311:X311),IF(SUM($E311,$G311:X311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(Z$243>($C311+$D311),$E311+SUM($G311:Y311),IF(SUM($E311,$G311:Y311)<0,$E311+SUM($G311:Y311),IF(SUM($E311,$G311:Y311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(AA$243>($C311+$D311),$E311+SUM($G311:Z311),IF(SUM($E311,$G311:Z311)<0,$E311+SUM($G311:Z311),IF(SUM($E311,$G311:Z311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(AB$243>($C311+$D311),$E311+SUM($G311:AA311),IF(SUM($E311,$G311:AA311)<0,$E311+SUM($G311:AA311),IF(SUM($E311,$G311:AA311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(AC$243>($C311+$D311),$E311+SUM($G311:AB311),IF(SUM($E311,$G311:AB311)<0,$E311+SUM($G311:AB311),IF(SUM($E311,$G311:AB311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(AD$243>($C311+$D311),$E311+SUM($G311:AC311),IF(SUM($E311,$G311:AC311)<0,$E311+SUM($G311:AC311),IF(SUM($E311,$G311:AC311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(AE$243>($C311+$D311),$E311+SUM($G311:AD311),IF(SUM($E311,$G311:AD311)<0,$E311+SUM($G311:AD311),IF(SUM($E311,$G311:AD311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317},{"$f":"-IF($D311=0,0,IF(AF$243>($C311+$D311),$E311+SUM($G311:AE311),IF(SUM($E311,$G311:AE311)<0,$E311+SUM($G311:AE311),IF(SUM($E311,$G311:AE311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-1.361920177496317}]
[null,null,2013,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C312,$G$171:$AF$171,0))","v":131.96568353535815},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C312,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B304,Dx_Inputs!$B$533:$B$543,0),MATCH($C312+1,Dx_Inputs!$E$471:$AD$471))","v":-3.8324835450297026},{"$f":"N312","v":-3.8324835450297026},{"$f":"O312","v":-3.8324835450297026},{"$f":"P312","v":-3.8324835450297026},{"$f":"-IF($D312=0,0,IF(R$243>($C312+$D312),$E312+SUM($G312:Q312),IF(SUM($E312,$G312:Q312)<0,$E312+SUM($G312:Q312),IF(SUM($E312,$G312:Q312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(S$243>($C312+$D312),$E312+SUM($G312:R312),IF(SUM($E312,$G312:R312)<0,$E312+SUM($G312:R312),IF(SUM($E312,$G312:R312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(T$243>($C312+$D312),$E312+SUM($G312:S312),IF(SUM($E312,$G312:S312)<0,$E312+SUM($G312:S312),IF(SUM($E312,$G312:S312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(U$243>($C312+$D312),$E312+SUM($G312:T312),IF(SUM($E312,$G312:T312)<0,$E312+SUM($G312:T312),IF(SUM($E312,$G312:T312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(V$243>($C312+$D312),$E312+SUM($G312:U312),IF(SUM($E312,$G312:U312)<0,$E312+SUM($G312:U312),IF(SUM($E312,$G312:U312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(W$243>($C312+$D312),$E312+SUM($G312:V312),IF(SUM($E312,$G312:V312)<0,$E312+SUM($G312:V312),IF(SUM($E312,$G312:V312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(X$243>($C312+$D312),$E312+SUM($G312:W312),IF(SUM($E312,$G312:W312)<0,$E312+SUM($G312:W312),IF(SUM($E312,$G312:W312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(Y$243>($C312+$D312),$E312+SUM($G312:X312),IF(SUM($E312,$G312:X312)<0,$E312+SUM($G312:X312),IF(SUM($E312,$G312:X312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(Z$243>($C312+$D312),$E312+SUM($G312:Y312),IF(SUM($E312,$G312:Y312)<0,$E312+SUM($G312:Y312),IF(SUM($E312,$G312:Y312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(AA$243>($C312+$D312),$E312+SUM($G312:Z312),IF(SUM($E312,$G312:Z312)<0,$E312+SUM($G312:Z312),IF(SUM($E312,$G312:Z312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(AB$243>($C312+$D312),$E312+SUM($G312:AA312),IF(SUM($E312,$G312:AA312)<0,$E312+SUM($G312:AA312),IF(SUM($E312,$G312:AA312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(AC$243>($C312+$D312),$E312+SUM($G312:AB312),IF(SUM($E312,$G312:AB312)<0,$E312+SUM($G312:AB312),IF(SUM($E312,$G312:AB312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(AD$243>($C312+$D312),$E312+SUM($G312:AC312),IF(SUM($E312,$G312:AC312)<0,$E312+SUM($G312:AC312),IF(SUM($E312,$G312:AC312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(AE$243>($C312+$D312),$E312+SUM($G312:AD312),IF(SUM($E312,$G312:AD312)<0,$E312+SUM($G312:AD312),IF(SUM($E312,$G312:AD312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656},{"$f":"-IF($D312=0,0,IF(AF$243>($C312+$D312),$E312+SUM($G312:AE312),IF(SUM($E312,$G312:AE312)<0,$E312+SUM($G312:AE312),IF(SUM($E312,$G312:AE312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-3.7624435275883656}]
[null,null,2014,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C313,$G$171:$AF$171,0))","v":116.7042156047699},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C313,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B304,Dx_Inputs!$B$533:$B$543,0),MATCH($C313+1,Dx_Inputs!$E$471:$AD$471))","v":-3.7214079315098312},{"$f":"O313","v":-3.7214079315098312},{"$f":"P313","v":-3.7214079315098312},{"$f":"-IF($D313=0,0,IF(R$243>($C313+$D313),$E313+SUM($G313:Q313),IF(SUM($E313,$G313:Q313)<0,$E313+SUM($G313:Q313),IF(SUM($E313,$G313:Q313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(S$243>($C313+$D313),$E313+SUM($G313:R313),IF(SUM($E313,$G313:R313)<0,$E313+SUM($G313:R313),IF(SUM($E313,$G313:R313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(T$243>($C313+$D313),$E313+SUM($G313:S313),IF(SUM($E313,$G313:S313)<0,$E313+SUM($G313:S313),IF(SUM($E313,$G313:S313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(U$243>($C313+$D313),$E313+SUM($G313:T313),IF(SUM($E313,$G313:T313)<0,$E313+SUM($G313:T313),IF(SUM($E313,$G313:T313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(V$243>($C313+$D313),$E313+SUM($G313:U313),IF(SUM($E313,$G313:U313)<0,$E313+SUM($G313:U313),IF(SUM($E313,$G313:U313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(W$243>($C313+$D313),$E313+SUM($G313:V313),IF(SUM($E313,$G313:V313)<0,$E313+SUM($G313:V313),IF(SUM($E313,$G313:V313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(X$243>($C313+$D313),$E313+SUM($G313:W313),IF(SUM($E313,$G313:W313)<0,$E313+SUM($G313:W313),IF(SUM($E313,$G313:W313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(Y$243>($C313+$D313),$E313+SUM($G313:X313),IF(SUM($E313,$G313:X313)<0,$E313+SUM($G313:X313),IF(SUM($E313,$G313:X313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(Z$243>($C313+$D313),$E313+SUM($G313:Y313),IF(SUM($E313,$G313:Y313)<0,$E313+SUM($G313:Y313),IF(SUM($E313,$G313:Y313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(AA$243>($C313+$D313),$E313+SUM($G313:Z313),IF(SUM($E313,$G313:Z313)<0,$E313+SUM($G313:Z313),IF(SUM($E313,$G313:Z313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(AB$243>($C313+$D313),$E313+SUM($G313:AA313),IF(SUM($E313,$G313:AA313)<0,$E313+SUM($G313:AA313),IF(SUM($E313,$G313:AA313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(AC$243>($C313+$D313),$E313+SUM($G313:AB313),IF(SUM($E313,$G313:AB313)<0,$E313+SUM($G313:AB313),IF(SUM($E313,$G313:AB313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(AD$243>($C313+$D313),$E313+SUM($G313:AC313),IF(SUM($E313,$G313:AC313)<0,$E313+SUM($G313:AC313),IF(SUM($E313,$G313:AC313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(AE$243>($C313+$D313),$E313+SUM($G313:AD313),IF(SUM($E313,$G313:AD313)<0,$E313+SUM($G313:AD313),IF(SUM($E313,$G313:AD313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128},{"$f":"-IF($D313=0,0,IF(AF$243>($C313+$D313),$E313+SUM($G313:AE313),IF(SUM($E313,$G313:AE313)<0,$E313+SUM($G313:AE313),IF(SUM($E313,$G313:AE313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-3.2981247440700128}]
[null,null,2015,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C314,$G$171:$AF$171,0))","v":128.98265883197541},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C314,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B304,Dx_Inputs!$B$533:$B$543,0),MATCH($C314+1,Dx_Inputs!$E$471:$AD$471))","v":-3.6987453143028466},{"$f":"P314","v":-3.6987453143028466},{"$f":"-IF($D314=0,0,IF(R$243>($C314+$D314),$E314+SUM($G314:Q314),IF(SUM($E314,$G314:Q314)<0,$E314+SUM($G314:Q314),IF(SUM($E314,$G314:Q314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(S$243>($C314+$D314),$E314+SUM($G314:R314),IF(SUM($E314,$G314:R314)<0,$E314+SUM($G314:R314),IF(SUM($E314,$G314:R314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(T$243>($C314+$D314),$E314+SUM($G314:S314),IF(SUM($E314,$G314:S314)<0,$E314+SUM($G314:S314),IF(SUM($E314,$G314:S314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(U$243>($C314+$D314),$E314+SUM($G314:T314),IF(SUM($E314,$G314:T314)<0,$E314+SUM($G314:T314),IF(SUM($E314,$G314:T314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(V$243>($C314+$D314),$E314+SUM($G314:U314),IF(SUM($E314,$G314:U314)<0,$E314+SUM($G314:U314),IF(SUM($E314,$G314:U314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(W$243>($C314+$D314),$E314+SUM($G314:V314),IF(SUM($E314,$G314:V314)<0,$E314+SUM($G314:V314),IF(SUM($E314,$G314:V314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(X$243>($C314+$D314),$E314+SUM($G314:W314),IF(SUM($E314,$G314:W314)<0,$E314+SUM($G314:W314),IF(SUM($E314,$G314:W314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(Y$243>($C314+$D314),$E314+SUM($G314:X314),IF(SUM($E314,$G314:X314)<0,$E314+SUM($G314:X314),IF(SUM($E314,$G314:X314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(Z$243>($C314+$D314),$E314+SUM($G314:Y314),IF(SUM($E314,$G314:Y314)<0,$E314+SUM($G314:Y314),IF(SUM($E314,$G314:Y314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(AA$243>($C314+$D314),$E314+SUM($G314:Z314),IF(SUM($E314,$G314:Z314)<0,$E314+SUM($G314:Z314),IF(SUM($E314,$G314:Z314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(AB$243>($C314+$D314),$E314+SUM($G314:AA314),IF(SUM($E314,$G314:AA314)<0,$E314+SUM($G314:AA314),IF(SUM($E314,$G314:AA314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(AC$243>($C314+$D314),$E314+SUM($G314:AB314),IF(SUM($E314,$G314:AB314)<0,$E314+SUM($G314:AB314),IF(SUM($E314,$G314:AB314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(AD$243>($C314+$D314),$E314+SUM($G314:AC314),IF(SUM($E314,$G314:AC314)<0,$E314+SUM($G314:AC314),IF(SUM($E314,$G314:AC314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(AE$243>($C314+$D314),$E314+SUM($G314:AD314),IF(SUM($E314,$G314:AD314)<0,$E314+SUM($G314:AD314),IF(SUM($E314,$G314:AD314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491},{"$f":"-IF($D314=0,0,IF(AF$243>($C314+$D314),$E314+SUM($G314:AE314),IF(SUM($E314,$G314:AE314)<0,$E314+SUM($G314:AE314),IF(SUM($E314,$G314:AE314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-3.6843990364657491}]
[null,null,2016,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C315,$G$171:$AF$171,0))","v":114.24143743785446},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C315,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B304,Dx_Inputs!$B$533:$B$543,0),MATCH($C315+1,Dx_Inputs!$E$471:$AD$471))","v":-3.4656613333150621},{"$f":"-IF($D315=0,0,IF(R$243>($C315+$D315),$E315+SUM($G315:Q315),IF(SUM($E315,$G315:Q315)<0,$E315+SUM($G315:Q315),IF(SUM($E315,$G315:Q315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(S$243>($C315+$D315),$E315+SUM($G315:R315),IF(SUM($E315,$G315:R315)<0,$E315+SUM($G315:R315),IF(SUM($E315,$G315:R315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(T$243>($C315+$D315),$E315+SUM($G315:S315),IF(SUM($E315,$G315:S315)<0,$E315+SUM($G315:S315),IF(SUM($E315,$G315:S315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(U$243>($C315+$D315),$E315+SUM($G315:T315),IF(SUM($E315,$G315:T315)<0,$E315+SUM($G315:T315),IF(SUM($E315,$G315:T315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(V$243>($C315+$D315),$E315+SUM($G315:U315),IF(SUM($E315,$G315:U315)<0,$E315+SUM($G315:U315),IF(SUM($E315,$G315:U315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(W$243>($C315+$D315),$E315+SUM($G315:V315),IF(SUM($E315,$G315:V315)<0,$E315+SUM($G315:V315),IF(SUM($E315,$G315:V315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(X$243>($C315+$D315),$E315+SUM($G315:W315),IF(SUM($E315,$G315:W315)<0,$E315+SUM($G315:W315),IF(SUM($E315,$G315:W315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(Y$243>($C315+$D315),$E315+SUM($G315:X315),IF(SUM($E315,$G315:X315)<0,$E315+SUM($G315:X315),IF(SUM($E315,$G315:X315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(Z$243>($C315+$D315),$E315+SUM($G315:Y315),IF(SUM($E315,$G315:Y315)<0,$E315+SUM($G315:Y315),IF(SUM($E315,$G315:Y315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(AA$243>($C315+$D315),$E315+SUM($G315:Z315),IF(SUM($E315,$G315:Z315)<0,$E315+SUM($G315:Z315),IF(SUM($E315,$G315:Z315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(AB$243>($C315+$D315),$E315+SUM($G315:AA315),IF(SUM($E315,$G315:AA315)<0,$E315+SUM($G315:AA315),IF(SUM($E315,$G315:AA315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(AC$243>($C315+$D315),$E315+SUM($G315:AB315),IF(SUM($E315,$G315:AB315)<0,$E315+SUM($G315:AB315),IF(SUM($E315,$G315:AB315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(AD$243>($C315+$D315),$E315+SUM($G315:AC315),IF(SUM($E315,$G315:AC315)<0,$E315+SUM($G315:AC315),IF(SUM($E315,$G315:AC315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(AE$243>($C315+$D315),$E315+SUM($G315:AD315),IF(SUM($E315,$G315:AD315)<0,$E315+SUM($G315:AD315),IF(SUM($E315,$G315:AD315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172},{"$f":"-IF($D315=0,0,IF(AF$243>($C315+$D315),$E315+SUM($G315:AE315),IF(SUM($E315,$G315:AE315)<0,$E315+SUM($G315:AE315),IF(SUM($E315,$G315:AE315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-3.2581110618982172}]
[null,null,2017,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C316,$G$171:$AF$171,0))","v":89.554956966872666},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C316,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D316=0,0,IF(R$243>($C316+$D316),$E316+SUM($G316:Q316),IF(SUM($E316,$G316:Q316)<0,$E316+SUM($G316:Q316),IF(SUM($E316,$G316:Q316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(S$243>($C316+$D316),$E316+SUM($G316:R316),IF(SUM($E316,$G316:R316)<0,$E316+SUM($G316:R316),IF(SUM($E316,$G316:R316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(T$243>($C316+$D316),$E316+SUM($G316:S316),IF(SUM($E316,$G316:S316)<0,$E316+SUM($G316:S316),IF(SUM($E316,$G316:S316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(U$243>($C316+$D316),$E316+SUM($G316:T316),IF(SUM($E316,$G316:T316)<0,$E316+SUM($G316:T316),IF(SUM($E316,$G316:T316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(V$243>($C316+$D316),$E316+SUM($G316:U316),IF(SUM($E316,$G316:U316)<0,$E316+SUM($G316:U316),IF(SUM($E316,$G316:U316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(W$243>($C316+$D316),$E316+SUM($G316:V316),IF(SUM($E316,$G316:V316)<0,$E316+SUM($G316:V316),IF(SUM($E316,$G316:V316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(X$243>($C316+$D316),$E316+SUM($G316:W316),IF(SUM($E316,$G316:W316)<0,$E316+SUM($G316:W316),IF(SUM($E316,$G316:W316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(Y$243>($C316+$D316),$E316+SUM($G316:X316),IF(SUM($E316,$G316:X316)<0,$E316+SUM($G316:X316),IF(SUM($E316,$G316:X316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(Z$243>($C316+$D316),$E316+SUM($G316:Y316),IF(SUM($E316,$G316:Y316)<0,$E316+SUM($G316:Y316),IF(SUM($E316,$G316:Y316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(AA$243>($C316+$D316),$E316+SUM($G316:Z316),IF(SUM($E316,$G316:Z316)<0,$E316+SUM($G316:Z316),IF(SUM($E316,$G316:Z316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(AB$243>($C316+$D316),$E316+SUM($G316:AA316),IF(SUM($E316,$G316:AA316)<0,$E316+SUM($G316:AA316),IF(SUM($E316,$G316:AA316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(AC$243>($C316+$D316),$E316+SUM($G316:AB316),IF(SUM($E316,$G316:AB316)<0,$E316+SUM($G316:AB316),IF(SUM($E316,$G316:AB316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(AD$243>($C316+$D316),$E316+SUM($G316:AC316),IF(SUM($E316,$G316:AC316)<0,$E316+SUM($G316:AC316),IF(SUM($E316,$G316:AC316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(AE$243>($C316+$D316),$E316+SUM($G316:AD316),IF(SUM($E316,$G316:AD316)<0,$E316+SUM($G316:AD316),IF(SUM($E316,$G316:AD316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618},{"$f":"-IF($D316=0,0,IF(AF$243>($C316+$D316),$E316+SUM($G316:AE316),IF(SUM($E316,$G316:AE316)<0,$E316+SUM($G316:AE316),IF(SUM($E316,$G316:AE316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-2.5587130561963618}]
[null,null,2018,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C317,$G$171:$AF$171,0))","v":82.816043189893804},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C317,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D317=0,0,IF(S$243>($C317+$D317),$E317+SUM($G317:R317),IF(SUM($E317,$G317:R317)<0,$E317+SUM($G317:R317),IF(SUM($E317,$G317:R317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(T$243>($C317+$D317),$E317+SUM($G317:S317),IF(SUM($E317,$G317:S317)<0,$E317+SUM($G317:S317),IF(SUM($E317,$G317:S317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(U$243>($C317+$D317),$E317+SUM($G317:T317),IF(SUM($E317,$G317:T317)<0,$E317+SUM($G317:T317),IF(SUM($E317,$G317:T317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(V$243>($C317+$D317),$E317+SUM($G317:U317),IF(SUM($E317,$G317:U317)<0,$E317+SUM($G317:U317),IF(SUM($E317,$G317:U317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(W$243>($C317+$D317),$E317+SUM($G317:V317),IF(SUM($E317,$G317:V317)<0,$E317+SUM($G317:V317),IF(SUM($E317,$G317:V317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(X$243>($C317+$D317),$E317+SUM($G317:W317),IF(SUM($E317,$G317:W317)<0,$E317+SUM($G317:W317),IF(SUM($E317,$G317:W317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(Y$243>($C317+$D317),$E317+SUM($G317:X317),IF(SUM($E317,$G317:X317)<0,$E317+SUM($G317:X317),IF(SUM($E317,$G317:X317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(Z$243>($C317+$D317),$E317+SUM($G317:Y317),IF(SUM($E317,$G317:Y317)<0,$E317+SUM($G317:Y317),IF(SUM($E317,$G317:Y317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(AA$243>($C317+$D317),$E317+SUM($G317:Z317),IF(SUM($E317,$G317:Z317)<0,$E317+SUM($G317:Z317),IF(SUM($E317,$G317:Z317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(AB$243>($C317+$D317),$E317+SUM($G317:AA317),IF(SUM($E317,$G317:AA317)<0,$E317+SUM($G317:AA317),IF(SUM($E317,$G317:AA317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(AC$243>($C317+$D317),$E317+SUM($G317:AB317),IF(SUM($E317,$G317:AB317)<0,$E317+SUM($G317:AB317),IF(SUM($E317,$G317:AB317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(AD$243>($C317+$D317),$E317+SUM($G317:AC317),IF(SUM($E317,$G317:AC317)<0,$E317+SUM($G317:AC317),IF(SUM($E317,$G317:AC317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(AE$243>($C317+$D317),$E317+SUM($G317:AD317),IF(SUM($E317,$G317:AD317)<0,$E317+SUM($G317:AD317),IF(SUM($E317,$G317:AD317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945},{"$f":"-IF($D317=0,0,IF(AF$243>($C317+$D317),$E317+SUM($G317:AE317),IF(SUM($E317,$G317:AE317)<0,$E317+SUM($G317:AE317),IF(SUM($E317,$G317:AE317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-2.3661726625683945}]
[null,null,2019,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C318,$G$171:$AF$171,0))","v":89.457118342797642},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C318,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D318=0,0,IF(T$243>($C318+$D318),$E318+SUM($G318:S318),IF(SUM($E318,$G318:S318)<0,$E318+SUM($G318:S318),IF(SUM($E318,$G318:S318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(U$243>($C318+$D318),$E318+SUM($G318:T318),IF(SUM($E318,$G318:T318)<0,$E318+SUM($G318:T318),IF(SUM($E318,$G318:T318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(V$243>($C318+$D318),$E318+SUM($G318:U318),IF(SUM($E318,$G318:U318)<0,$E318+SUM($G318:U318),IF(SUM($E318,$G318:U318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(W$243>($C318+$D318),$E318+SUM($G318:V318),IF(SUM($E318,$G318:V318)<0,$E318+SUM($G318:V318),IF(SUM($E318,$G318:V318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(X$243>($C318+$D318),$E318+SUM($G318:W318),IF(SUM($E318,$G318:W318)<0,$E318+SUM($G318:W318),IF(SUM($E318,$G318:W318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(Y$243>($C318+$D318),$E318+SUM($G318:X318),IF(SUM($E318,$G318:X318)<0,$E318+SUM($G318:X318),IF(SUM($E318,$G318:X318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(Z$243>($C318+$D318),$E318+SUM($G318:Y318),IF(SUM($E318,$G318:Y318)<0,$E318+SUM($G318:Y318),IF(SUM($E318,$G318:Y318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(AA$243>($C318+$D318),$E318+SUM($G318:Z318),IF(SUM($E318,$G318:Z318)<0,$E318+SUM($G318:Z318),IF(SUM($E318,$G318:Z318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(AB$243>($C318+$D318),$E318+SUM($G318:AA318),IF(SUM($E318,$G318:AA318)<0,$E318+SUM($G318:AA318),IF(SUM($E318,$G318:AA318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(AC$243>($C318+$D318),$E318+SUM($G318:AB318),IF(SUM($E318,$G318:AB318)<0,$E318+SUM($G318:AB318),IF(SUM($E318,$G318:AB318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(AD$243>($C318+$D318),$E318+SUM($G318:AC318),IF(SUM($E318,$G318:AC318)<0,$E318+SUM($G318:AC318),IF(SUM($E318,$G318:AC318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(AE$243>($C318+$D318),$E318+SUM($G318:AD318),IF(SUM($E318,$G318:AD318)<0,$E318+SUM($G318:AD318),IF(SUM($E318,$G318:AD318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753},{"$f":"-IF($D318=0,0,IF(AF$243>($C318+$D318),$E318+SUM($G318:AE318),IF(SUM($E318,$G318:AE318)<0,$E318+SUM($G318:AE318),IF(SUM($E318,$G318:AE318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.5559176669370753}]
[null,null,2020,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C319,$G$171:$AF$171,0))","v":89.851155552582043},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C319,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D319=0,0,IF(U$243>($C319+$D319),$E319+SUM($G319:T319),IF(SUM($E319,$G319:T319)<0,$E319+SUM($G319:T319),IF(SUM($E319,$G319:T319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(V$243>($C319+$D319),$E319+SUM($G319:U319),IF(SUM($E319,$G319:U319)<0,$E319+SUM($G319:U319),IF(SUM($E319,$G319:U319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(W$243>($C319+$D319),$E319+SUM($G319:V319),IF(SUM($E319,$G319:V319)<0,$E319+SUM($G319:V319),IF(SUM($E319,$G319:V319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(X$243>($C319+$D319),$E319+SUM($G319:W319),IF(SUM($E319,$G319:W319)<0,$E319+SUM($G319:W319),IF(SUM($E319,$G319:W319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(Y$243>($C319+$D319),$E319+SUM($G319:X319),IF(SUM($E319,$G319:X319)<0,$E319+SUM($G319:X319),IF(SUM($E319,$G319:X319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(Z$243>($C319+$D319),$E319+SUM($G319:Y319),IF(SUM($E319,$G319:Y319)<0,$E319+SUM($G319:Y319),IF(SUM($E319,$G319:Y319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(AA$243>($C319+$D319),$E319+SUM($G319:Z319),IF(SUM($E319,$G319:Z319)<0,$E319+SUM($G319:Z319),IF(SUM($E319,$G319:Z319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(AB$243>($C319+$D319),$E319+SUM($G319:AA319),IF(SUM($E319,$G319:AA319)<0,$E319+SUM($G319:AA319),IF(SUM($E319,$G319:AA319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(AC$243>($C319+$D319),$E319+SUM($G319:AB319),IF(SUM($E319,$G319:AB319)<0,$E319+SUM($G319:AB319),IF(SUM($E319,$G319:AB319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(AD$243>($C319+$D319),$E319+SUM($G319:AC319),IF(SUM($E319,$G319:AC319)<0,$E319+SUM($G319:AC319),IF(SUM($E319,$G319:AC319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(AE$243>($C319+$D319),$E319+SUM($G319:AD319),IF(SUM($E319,$G319:AD319)<0,$E319+SUM($G319:AD319),IF(SUM($E319,$G319:AD319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153},{"$f":"-IF($D319=0,0,IF(AF$243>($C319+$D319),$E319+SUM($G319:AE319),IF(SUM($E319,$G319:AE319)<0,$E319+SUM($G319:AE319),IF(SUM($E319,$G319:AE319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-2.5671758729309153}]
[null,null,2021,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C320,$G$171:$AF$171,0))","v":89.354108993404139},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C320,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D320=0,0,IF(V$243>($C320+$D320),$E320+SUM($G320:U320),IF(SUM($E320,$G320:U320)<0,$E320+SUM($G320:U320),IF(SUM($E320,$G320:U320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898},{"$f":"-IF($D320=0,0,IF(W$243>($C320+$D320),$E320+SUM($G320:V320),IF(SUM($E320,$G320:V320)<0,$E320+SUM($G320:V320),IF(SUM($E320,$G320:V320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898},{"$f":"-IF($D320=0,0,IF(X$243>($C320+$D320),$E320+SUM($G320:W320),IF(SUM($E320,$G320:W320)<0,$E320+SUM($G320:W320),IF(SUM($E320,$G320:W320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898},{"$f":"-IF($D320=0,0,IF(Y$243>($C320+$D320),$E320+SUM($G320:X320),IF(SUM($E320,$G320:X320)<0,$E320+SUM($G320:X320),IF(SUM($E320,$G320:X320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898},{"$f":"-IF($D320=0,0,IF(Z$243>($C320+$D320),$E320+SUM($G320:Y320),IF(SUM($E320,$G320:Y320)<0,$E320+SUM($G320:Y320),IF(SUM($E320,$G320:Y320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898},{"$f":"-IF($D320=0,0,IF(AA$243>($C320+$D320),$E320+SUM($G320:Z320),IF(SUM($E320,$G320:Z320)<0,$E320+SUM($G320:Z320),IF(SUM($E320,$G320:Z320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898},{"$f":"-IF($D320=0,0,IF(AB$243>($C320+$D320),$E320+SUM($G320:AA320),IF(SUM($E320,$G320:AA320)<0,$E320+SUM($G320:AA320),IF(SUM($E320,$G320:AA320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898},{"$f":"-IF($D320=0,0,IF(AC$243>($C320+$D320),$E320+SUM($G320:AB320),IF(SUM($E320,$G320:AB320)<0,$E320+SUM($G320:AB320),IF(SUM($E320,$G320:AB320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898},{"$f":"-IF($D320=0,0,IF(AD$243>($C320+$D320),$E320+SUM($G320:AC320),IF(SUM($E320,$G320:AC320)<0,$E320+SUM($G320:AC320),IF(SUM($E320,$G320:AC320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898},{"$f":"-IF($D320=0,0,IF(AE$243>($C320+$D320),$E320+SUM($G320:AD320),IF(SUM($E320,$G320:AD320)<0,$E320+SUM($G320:AD320),IF(SUM($E320,$G320:AD320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898},{"$f":"-IF($D320=0,0,IF(AF$243>($C320+$D320),$E320+SUM($G320:AE320),IF(SUM($E320,$G320:AE320)<0,$E320+SUM($G320:AE320),IF(SUM($E320,$G320:AE320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-2.5529745426686898}]
[null,null,2022,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C321,$G$171:$AF$171,0))","v":96.169203000497362},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C321,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D321=0,0,IF(W$243>($C321+$D321),$E321+SUM($G321:V321),IF(SUM($E321,$G321:V321)<0,$E321+SUM($G321:V321),IF(SUM($E321,$G321:V321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-2.7476915142999245},{"$f":"-IF($D321=0,0,IF(X$243>($C321+$D321),$E321+SUM($G321:W321),IF(SUM($E321,$G321:W321)<0,$E321+SUM($G321:W321),IF(SUM($E321,$G321:W321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-2.7476915142999245},{"$f":"-IF($D321=0,0,IF(Y$243>($C321+$D321),$E321+SUM($G321:X321),IF(SUM($E321,$G321:X321)<0,$E321+SUM($G321:X321),IF(SUM($E321,$G321:X321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-2.7476915142999245},{"$f":"-IF($D321=0,0,IF(Z$243>($C321+$D321),$E321+SUM($G321:Y321),IF(SUM($E321,$G321:Y321)<0,$E321+SUM($G321:Y321),IF(SUM($E321,$G321:Y321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-2.7476915142999245},{"$f":"-IF($D321=0,0,IF(AA$243>($C321+$D321),$E321+SUM($G321:Z321),IF(SUM($E321,$G321:Z321)<0,$E321+SUM($G321:Z321),IF(SUM($E321,$G321:Z321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-2.7476915142999245},{"$f":"-IF($D321=0,0,IF(AB$243>($C321+$D321),$E321+SUM($G321:AA321),IF(SUM($E321,$G321:AA321)<0,$E321+SUM($G321:AA321),IF(SUM($E321,$G321:AA321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-2.7476915142999245},{"$f":"-IF($D321=0,0,IF(AC$243>($C321+$D321),$E321+SUM($G321:AB321),IF(SUM($E321,$G321:AB321)<0,$E321+SUM($G321:AB321),IF(SUM($E321,$G321:AB321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-2.7476915142999245},{"$f":"-IF($D321=0,0,IF(AD$243>($C321+$D321),$E321+SUM($G321:AC321),IF(SUM($E321,$G321:AC321)<0,$E321+SUM($G321:AC321),IF(SUM($E321,$G321:AC321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-2.7476915142999245},{"$f":"-IF($D321=0,0,IF(AE$243>($C321+$D321),$E321+SUM($G321:AD321),IF(SUM($E321,$G321:AD321)<0,$E321+SUM($G321:AD321),IF(SUM($E321,$G321:AD321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-2.7476915142999245},{"$f":"-IF($D321=0,0,IF(AF$243>($C321+$D321),$E321+SUM($G321:AE321),IF(SUM($E321,$G321:AE321)<0,$E321+SUM($G321:AE321),IF(SUM($E321,$G321:AE321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-2.7476915142999245}]
[null,null,2023,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C322,$G$171:$AF$171,0))","v":100.93731309768069},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C322,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D322=0,0,IF(X$243>($C322+$D322),$E322+SUM($G322:W322),IF(SUM($E322,$G322:W322)<0,$E322+SUM($G322:W322),IF(SUM($E322,$G322:W322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.8839232313623051},{"$f":"-IF($D322=0,0,IF(Y$243>($C322+$D322),$E322+SUM($G322:X322),IF(SUM($E322,$G322:X322)<0,$E322+SUM($G322:X322),IF(SUM($E322,$G322:X322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.8839232313623051},{"$f":"-IF($D322=0,0,IF(Z$243>($C322+$D322),$E322+SUM($G322:Y322),IF(SUM($E322,$G322:Y322)<0,$E322+SUM($G322:Y322),IF(SUM($E322,$G322:Y322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.8839232313623051},{"$f":"-IF($D322=0,0,IF(AA$243>($C322+$D322),$E322+SUM($G322:Z322),IF(SUM($E322,$G322:Z322)<0,$E322+SUM($G322:Z322),IF(SUM($E322,$G322:Z322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.8839232313623051},{"$f":"-IF($D322=0,0,IF(AB$243>($C322+$D322),$E322+SUM($G322:AA322),IF(SUM($E322,$G322:AA322)<0,$E322+SUM($G322:AA322),IF(SUM($E322,$G322:AA322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.8839232313623051},{"$f":"-IF($D322=0,0,IF(AC$243>($C322+$D322),$E322+SUM($G322:AB322),IF(SUM($E322,$G322:AB322)<0,$E322+SUM($G322:AB322),IF(SUM($E322,$G322:AB322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.8839232313623051},{"$f":"-IF($D322=0,0,IF(AD$243>($C322+$D322),$E322+SUM($G322:AC322),IF(SUM($E322,$G322:AC322)<0,$E322+SUM($G322:AC322),IF(SUM($E322,$G322:AC322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.8839232313623051},{"$f":"-IF($D322=0,0,IF(AE$243>($C322+$D322),$E322+SUM($G322:AD322),IF(SUM($E322,$G322:AD322)<0,$E322+SUM($G322:AD322),IF(SUM($E322,$G322:AD322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.8839232313623051},{"$f":"-IF($D322=0,0,IF(AF$243>($C322+$D322),$E322+SUM($G322:AE322),IF(SUM($E322,$G322:AE322)<0,$E322+SUM($G322:AE322),IF(SUM($E322,$G322:AE322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.8839232313623051}]
[null,null,2024,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C323,$G$171:$AF$171,0))","v":98.483217854315726},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C323,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D323=0,0,IF(Y$243>($C323+$D323),$E323+SUM($G323:X323),IF(SUM($E323,$G323:X323)<0,$E323+SUM($G323:X323),IF(SUM($E323,$G323:X323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-2.8138062244090207},{"$f":"-IF($D323=0,0,IF(Z$243>($C323+$D323),$E323+SUM($G323:Y323),IF(SUM($E323,$G323:Y323)<0,$E323+SUM($G323:Y323),IF(SUM($E323,$G323:Y323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-2.8138062244090207},{"$f":"-IF($D323=0,0,IF(AA$243>($C323+$D323),$E323+SUM($G323:Z323),IF(SUM($E323,$G323:Z323)<0,$E323+SUM($G323:Z323),IF(SUM($E323,$G323:Z323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-2.8138062244090207},{"$f":"-IF($D323=0,0,IF(AB$243>($C323+$D323),$E323+SUM($G323:AA323),IF(SUM($E323,$G323:AA323)<0,$E323+SUM($G323:AA323),IF(SUM($E323,$G323:AA323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-2.8138062244090207},{"$f":"-IF($D323=0,0,IF(AC$243>($C323+$D323),$E323+SUM($G323:AB323),IF(SUM($E323,$G323:AB323)<0,$E323+SUM($G323:AB323),IF(SUM($E323,$G323:AB323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-2.8138062244090207},{"$f":"-IF($D323=0,0,IF(AD$243>($C323+$D323),$E323+SUM($G323:AC323),IF(SUM($E323,$G323:AC323)<0,$E323+SUM($G323:AC323),IF(SUM($E323,$G323:AC323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-2.8138062244090207},{"$f":"-IF($D323=0,0,IF(AE$243>($C323+$D323),$E323+SUM($G323:AD323),IF(SUM($E323,$G323:AD323)<0,$E323+SUM($G323:AD323),IF(SUM($E323,$G323:AD323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-2.8138062244090207},{"$f":"-IF($D323=0,0,IF(AF$243>($C323+$D323),$E323+SUM($G323:AE323),IF(SUM($E323,$G323:AE323)<0,$E323+SUM($G323:AE323),IF(SUM($E323,$G323:AE323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-2.8138062244090207}]
[null,null,2025,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C324,$G$171:$AF$171,0))","v":99.012087814492673},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C324,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D324=0,0,IF(Z$243>($C324+$D324),$E324+SUM($G324:Y324),IF(SUM($E324,$G324:Y324)<0,$E324+SUM($G324:Y324),IF(SUM($E324,$G324:Y324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-2.8289167946997908},{"$f":"-IF($D324=0,0,IF(AA$243>($C324+$D324),$E324+SUM($G324:Z324),IF(SUM($E324,$G324:Z324)<0,$E324+SUM($G324:Z324),IF(SUM($E324,$G324:Z324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-2.8289167946997908},{"$f":"-IF($D324=0,0,IF(AB$243>($C324+$D324),$E324+SUM($G324:AA324),IF(SUM($E324,$G324:AA324)<0,$E324+SUM($G324:AA324),IF(SUM($E324,$G324:AA324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-2.8289167946997908},{"$f":"-IF($D324=0,0,IF(AC$243>($C324+$D324),$E324+SUM($G324:AB324),IF(SUM($E324,$G324:AB324)<0,$E324+SUM($G324:AB324),IF(SUM($E324,$G324:AB324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-2.8289167946997908},{"$f":"-IF($D324=0,0,IF(AD$243>($C324+$D324),$E324+SUM($G324:AC324),IF(SUM($E324,$G324:AC324)<0,$E324+SUM($G324:AC324),IF(SUM($E324,$G324:AC324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-2.8289167946997908},{"$f":"-IF($D324=0,0,IF(AE$243>($C324+$D324),$E324+SUM($G324:AD324),IF(SUM($E324,$G324:AD324)<0,$E324+SUM($G324:AD324),IF(SUM($E324,$G324:AD324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-2.8289167946997908},{"$f":"-IF($D324=0,0,IF(AF$243>($C324+$D324),$E324+SUM($G324:AE324),IF(SUM($E324,$G324:AE324)<0,$E324+SUM($G324:AE324),IF(SUM($E324,$G324:AE324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-2.8289167946997908}]
[null,null,2026,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C325,$G$171:$AF$171,0))","v":103.82619016263905},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C325,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D325=0,0,IF(AA$243>($C325+$D325),$E325+SUM($G325:Z325),IF(SUM($E325,$G325:Z325)<0,$E325+SUM($G325:Z325),IF(SUM($E325,$G325:Z325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-2.9664625760754015},{"$f":"-IF($D325=0,0,IF(AB$243>($C325+$D325),$E325+SUM($G325:AA325),IF(SUM($E325,$G325:AA325)<0,$E325+SUM($G325:AA325),IF(SUM($E325,$G325:AA325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-2.9664625760754015},{"$f":"-IF($D325=0,0,IF(AC$243>($C325+$D325),$E325+SUM($G325:AB325),IF(SUM($E325,$G325:AB325)<0,$E325+SUM($G325:AB325),IF(SUM($E325,$G325:AB325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-2.9664625760754015},{"$f":"-IF($D325=0,0,IF(AD$243>($C325+$D325),$E325+SUM($G325:AC325),IF(SUM($E325,$G325:AC325)<0,$E325+SUM($G325:AC325),IF(SUM($E325,$G325:AC325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-2.9664625760754015},{"$f":"-IF($D325=0,0,IF(AE$243>($C325+$D325),$E325+SUM($G325:AD325),IF(SUM($E325,$G325:AD325)<0,$E325+SUM($G325:AD325),IF(SUM($E325,$G325:AD325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-2.9664625760754015},{"$f":"-IF($D325=0,0,IF(AF$243>($C325+$D325),$E325+SUM($G325:AE325),IF(SUM($E325,$G325:AE325)<0,$E325+SUM($G325:AE325),IF(SUM($E325,$G325:AE325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-2.9664625760754015}]
[null,null,2027,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C326,$G$171:$AF$171,0))","v":105.09902296751149},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C326,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D326=0,0,IF(AB$243>($C326+$D326),$E326+SUM($G326:AA326),IF(SUM($E326,$G326:AA326)<0,$E326+SUM($G326:AA326),IF(SUM($E326,$G326:AA326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-3.0028292276431854},{"$f":"-IF($D326=0,0,IF(AC$243>($C326+$D326),$E326+SUM($G326:AB326),IF(SUM($E326,$G326:AB326)<0,$E326+SUM($G326:AB326),IF(SUM($E326,$G326:AB326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-3.0028292276431854},{"$f":"-IF($D326=0,0,IF(AD$243>($C326+$D326),$E326+SUM($G326:AC326),IF(SUM($E326,$G326:AC326)<0,$E326+SUM($G326:AC326),IF(SUM($E326,$G326:AC326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-3.0028292276431854},{"$f":"-IF($D326=0,0,IF(AE$243>($C326+$D326),$E326+SUM($G326:AD326),IF(SUM($E326,$G326:AD326)<0,$E326+SUM($G326:AD326),IF(SUM($E326,$G326:AD326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-3.0028292276431854},{"$f":"-IF($D326=0,0,IF(AF$243>($C326+$D326),$E326+SUM($G326:AE326),IF(SUM($E326,$G326:AE326)<0,$E326+SUM($G326:AE326),IF(SUM($E326,$G326:AE326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-3.0028292276431854}]
[null,null,2028,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C327,$G$171:$AF$171,0))","v":102.29041555311468},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C327,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D327=0,0,IF(AC$243>($C327+$D327),$E327+SUM($G327:AB327),IF(SUM($E327,$G327:AB327)<0,$E327+SUM($G327:AB327),IF(SUM($E327,$G327:AB327)=0,0,($E327+SUM($G327:$Q327))/($D327-COUNT($G327:$Q327))))))","v":-2.9225833015175624},{"$f":"-IF($D327=0,0,IF(AD$243>($C327+$D327),$E327+SUM($G327:AC327),IF(SUM($E327,$G327:AC327)<0,$E327+SUM($G327:AC327),IF(SUM($E327,$G327:AC327)=0,0,($E327+SUM($G327:$Q327))/($D327-COUNT($G327:$Q327))))))","v":-2.9225833015175624},{"$f":"-IF($D327=0,0,IF(AE$243>($C327+$D327),$E327+SUM($G327:AD327),IF(SUM($E327,$G327:AD327)<0,$E327+SUM($G327:AD327),IF(SUM($E327,$G327:AD327)=0,0,($E327+SUM($G327:$Q327))/($D327-COUNT($G327:$Q327))))))","v":-2.9225833015175624},{"$f":"-IF($D327=0,0,IF(AF$243>($C327+$D327),$E327+SUM($G327:AE327),IF(SUM($E327,$G327:AE327)<0,$E327+SUM($G327:AE327),IF(SUM($E327,$G327:AE327)=0,0,($E327+SUM($G327:$Q327))/($D327-COUNT($G327:$Q327))))))","v":-2.9225833015175624}]
[null,null,2029,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C328,$G$171:$AF$171,0))","v":102.29041555311468},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C328,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D328=0,0,IF(AD$243>($C328+$D328),$E328+SUM($G328:AC328),IF(SUM($E328,$G328:AC328)<0,$E328+SUM($G328:AC328),IF(SUM($E328,$G328:AC328)=0,0,($E328+SUM($G328:$Q328))/($D328-COUNT($G328:$Q328))))))","v":-2.9225833015175624},{"$f":"-IF($D328=0,0,IF(AE$243>($C328+$D328),$E328+SUM($G328:AD328),IF(SUM($E328,$G328:AD328)<0,$E328+SUM($G328:AD328),IF(SUM($E328,$G328:AD328)=0,0,($E328+SUM($G328:$Q328))/($D328-COUNT($G328:$Q328))))))","v":-2.9225833015175624},{"$f":"-IF($D328=0,0,IF(AF$243>($C328+$D328),$E328+SUM($G328:AE328),IF(SUM($E328,$G328:AE328)<0,$E328+SUM($G328:AE328),IF(SUM($E328,$G328:AE328)=0,0,($E328+SUM($G328:$Q328))/($D328-COUNT($G328:$Q328))))))","v":-2.9225833015175624}]
[null,null,2030,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C329,$G$171:$AF$171,0))","v":102.29041555311468},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C329,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D329=0,0,IF(AE$243>($C329+$D329),$E329+SUM($G329:AD329),IF(SUM($E329,$G329:AD329)<0,$E329+SUM($G329:AD329),IF(SUM($E329,$G329:AD329)=0,0,($E329+SUM($G329:$Q329))/($D329-COUNT($G329:$Q329))))))","v":-2.9225833015175624},{"$f":"-IF($D329=0,0,IF(AF$243>($C329+$D329),$E329+SUM($G329:AE329),IF(SUM($E329,$G329:AE329)<0,$E329+SUM($G329:AE329),IF(SUM($E329,$G329:AE329)=0,0,($E329+SUM($G329:$Q329))/($D329-COUNT($G329:$Q329))))))","v":-2.9225833015175624}]
[null,null,2031,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C330,$G$171:$AF$171,0))","v":102.29041555311468},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C330,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D330=0,0,IF(AF$243>($C330+$D330),$E330+SUM($G330:AE330),IF(SUM($E330,$G330:AE330)<0,$E330+SUM($G330:AE330),IF(SUM($E330,$G330:AE330)=0,0,($E330+SUM($G330:$Q330))/($D330-COUNT($G330:$Q330))))))","v":-2.9225833015175624}]
[null,null,2032,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C331,$G$171:$AF$171,0))","v":102.29041555311468},{"$f":"INDEX($G$215:$AF$225,MATCH(B304,$B$215:$B$225,0),MATCH(C331,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E306:E331)-SUM(G189:AF189),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G305:G331)","v":-15.542529903682722},{"$f":"SUM(H305:H331)","v":-16.50892685871278},-17.725482155307077,-21.478244591294612,-22.774517652800448,-24.299531467278054,-25.559418815856475,-29.315160027651473,-33.025118264703416,-36.723863579006263,-40.189524912321325,-42.033018214382345,-44.304965191930521,-46.480296245068331,-48.784528307351884,-51.337502850020577,-52.655414811603798,-42.671322068502782,-45.485128292911803,-48.314045087611596,-51.280507663686997,-54.28333689133018,-57.205920192847742,-60.128503494365305,-63.051086795882867,-65.973670097400429]
[]
[null,"Switchgear","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":13.5},{"$f":"VLOOKUP(B334,$B$157:$F$167,5,FALSE)","v":140.00527147422207},null,{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":-10.370760849942375},{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":-10.351098407745688},{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":-10.330267784179407},{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":-10.308125311878824},{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":-10.284047036755378},{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":-10.257741060828437},{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":-10.228711421701005},{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":-10.199490302507792},{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":-10.194858380658919},{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":-10.194858380658919},{"$f":"IF($D335=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B334,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":-10.194858380658921},{"$f":"-IF($D335=0,0,IF(R$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-R$243+1)))","v":-10.194858380658895},{"$f":"-IF($D335=0,0,IF(S$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-S$243+1)))","v":-10.011171947637235},{"$f":"-IF($D335=0,0,IF(T$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-T$243+1)))","v":-4.4321985052471904},{"$f":"-IF($D335=0,0,IF(U$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-U$243+1)))","v":0.35675591057142853},{"$f":"-IF($D335=0,0,IF(V$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-V$243+1)))","v":0},{"$f":"-IF($D335=0,0,IF(W$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-W$243+1)))","v":0},{"$f":"-IF($D335=0,0,IF(X$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-X$243+1)))","v":0},{"$f":"-IF($D335=0,0,IF(Y$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-Y$243+1)))","v":0},{"$f":"-IF($D335=0,0,IF(Z$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-Z$243+1)))","v":0},{"$f":"-IF($D335=0,0,IF(AA$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-AA$243+1)))","v":0},{"$f":"-IF($D335=0,0,IF(AB$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-AB$243+1)))","v":0},{"$f":"-IF($D335=0,0,IF(AC$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-AC$243+1)))","v":0},{"$f":"-IF($D335=0,0,IF(AD$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-AD$243+1)))","v":0},{"$f":"-IF($D335=0,0,IF(AE$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-AE$243+1)))","v":0},{"$f":"-IF($D335=0,0,IF(AF$243>($C335+$D335),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C335,$D335)-AF$243+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C336,$G$171:$AF$171,0))","v":48.633339299616708},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C336,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B334,Dx_Inputs!$B$533:$B$543,0),MATCH($C336+1,Dx_Inputs!$E$471:$AD$471))","v":-0.80342165642101482},{"$f":"H336","v":-0.80342165642101482},{"$f":"-IF($D336=0,0,IF(J$243>($C336+$D336),$E336+SUM($G336:I336),SUM($E336:$I336)/($D336-2)))","v":-1.4250453329325659},{"$f":"-IF($D336=0,0,IF(K$243>($C336+$D336),$E336+SUM($G336:J336),SUM($E336:$I336)/($D336-2)))","v":-1.4250453329325659},{"$f":"-IF($D336=0,0,IF(L$243>($C336+$D336),$E336+SUM($G336:K336),SUM($E336:$I336)/($D336-2)))","v":-1.4250453329325659},{"$f":"-IF($D336=0,0,IF(M$243>($C336+$D336),$E336+SUM($G336:L336),SUM($E336:$I336)/($D336-2)))","v":-1.4250453329325659},{"$f":"-IF($D336=0,0,IF(N$243>($C336+$D336),$E336+SUM($G336:M336),SUM($E336:$I336)/($D336-2)))","v":-1.4250453329325659},{"$f":"-IF($D336=0,0,IF(O$243>($C336+$D336),$E336+SUM($G336:N336),SUM($E336:$I336)/($D336-2)))","v":-1.4250453329325659},{"$f":"-IF($D336=0,0,IF(P$243>($C336+$D336),$E336+SUM($G336:O336),SUM($E336:$I336)/($D336-2)))","v":-1.4250453329325659},{"$f":"-IF($D336=0,0,IF(Q$243>($C336+$D336),$E336+SUM($G336:P336),SUM($E336:$I336)/($D336-2)))","v":-1.4250453329325659},{"$f":"-IF($D336=0,0,IF(R$243>($C336+$D336),$E336+SUM($G336:Q336),IF(SUM($E336,$G336:Q336)<0,$E336+SUM($G336:Q336),IF(SUM($E336,$G336:Q336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(S$243>($C336+$D336),$E336+SUM($G336:R336),IF(SUM($E336,$G336:R336)<0,$E336+SUM($G336:R336),IF(SUM($E336,$G336:R336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(T$243>($C336+$D336),$E336+SUM($G336:S336),IF(SUM($E336,$G336:S336)<0,$E336+SUM($G336:S336),IF(SUM($E336,$G336:S336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(U$243>($C336+$D336),$E336+SUM($G336:T336),IF(SUM($E336,$G336:T336)<0,$E336+SUM($G336:T336),IF(SUM($E336,$G336:T336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(V$243>($C336+$D336),$E336+SUM($G336:U336),IF(SUM($E336,$G336:U336)<0,$E336+SUM($G336:U336),IF(SUM($E336,$G336:U336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(W$243>($C336+$D336),$E336+SUM($G336:V336),IF(SUM($E336,$G336:V336)<0,$E336+SUM($G336:V336),IF(SUM($E336,$G336:V336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(X$243>($C336+$D336),$E336+SUM($G336:W336),IF(SUM($E336,$G336:W336)<0,$E336+SUM($G336:W336),IF(SUM($E336,$G336:W336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(Y$243>($C336+$D336),$E336+SUM($G336:X336),IF(SUM($E336,$G336:X336)<0,$E336+SUM($G336:X336),IF(SUM($E336,$G336:X336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(Z$243>($C336+$D336),$E336+SUM($G336:Y336),IF(SUM($E336,$G336:Y336)<0,$E336+SUM($G336:Y336),IF(SUM($E336,$G336:Y336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(AA$243>($C336+$D336),$E336+SUM($G336:Z336),IF(SUM($E336,$G336:Z336)<0,$E336+SUM($G336:Z336),IF(SUM($E336,$G336:Z336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(AB$243>($C336+$D336),$E336+SUM($G336:AA336),IF(SUM($E336,$G336:AA336)<0,$E336+SUM($G336:AA336),IF(SUM($E336,$G336:AA336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(AC$243>($C336+$D336),$E336+SUM($G336:AB336),IF(SUM($E336,$G336:AB336)<0,$E336+SUM($G336:AB336),IF(SUM($E336,$G336:AB336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(AD$243>($C336+$D336),$E336+SUM($G336:AC336),IF(SUM($E336,$G336:AC336)<0,$E336+SUM($G336:AC336),IF(SUM($E336,$G336:AC336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(AE$243>($C336+$D336),$E336+SUM($G336:AD336),IF(SUM($E336,$G336:AD336)<0,$E336+SUM($G336:AD336),IF(SUM($E336,$G336:AD336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661},{"$f":"-IF($D336=0,0,IF(AF$243>($C336+$D336),$E336+SUM($G336:AE336),IF(SUM($E336,$G336:AE336)<0,$E336+SUM($G336:AE336),IF(SUM($E336,$G336:AE336)=0,0,($E336+SUM($G336:$Q336))/($D336-COUNT($G336:$Q336))))))","v":-1.4250453329325661}]
[null,null,2008,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C337,$G$171:$AF$171,0))","v":55.986585434951557},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C337,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B334,Dx_Inputs!$B$533:$B$543,0),MATCH($C337+1,Dx_Inputs!$E$471:$AD$471))","v":-1.2038816809240609},{"$f":"-IF($D337=0,0,IF(J$243>($C337+$D337),$E337+SUM($G337:I337),SUM($E337:$I337)/($D337-1)))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(K$243>($C337+$D337),$E337+SUM($G337:J337),SUM($E337:$I337)/($D337-1)))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(L$243>($C337+$D337),$E337+SUM($G337:K337),SUM($E337:$I337)/($D337-1)))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(M$243>($C337+$D337),$E337+SUM($G337:L337),SUM($E337:$I337)/($D337-1)))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(N$243>($C337+$D337),$E337+SUM($G337:M337),SUM($E337:$I337)/($D337-1)))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(O$243>($C337+$D337),$E337+SUM($G337:N337),SUM($E337:$I337)/($D337-1)))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(P$243>($C337+$D337),$E337+SUM($G337:O337),SUM($E337:$I337)/($D337-1)))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(Q$243>($C337+$D337),$E337+SUM($G337:P337),SUM($E337:$I337)/($D337-1)))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(R$243>($C337+$D337),$E337+SUM($G337:Q337),IF(SUM($E337,$G337:Q337)<0,$E337+SUM($G337:Q337),IF(SUM($E337,$G337:Q337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(S$243>($C337+$D337),$E337+SUM($G337:R337),IF(SUM($E337,$G337:R337)<0,$E337+SUM($G337:R337),IF(SUM($E337,$G337:R337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(T$243>($C337+$D337),$E337+SUM($G337:S337),IF(SUM($E337,$G337:S337)<0,$E337+SUM($G337:S337),IF(SUM($E337,$G337:S337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(U$243>($C337+$D337),$E337+SUM($G337:T337),IF(SUM($E337,$G337:T337)<0,$E337+SUM($G337:T337),IF(SUM($E337,$G337:T337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(V$243>($C337+$D337),$E337+SUM($G337:U337),IF(SUM($E337,$G337:U337)<0,$E337+SUM($G337:U337),IF(SUM($E337,$G337:U337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(W$243>($C337+$D337),$E337+SUM($G337:V337),IF(SUM($E337,$G337:V337)<0,$E337+SUM($G337:V337),IF(SUM($E337,$G337:V337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(X$243>($C337+$D337),$E337+SUM($G337:W337),IF(SUM($E337,$G337:W337)<0,$E337+SUM($G337:W337),IF(SUM($E337,$G337:W337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(Y$243>($C337+$D337),$E337+SUM($G337:X337),IF(SUM($E337,$G337:X337)<0,$E337+SUM($G337:X337),IF(SUM($E337,$G337:X337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(Z$243>($C337+$D337),$E337+SUM($G337:Y337),IF(SUM($E337,$G337:Y337)<0,$E337+SUM($G337:Y337),IF(SUM($E337,$G337:Y337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(AA$243>($C337+$D337),$E337+SUM($G337:Z337),IF(SUM($E337,$G337:Z337)<0,$E337+SUM($G337:Z337),IF(SUM($E337,$G337:Z337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(AB$243>($C337+$D337),$E337+SUM($G337:AA337),IF(SUM($E337,$G337:AA337)<0,$E337+SUM($G337:AA337),IF(SUM($E337,$G337:AA337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(AC$243>($C337+$D337),$E337+SUM($G337:AB337),IF(SUM($E337,$G337:AB337)<0,$E337+SUM($G337:AB337),IF(SUM($E337,$G337:AB337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(AD$243>($C337+$D337),$E337+SUM($G337:AC337),IF(SUM($E337,$G337:AC337)<0,$E337+SUM($G337:AC337),IF(SUM($E337,$G337:AC337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(AE$243>($C337+$D337),$E337+SUM($G337:AD337),IF(SUM($E337,$G337:AD337)<0,$E337+SUM($G337:AD337),IF(SUM($E337,$G337:AD337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146},{"$f":"-IF($D337=0,0,IF(AF$243>($C337+$D337),$E337+SUM($G337:AE337),IF(SUM($E337,$G337:AE337)<0,$E337+SUM($G337:AE337),IF(SUM($E337,$G337:AE337)=0,0,($E337+SUM($G337:$Q337))/($D337-COUNT($G337:$Q337))))))","v":-1.6112559927655146}]
[null,null,2009,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C338,$G$171:$AF$171,0))","v":80.522544672875483},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C338,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B334,Dx_Inputs!$B$533:$B$543,0),MATCH($C338+1,Dx_Inputs!$E$471:$AD$471))","v":-2.3006441335107279},{"$f":"J338","v":-2.3006441335107279},{"$f":"K338","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(M$243>($C338+$D338),$E338+SUM($G338:L338),SUM($E338:$L338)/($D338-3)))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(N$243>($C338+$D338),$E338+SUM($G338:M338),SUM($E338:$L338)/($D338-3)))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(O$243>($C338+$D338),$E338+SUM($G338:N338),SUM($E338:$L338)/($D338-3)))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(P$243>($C338+$D338),$E338+SUM($G338:O338),SUM($E338:$L338)/($D338-3)))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(Q$243>($C338+$D338),$E338+SUM($G338:P338),SUM($E338:$L338)/($D338-3)))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(R$243>($C338+$D338),$E338+SUM($G338:Q338),IF(SUM($E338,$G338:Q338)<0,$E338+SUM($G338:Q338),IF(SUM($E338,$G338:Q338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(S$243>($C338+$D338),$E338+SUM($G338:R338),IF(SUM($E338,$G338:R338)<0,$E338+SUM($G338:R338),IF(SUM($E338,$G338:R338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(T$243>($C338+$D338),$E338+SUM($G338:S338),IF(SUM($E338,$G338:S338)<0,$E338+SUM($G338:S338),IF(SUM($E338,$G338:S338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(U$243>($C338+$D338),$E338+SUM($G338:T338),IF(SUM($E338,$G338:T338)<0,$E338+SUM($G338:T338),IF(SUM($E338,$G338:T338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(V$243>($C338+$D338),$E338+SUM($G338:U338),IF(SUM($E338,$G338:U338)<0,$E338+SUM($G338:U338),IF(SUM($E338,$G338:U338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(W$243>($C338+$D338),$E338+SUM($G338:V338),IF(SUM($E338,$G338:V338)<0,$E338+SUM($G338:V338),IF(SUM($E338,$G338:V338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(X$243>($C338+$D338),$E338+SUM($G338:W338),IF(SUM($E338,$G338:W338)<0,$E338+SUM($G338:W338),IF(SUM($E338,$G338:W338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(Y$243>($C338+$D338),$E338+SUM($G338:X338),IF(SUM($E338,$G338:X338)<0,$E338+SUM($G338:X338),IF(SUM($E338,$G338:X338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(Z$243>($C338+$D338),$E338+SUM($G338:Y338),IF(SUM($E338,$G338:Y338)<0,$E338+SUM($G338:Y338),IF(SUM($E338,$G338:Y338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(AA$243>($C338+$D338),$E338+SUM($G338:Z338),IF(SUM($E338,$G338:Z338)<0,$E338+SUM($G338:Z338),IF(SUM($E338,$G338:Z338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(AB$243>($C338+$D338),$E338+SUM($G338:AA338),IF(SUM($E338,$G338:AA338)<0,$E338+SUM($G338:AA338),IF(SUM($E338,$G338:AA338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(AC$243>($C338+$D338),$E338+SUM($G338:AB338),IF(SUM($E338,$G338:AB338)<0,$E338+SUM($G338:AB338),IF(SUM($E338,$G338:AB338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(AD$243>($C338+$D338),$E338+SUM($G338:AC338),IF(SUM($E338,$G338:AC338)<0,$E338+SUM($G338:AC338),IF(SUM($E338,$G338:AC338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(AE$243>($C338+$D338),$E338+SUM($G338:AD338),IF(SUM($E338,$G338:AD338)<0,$E338+SUM($G338:AD338),IF(SUM($E338,$G338:AD338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279},{"$f":"-IF($D338=0,0,IF(AF$243>($C338+$D338),$E338+SUM($G338:AE338),IF(SUM($E338,$G338:AE338)<0,$E338+SUM($G338:AE338),IF(SUM($E338,$G338:AE338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-2.3006441335107279}]
[null,null,2010,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C339,$G$171:$AF$171,0))","v":54.619802365174564},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C339,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B334,Dx_Inputs!$B$533:$B$543,0),MATCH($C339+1,Dx_Inputs!$E$471:$AD$471))","v":-1.503470524776777},{"$f":"K339","v":-1.503470524776777},{"$f":"-IF($D339=0,0,IF(M$243>($C339+$D339),$E339+SUM($G339:L339),SUM($E339:$L339)/($D339-2)))","v":-1.5640261004733638},{"$f":"-IF($D339=0,0,IF(N$243>($C339+$D339),$E339+SUM($G339:M339),SUM($E339:$L339)/($D339-2)))","v":-1.5640261004733638},{"$f":"-IF($D339=0,0,IF(O$243>($C339+$D339),$E339+SUM($G339:N339),SUM($E339:$L339)/($D339-2)))","v":-1.5640261004733638},{"$f":"-IF($D339=0,0,IF(P$243>($C339+$D339),$E339+SUM($G339:O339),SUM($E339:$L339)/($D339-2)))","v":-1.5640261004733638},{"$f":"-IF($D339=0,0,IF(Q$243>($C339+$D339),$E339+SUM($G339:P339),SUM($E339:$L339)/($D339-2)))","v":-1.5640261004733638},{"$f":"-IF($D339=0,0,IF(R$243>($C339+$D339),$E339+SUM($G339:Q339),IF(SUM($E339,$G339:Q339)<0,$E339+SUM($G339:Q339),IF(SUM($E339,$G339:Q339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(S$243>($C339+$D339),$E339+SUM($G339:R339),IF(SUM($E339,$G339:R339)<0,$E339+SUM($G339:R339),IF(SUM($E339,$G339:R339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(T$243>($C339+$D339),$E339+SUM($G339:S339),IF(SUM($E339,$G339:S339)<0,$E339+SUM($G339:S339),IF(SUM($E339,$G339:S339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(U$243>($C339+$D339),$E339+SUM($G339:T339),IF(SUM($E339,$G339:T339)<0,$E339+SUM($G339:T339),IF(SUM($E339,$G339:T339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(V$243>($C339+$D339),$E339+SUM($G339:U339),IF(SUM($E339,$G339:U339)<0,$E339+SUM($G339:U339),IF(SUM($E339,$G339:U339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(W$243>($C339+$D339),$E339+SUM($G339:V339),IF(SUM($E339,$G339:V339)<0,$E339+SUM($G339:V339),IF(SUM($E339,$G339:V339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(X$243>($C339+$D339),$E339+SUM($G339:W339),IF(SUM($E339,$G339:W339)<0,$E339+SUM($G339:W339),IF(SUM($E339,$G339:W339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(Y$243>($C339+$D339),$E339+SUM($G339:X339),IF(SUM($E339,$G339:X339)<0,$E339+SUM($G339:X339),IF(SUM($E339,$G339:X339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(Z$243>($C339+$D339),$E339+SUM($G339:Y339),IF(SUM($E339,$G339:Y339)<0,$E339+SUM($G339:Y339),IF(SUM($E339,$G339:Y339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(AA$243>($C339+$D339),$E339+SUM($G339:Z339),IF(SUM($E339,$G339:Z339)<0,$E339+SUM($G339:Z339),IF(SUM($E339,$G339:Z339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(AB$243>($C339+$D339),$E339+SUM($G339:AA339),IF(SUM($E339,$G339:AA339)<0,$E339+SUM($G339:AA339),IF(SUM($E339,$G339:AA339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(AC$243>($C339+$D339),$E339+SUM($G339:AB339),IF(SUM($E339,$G339:AB339)<0,$E339+SUM($G339:AB339),IF(SUM($E339,$G339:AB339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(AD$243>($C339+$D339),$E339+SUM($G339:AC339),IF(SUM($E339,$G339:AC339)<0,$E339+SUM($G339:AC339),IF(SUM($E339,$G339:AC339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(AE$243>($C339+$D339),$E339+SUM($G339:AD339),IF(SUM($E339,$G339:AD339)<0,$E339+SUM($G339:AD339),IF(SUM($E339,$G339:AD339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642},{"$f":"-IF($D339=0,0,IF(AF$243>($C339+$D339),$E339+SUM($G339:AE339),IF(SUM($E339,$G339:AE339)<0,$E339+SUM($G339:AE339),IF(SUM($E339,$G339:AE339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-1.5640261004733642}]
[null,null,2011,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C340,$G$171:$AF$171,0))","v":54.229929262488376},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C340,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B334,Dx_Inputs!$B$533:$B$543,0),MATCH($C340+1,Dx_Inputs!$E$471:$AD$471))","v":-1.9806027328996245},{"$f":"-IF($D340=0,0,IF(M$243>($C340+$D340),$E340+SUM($G340:L340),SUM($E340:$L340)/($D340-1)))","v":-1.536744897929081},{"$f":"-IF($D340=0,0,IF(N$243>($C340+$D340),$E340+SUM($G340:M340),SUM($E340:$L340)/($D340-1)))","v":-1.536744897929081},{"$f":"-IF($D340=0,0,IF(O$243>($C340+$D340),$E340+SUM($G340:N340),SUM($E340:$L340)/($D340-1)))","v":-1.536744897929081},{"$f":"-IF($D340=0,0,IF(P$243>($C340+$D340),$E340+SUM($G340:O340),SUM($E340:$L340)/($D340-1)))","v":-1.536744897929081},{"$f":"-IF($D340=0,0,IF(Q$243>($C340+$D340),$E340+SUM($G340:P340),SUM($E340:$L340)/($D340-1)))","v":-1.536744897929081},{"$f":"-IF($D340=0,0,IF(R$243>($C340+$D340),$E340+SUM($G340:Q340),IF(SUM($E340,$G340:Q340)<0,$E340+SUM($G340:Q340),IF(SUM($E340,$G340:Q340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(S$243>($C340+$D340),$E340+SUM($G340:R340),IF(SUM($E340,$G340:R340)<0,$E340+SUM($G340:R340),IF(SUM($E340,$G340:R340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(T$243>($C340+$D340),$E340+SUM($G340:S340),IF(SUM($E340,$G340:S340)<0,$E340+SUM($G340:S340),IF(SUM($E340,$G340:S340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(U$243>($C340+$D340),$E340+SUM($G340:T340),IF(SUM($E340,$G340:T340)<0,$E340+SUM($G340:T340),IF(SUM($E340,$G340:T340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(V$243>($C340+$D340),$E340+SUM($G340:U340),IF(SUM($E340,$G340:U340)<0,$E340+SUM($G340:U340),IF(SUM($E340,$G340:U340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(W$243>($C340+$D340),$E340+SUM($G340:V340),IF(SUM($E340,$G340:V340)<0,$E340+SUM($G340:V340),IF(SUM($E340,$G340:V340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(X$243>($C340+$D340),$E340+SUM($G340:W340),IF(SUM($E340,$G340:W340)<0,$E340+SUM($G340:W340),IF(SUM($E340,$G340:W340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(Y$243>($C340+$D340),$E340+SUM($G340:X340),IF(SUM($E340,$G340:X340)<0,$E340+SUM($G340:X340),IF(SUM($E340,$G340:X340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(Z$243>($C340+$D340),$E340+SUM($G340:Y340),IF(SUM($E340,$G340:Y340)<0,$E340+SUM($G340:Y340),IF(SUM($E340,$G340:Y340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(AA$243>($C340+$D340),$E340+SUM($G340:Z340),IF(SUM($E340,$G340:Z340)<0,$E340+SUM($G340:Z340),IF(SUM($E340,$G340:Z340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(AB$243>($C340+$D340),$E340+SUM($G340:AA340),IF(SUM($E340,$G340:AA340)<0,$E340+SUM($G340:AA340),IF(SUM($E340,$G340:AA340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(AC$243>($C340+$D340),$E340+SUM($G340:AB340),IF(SUM($E340,$G340:AB340)<0,$E340+SUM($G340:AB340),IF(SUM($E340,$G340:AB340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(AD$243>($C340+$D340),$E340+SUM($G340:AC340),IF(SUM($E340,$G340:AC340)<0,$E340+SUM($G340:AC340),IF(SUM($E340,$G340:AC340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(AE$243>($C340+$D340),$E340+SUM($G340:AD340),IF(SUM($E340,$G340:AD340)<0,$E340+SUM($G340:AD340),IF(SUM($E340,$G340:AD340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808},{"$f":"-IF($D340=0,0,IF(AF$243>($C340+$D340),$E340+SUM($G340:AE340),IF(SUM($E340,$G340:AE340)<0,$E340+SUM($G340:AE340),IF(SUM($E340,$G340:AE340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-1.5367448979290808}]
[null,null,2012,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C341,$G$171:$AF$171,0))","v":67.291693483811372},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C341,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B334,Dx_Inputs!$B$533:$B$543,0),MATCH($C341+1,Dx_Inputs!$E$471:$AD$471))","v":-1.922619813823182},{"$f":"M341","v":-1.922619813823182},{"$f":"N341","v":-1.922619813823182},{"$f":"O341","v":-1.922619813823182},{"$f":"P341","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(R$243>($C341+$D341),$E341+SUM($G341:Q341),IF(SUM($E341,$G341:Q341)<0,$E341+SUM($G341:Q341),IF(SUM($E341,$G341:Q341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(S$243>($C341+$D341),$E341+SUM($G341:R341),IF(SUM($E341,$G341:R341)<0,$E341+SUM($G341:R341),IF(SUM($E341,$G341:R341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(T$243>($C341+$D341),$E341+SUM($G341:S341),IF(SUM($E341,$G341:S341)<0,$E341+SUM($G341:S341),IF(SUM($E341,$G341:S341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(U$243>($C341+$D341),$E341+SUM($G341:T341),IF(SUM($E341,$G341:T341)<0,$E341+SUM($G341:T341),IF(SUM($E341,$G341:T341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(V$243>($C341+$D341),$E341+SUM($G341:U341),IF(SUM($E341,$G341:U341)<0,$E341+SUM($G341:U341),IF(SUM($E341,$G341:U341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(W$243>($C341+$D341),$E341+SUM($G341:V341),IF(SUM($E341,$G341:V341)<0,$E341+SUM($G341:V341),IF(SUM($E341,$G341:V341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(X$243>($C341+$D341),$E341+SUM($G341:W341),IF(SUM($E341,$G341:W341)<0,$E341+SUM($G341:W341),IF(SUM($E341,$G341:W341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(Y$243>($C341+$D341),$E341+SUM($G341:X341),IF(SUM($E341,$G341:X341)<0,$E341+SUM($G341:X341),IF(SUM($E341,$G341:X341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(Z$243>($C341+$D341),$E341+SUM($G341:Y341),IF(SUM($E341,$G341:Y341)<0,$E341+SUM($G341:Y341),IF(SUM($E341,$G341:Y341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(AA$243>($C341+$D341),$E341+SUM($G341:Z341),IF(SUM($E341,$G341:Z341)<0,$E341+SUM($G341:Z341),IF(SUM($E341,$G341:Z341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(AB$243>($C341+$D341),$E341+SUM($G341:AA341),IF(SUM($E341,$G341:AA341)<0,$E341+SUM($G341:AA341),IF(SUM($E341,$G341:AA341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(AC$243>($C341+$D341),$E341+SUM($G341:AB341),IF(SUM($E341,$G341:AB341)<0,$E341+SUM($G341:AB341),IF(SUM($E341,$G341:AB341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(AD$243>($C341+$D341),$E341+SUM($G341:AC341),IF(SUM($E341,$G341:AC341)<0,$E341+SUM($G341:AC341),IF(SUM($E341,$G341:AC341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(AE$243>($C341+$D341),$E341+SUM($G341:AD341),IF(SUM($E341,$G341:AD341)<0,$E341+SUM($G341:AD341),IF(SUM($E341,$G341:AD341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182},{"$f":"-IF($D341=0,0,IF(AF$243>($C341+$D341),$E341+SUM($G341:AE341),IF(SUM($E341,$G341:AE341)<0,$E341+SUM($G341:AE341),IF(SUM($E341,$G341:AE341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-1.922619813823182}]
[null,null,2013,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C342,$G$171:$AF$171,0))","v":73.351745301564335},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C342,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B334,Dx_Inputs!$B$533:$B$543,0),MATCH($C342+1,Dx_Inputs!$E$471:$AD$471))","v":-2.0248653594887847},{"$f":"N342","v":-2.0248653594887847},{"$f":"O342","v":-2.0248653594887847},{"$f":"P342","v":-2.0248653594887847},{"$f":"-IF($D342=0,0,IF(R$243>($C342+$D342),$E342+SUM($G342:Q342),IF(SUM($E342,$G342:Q342)<0,$E342+SUM($G342:Q342),IF(SUM($E342,$G342:Q342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(S$243>($C342+$D342),$E342+SUM($G342:R342),IF(SUM($E342,$G342:R342)<0,$E342+SUM($G342:R342),IF(SUM($E342,$G342:R342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(T$243>($C342+$D342),$E342+SUM($G342:S342),IF(SUM($E342,$G342:S342)<0,$E342+SUM($G342:S342),IF(SUM($E342,$G342:S342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(U$243>($C342+$D342),$E342+SUM($G342:T342),IF(SUM($E342,$G342:T342)<0,$E342+SUM($G342:T342),IF(SUM($E342,$G342:T342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(V$243>($C342+$D342),$E342+SUM($G342:U342),IF(SUM($E342,$G342:U342)<0,$E342+SUM($G342:U342),IF(SUM($E342,$G342:U342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(W$243>($C342+$D342),$E342+SUM($G342:V342),IF(SUM($E342,$G342:V342)<0,$E342+SUM($G342:V342),IF(SUM($E342,$G342:V342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(X$243>($C342+$D342),$E342+SUM($G342:W342),IF(SUM($E342,$G342:W342)<0,$E342+SUM($G342:W342),IF(SUM($E342,$G342:W342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(Y$243>($C342+$D342),$E342+SUM($G342:X342),IF(SUM($E342,$G342:X342)<0,$E342+SUM($G342:X342),IF(SUM($E342,$G342:X342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(Z$243>($C342+$D342),$E342+SUM($G342:Y342),IF(SUM($E342,$G342:Y342)<0,$E342+SUM($G342:Y342),IF(SUM($E342,$G342:Y342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(AA$243>($C342+$D342),$E342+SUM($G342:Z342),IF(SUM($E342,$G342:Z342)<0,$E342+SUM($G342:Z342),IF(SUM($E342,$G342:Z342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(AB$243>($C342+$D342),$E342+SUM($G342:AA342),IF(SUM($E342,$G342:AA342)<0,$E342+SUM($G342:AA342),IF(SUM($E342,$G342:AA342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(AC$243>($C342+$D342),$E342+SUM($G342:AB342),IF(SUM($E342,$G342:AB342)<0,$E342+SUM($G342:AB342),IF(SUM($E342,$G342:AB342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(AD$243>($C342+$D342),$E342+SUM($G342:AC342),IF(SUM($E342,$G342:AC342)<0,$E342+SUM($G342:AC342),IF(SUM($E342,$G342:AC342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(AE$243>($C342+$D342),$E342+SUM($G342:AD342),IF(SUM($E342,$G342:AD342)<0,$E342+SUM($G342:AD342),IF(SUM($E342,$G342:AD342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706},{"$f":"-IF($D342=0,0,IF(AF$243>($C342+$D342),$E342+SUM($G342:AE342),IF(SUM($E342,$G342:AE342)<0,$E342+SUM($G342:AE342),IF(SUM($E342,$G342:AE342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-2.1049123826970706}]
[null,null,2014,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C343,$G$171:$AF$171,0))","v":69.729416874231276},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C343,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B334,Dx_Inputs!$B$533:$B$543,0),MATCH($C343+1,Dx_Inputs!$E$471:$AD$471))","v":-1.9789336804376403},{"$f":"O343","v":-1.9789336804376403},{"$f":"P343","v":-1.9789336804376403},{"$f":"-IF($D343=0,0,IF(R$243>($C343+$D343),$E343+SUM($G343:Q343),IF(SUM($E343,$G343:Q343)<0,$E343+SUM($G343:Q343),IF(SUM($E343,$G343:Q343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(S$243>($C343+$D343),$E343+SUM($G343:R343),IF(SUM($E343,$G343:R343)<0,$E343+SUM($G343:R343),IF(SUM($E343,$G343:R343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(T$243>($C343+$D343),$E343+SUM($G343:S343),IF(SUM($E343,$G343:S343)<0,$E343+SUM($G343:S343),IF(SUM($E343,$G343:S343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(U$243>($C343+$D343),$E343+SUM($G343:T343),IF(SUM($E343,$G343:T343)<0,$E343+SUM($G343:T343),IF(SUM($E343,$G343:T343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(V$243>($C343+$D343),$E343+SUM($G343:U343),IF(SUM($E343,$G343:U343)<0,$E343+SUM($G343:U343),IF(SUM($E343,$G343:U343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(W$243>($C343+$D343),$E343+SUM($G343:V343),IF(SUM($E343,$G343:V343)<0,$E343+SUM($G343:V343),IF(SUM($E343,$G343:V343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(X$243>($C343+$D343),$E343+SUM($G343:W343),IF(SUM($E343,$G343:W343)<0,$E343+SUM($G343:W343),IF(SUM($E343,$G343:W343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(Y$243>($C343+$D343),$E343+SUM($G343:X343),IF(SUM($E343,$G343:X343)<0,$E343+SUM($G343:X343),IF(SUM($E343,$G343:X343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(Z$243>($C343+$D343),$E343+SUM($G343:Y343),IF(SUM($E343,$G343:Y343)<0,$E343+SUM($G343:Y343),IF(SUM($E343,$G343:Y343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(AA$243>($C343+$D343),$E343+SUM($G343:Z343),IF(SUM($E343,$G343:Z343)<0,$E343+SUM($G343:Z343),IF(SUM($E343,$G343:Z343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(AB$243>($C343+$D343),$E343+SUM($G343:AA343),IF(SUM($E343,$G343:AA343)<0,$E343+SUM($G343:AA343),IF(SUM($E343,$G343:AA343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(AC$243>($C343+$D343),$E343+SUM($G343:AB343),IF(SUM($E343,$G343:AB343)<0,$E343+SUM($G343:AB343),IF(SUM($E343,$G343:AB343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(AD$243>($C343+$D343),$E343+SUM($G343:AC343),IF(SUM($E343,$G343:AC343)<0,$E343+SUM($G343:AC343),IF(SUM($E343,$G343:AC343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(AE$243>($C343+$D343),$E343+SUM($G343:AD343),IF(SUM($E343,$G343:AD343)<0,$E343+SUM($G343:AD343),IF(SUM($E343,$G343:AD343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987},{"$f":"-IF($D343=0,0,IF(AF$243>($C343+$D343),$E343+SUM($G343:AE343),IF(SUM($E343,$G343:AE343)<0,$E343+SUM($G343:AE343),IF(SUM($E343,$G343:AE343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-1.9935192447786987}]
[null,null,2015,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C344,$G$171:$AF$171,0))","v":72.022600054876179},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C344,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B334,Dx_Inputs!$B$533:$B$543,0),MATCH($C344+1,Dx_Inputs!$E$471:$AD$471))","v":-1.9755268525966561},{"$f":"P344","v":-1.9755268525966561},{"$f":"-IF($D344=0,0,IF(R$243>($C344+$D344),$E344+SUM($G344:Q344),IF(SUM($E344,$G344:Q344)<0,$E344+SUM($G344:Q344),IF(SUM($E344,$G344:Q344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(S$243>($C344+$D344),$E344+SUM($G344:R344),IF(SUM($E344,$G344:R344)<0,$E344+SUM($G344:R344),IF(SUM($E344,$G344:R344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(T$243>($C344+$D344),$E344+SUM($G344:S344),IF(SUM($E344,$G344:S344)<0,$E344+SUM($G344:S344),IF(SUM($E344,$G344:S344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(U$243>($C344+$D344),$E344+SUM($G344:T344),IF(SUM($E344,$G344:T344)<0,$E344+SUM($G344:T344),IF(SUM($E344,$G344:T344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(V$243>($C344+$D344),$E344+SUM($G344:U344),IF(SUM($E344,$G344:U344)<0,$E344+SUM($G344:U344),IF(SUM($E344,$G344:U344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(W$243>($C344+$D344),$E344+SUM($G344:V344),IF(SUM($E344,$G344:V344)<0,$E344+SUM($G344:V344),IF(SUM($E344,$G344:V344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(X$243>($C344+$D344),$E344+SUM($G344:W344),IF(SUM($E344,$G344:W344)<0,$E344+SUM($G344:W344),IF(SUM($E344,$G344:W344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(Y$243>($C344+$D344),$E344+SUM($G344:X344),IF(SUM($E344,$G344:X344)<0,$E344+SUM($G344:X344),IF(SUM($E344,$G344:X344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(Z$243>($C344+$D344),$E344+SUM($G344:Y344),IF(SUM($E344,$G344:Y344)<0,$E344+SUM($G344:Y344),IF(SUM($E344,$G344:Y344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(AA$243>($C344+$D344),$E344+SUM($G344:Z344),IF(SUM($E344,$G344:Z344)<0,$E344+SUM($G344:Z344),IF(SUM($E344,$G344:Z344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(AB$243>($C344+$D344),$E344+SUM($G344:AA344),IF(SUM($E344,$G344:AA344)<0,$E344+SUM($G344:AA344),IF(SUM($E344,$G344:AA344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(AC$243>($C344+$D344),$E344+SUM($G344:AB344),IF(SUM($E344,$G344:AB344)<0,$E344+SUM($G344:AB344),IF(SUM($E344,$G344:AB344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(AD$243>($C344+$D344),$E344+SUM($G344:AC344),IF(SUM($E344,$G344:AC344)<0,$E344+SUM($G344:AC344),IF(SUM($E344,$G344:AC344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(AE$243>($C344+$D344),$E344+SUM($G344:AD344),IF(SUM($E344,$G344:AD344)<0,$E344+SUM($G344:AD344),IF(SUM($E344,$G344:AD344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717},{"$f":"-IF($D344=0,0,IF(AF$243>($C344+$D344),$E344+SUM($G344:AE344),IF(SUM($E344,$G344:AE344)<0,$E344+SUM($G344:AE344),IF(SUM($E344,$G344:AE344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-2.0627741318085717}]
[null,null,2016,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C345,$G$171:$AF$171,0))","v":57.574843925595403},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C345,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B334,Dx_Inputs!$B$533:$B$543,0),MATCH($C345+1,Dx_Inputs!$E$471:$AD$471))","v":-1.7488939439282969},{"$f":"-IF($D345=0,0,IF(R$243>($C345+$D345),$E345+SUM($G345:Q345),IF(SUM($E345,$G345:Q345)<0,$E345+SUM($G345:Q345),IF(SUM($E345,$G345:Q345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(S$243>($C345+$D345),$E345+SUM($G345:R345),IF(SUM($E345,$G345:R345)<0,$E345+SUM($G345:R345),IF(SUM($E345,$G345:R345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(T$243>($C345+$D345),$E345+SUM($G345:S345),IF(SUM($E345,$G345:S345)<0,$E345+SUM($G345:S345),IF(SUM($E345,$G345:S345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(U$243>($C345+$D345),$E345+SUM($G345:T345),IF(SUM($E345,$G345:T345)<0,$E345+SUM($G345:T345),IF(SUM($E345,$G345:T345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(V$243>($C345+$D345),$E345+SUM($G345:U345),IF(SUM($E345,$G345:U345)<0,$E345+SUM($G345:U345),IF(SUM($E345,$G345:U345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(W$243>($C345+$D345),$E345+SUM($G345:V345),IF(SUM($E345,$G345:V345)<0,$E345+SUM($G345:V345),IF(SUM($E345,$G345:V345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(X$243>($C345+$D345),$E345+SUM($G345:W345),IF(SUM($E345,$G345:W345)<0,$E345+SUM($G345:W345),IF(SUM($E345,$G345:W345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(Y$243>($C345+$D345),$E345+SUM($G345:X345),IF(SUM($E345,$G345:X345)<0,$E345+SUM($G345:X345),IF(SUM($E345,$G345:X345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(Z$243>($C345+$D345),$E345+SUM($G345:Y345),IF(SUM($E345,$G345:Y345)<0,$E345+SUM($G345:Y345),IF(SUM($E345,$G345:Y345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(AA$243>($C345+$D345),$E345+SUM($G345:Z345),IF(SUM($E345,$G345:Z345)<0,$E345+SUM($G345:Z345),IF(SUM($E345,$G345:Z345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(AB$243>($C345+$D345),$E345+SUM($G345:AA345),IF(SUM($E345,$G345:AA345)<0,$E345+SUM($G345:AA345),IF(SUM($E345,$G345:AA345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(AC$243>($C345+$D345),$E345+SUM($G345:AB345),IF(SUM($E345,$G345:AB345)<0,$E345+SUM($G345:AB345),IF(SUM($E345,$G345:AB345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(AD$243>($C345+$D345),$E345+SUM($G345:AC345),IF(SUM($E345,$G345:AC345)<0,$E345+SUM($G345:AC345),IF(SUM($E345,$G345:AC345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(AE$243>($C345+$D345),$E345+SUM($G345:AD345),IF(SUM($E345,$G345:AD345)<0,$E345+SUM($G345:AD345),IF(SUM($E345,$G345:AD345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501},{"$f":"-IF($D345=0,0,IF(AF$243>($C345+$D345),$E345+SUM($G345:AE345),IF(SUM($E345,$G345:AE345)<0,$E345+SUM($G345:AE345),IF(SUM($E345,$G345:AE345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-1.6419397053431501}]
[null,null,2017,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C346,$G$171:$AF$171,0))","v":44.450239551345206},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C346,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D346=0,0,IF(R$243>($C346+$D346),$E346+SUM($G346:Q346),IF(SUM($E346,$G346:Q346)<0,$E346+SUM($G346:Q346),IF(SUM($E346,$G346:Q346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(S$243>($C346+$D346),$E346+SUM($G346:R346),IF(SUM($E346,$G346:R346)<0,$E346+SUM($G346:R346),IF(SUM($E346,$G346:R346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(T$243>($C346+$D346),$E346+SUM($G346:S346),IF(SUM($E346,$G346:S346)<0,$E346+SUM($G346:S346),IF(SUM($E346,$G346:S346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(U$243>($C346+$D346),$E346+SUM($G346:T346),IF(SUM($E346,$G346:T346)<0,$E346+SUM($G346:T346),IF(SUM($E346,$G346:T346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(V$243>($C346+$D346),$E346+SUM($G346:U346),IF(SUM($E346,$G346:U346)<0,$E346+SUM($G346:U346),IF(SUM($E346,$G346:U346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(W$243>($C346+$D346),$E346+SUM($G346:V346),IF(SUM($E346,$G346:V346)<0,$E346+SUM($G346:V346),IF(SUM($E346,$G346:V346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(X$243>($C346+$D346),$E346+SUM($G346:W346),IF(SUM($E346,$G346:W346)<0,$E346+SUM($G346:W346),IF(SUM($E346,$G346:W346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(Y$243>($C346+$D346),$E346+SUM($G346:X346),IF(SUM($E346,$G346:X346)<0,$E346+SUM($G346:X346),IF(SUM($E346,$G346:X346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(Z$243>($C346+$D346),$E346+SUM($G346:Y346),IF(SUM($E346,$G346:Y346)<0,$E346+SUM($G346:Y346),IF(SUM($E346,$G346:Y346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(AA$243>($C346+$D346),$E346+SUM($G346:Z346),IF(SUM($E346,$G346:Z346)<0,$E346+SUM($G346:Z346),IF(SUM($E346,$G346:Z346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(AB$243>($C346+$D346),$E346+SUM($G346:AA346),IF(SUM($E346,$G346:AA346)<0,$E346+SUM($G346:AA346),IF(SUM($E346,$G346:AA346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(AC$243>($C346+$D346),$E346+SUM($G346:AB346),IF(SUM($E346,$G346:AB346)<0,$E346+SUM($G346:AB346),IF(SUM($E346,$G346:AB346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(AD$243>($C346+$D346),$E346+SUM($G346:AC346),IF(SUM($E346,$G346:AC346)<0,$E346+SUM($G346:AC346),IF(SUM($E346,$G346:AC346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(AE$243>($C346+$D346),$E346+SUM($G346:AD346),IF(SUM($E346,$G346:AD346)<0,$E346+SUM($G346:AD346),IF(SUM($E346,$G346:AD346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488},{"$f":"-IF($D346=0,0,IF(AF$243>($C346+$D346),$E346+SUM($G346:AE346),IF(SUM($E346,$G346:AE346)<0,$E346+SUM($G346:AE346),IF(SUM($E346,$G346:AE346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-1.2700068443241488}]
[null,null,2018,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C347,$G$171:$AF$171,0))","v":41.356873744799984},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C347,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D347=0,0,IF(S$243>($C347+$D347),$E347+SUM($G347:R347),IF(SUM($E347,$G347:R347)<0,$E347+SUM($G347:R347),IF(SUM($E347,$G347:R347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(T$243>($C347+$D347),$E347+SUM($G347:S347),IF(SUM($E347,$G347:S347)<0,$E347+SUM($G347:S347),IF(SUM($E347,$G347:S347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(U$243>($C347+$D347),$E347+SUM($G347:T347),IF(SUM($E347,$G347:T347)<0,$E347+SUM($G347:T347),IF(SUM($E347,$G347:T347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(V$243>($C347+$D347),$E347+SUM($G347:U347),IF(SUM($E347,$G347:U347)<0,$E347+SUM($G347:U347),IF(SUM($E347,$G347:U347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(W$243>($C347+$D347),$E347+SUM($G347:V347),IF(SUM($E347,$G347:V347)<0,$E347+SUM($G347:V347),IF(SUM($E347,$G347:V347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(X$243>($C347+$D347),$E347+SUM($G347:W347),IF(SUM($E347,$G347:W347)<0,$E347+SUM($G347:W347),IF(SUM($E347,$G347:W347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(Y$243>($C347+$D347),$E347+SUM($G347:X347),IF(SUM($E347,$G347:X347)<0,$E347+SUM($G347:X347),IF(SUM($E347,$G347:X347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(Z$243>($C347+$D347),$E347+SUM($G347:Y347),IF(SUM($E347,$G347:Y347)<0,$E347+SUM($G347:Y347),IF(SUM($E347,$G347:Y347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(AA$243>($C347+$D347),$E347+SUM($G347:Z347),IF(SUM($E347,$G347:Z347)<0,$E347+SUM($G347:Z347),IF(SUM($E347,$G347:Z347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(AB$243>($C347+$D347),$E347+SUM($G347:AA347),IF(SUM($E347,$G347:AA347)<0,$E347+SUM($G347:AA347),IF(SUM($E347,$G347:AA347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(AC$243>($C347+$D347),$E347+SUM($G347:AB347),IF(SUM($E347,$G347:AB347)<0,$E347+SUM($G347:AB347),IF(SUM($E347,$G347:AB347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(AD$243>($C347+$D347),$E347+SUM($G347:AC347),IF(SUM($E347,$G347:AC347)<0,$E347+SUM($G347:AC347),IF(SUM($E347,$G347:AC347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(AE$243>($C347+$D347),$E347+SUM($G347:AD347),IF(SUM($E347,$G347:AD347)<0,$E347+SUM($G347:AD347),IF(SUM($E347,$G347:AD347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424},{"$f":"-IF($D347=0,0,IF(AF$243>($C347+$D347),$E347+SUM($G347:AE347),IF(SUM($E347,$G347:AE347)<0,$E347+SUM($G347:AE347),IF(SUM($E347,$G347:AE347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-1.1816249641371424}]
[null,null,2019,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C348,$G$171:$AF$171,0))","v":46.826151658528175},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C348,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D348=0,0,IF(T$243>($C348+$D348),$E348+SUM($G348:S348),IF(SUM($E348,$G348:S348)<0,$E348+SUM($G348:S348),IF(SUM($E348,$G348:S348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(U$243>($C348+$D348),$E348+SUM($G348:T348),IF(SUM($E348,$G348:T348)<0,$E348+SUM($G348:T348),IF(SUM($E348,$G348:T348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(V$243>($C348+$D348),$E348+SUM($G348:U348),IF(SUM($E348,$G348:U348)<0,$E348+SUM($G348:U348),IF(SUM($E348,$G348:U348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(W$243>($C348+$D348),$E348+SUM($G348:V348),IF(SUM($E348,$G348:V348)<0,$E348+SUM($G348:V348),IF(SUM($E348,$G348:V348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(X$243>($C348+$D348),$E348+SUM($G348:W348),IF(SUM($E348,$G348:W348)<0,$E348+SUM($G348:W348),IF(SUM($E348,$G348:W348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(Y$243>($C348+$D348),$E348+SUM($G348:X348),IF(SUM($E348,$G348:X348)<0,$E348+SUM($G348:X348),IF(SUM($E348,$G348:X348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(Z$243>($C348+$D348),$E348+SUM($G348:Y348),IF(SUM($E348,$G348:Y348)<0,$E348+SUM($G348:Y348),IF(SUM($E348,$G348:Y348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(AA$243>($C348+$D348),$E348+SUM($G348:Z348),IF(SUM($E348,$G348:Z348)<0,$E348+SUM($G348:Z348),IF(SUM($E348,$G348:Z348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(AB$243>($C348+$D348),$E348+SUM($G348:AA348),IF(SUM($E348,$G348:AA348)<0,$E348+SUM($G348:AA348),IF(SUM($E348,$G348:AA348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(AC$243>($C348+$D348),$E348+SUM($G348:AB348),IF(SUM($E348,$G348:AB348)<0,$E348+SUM($G348:AB348),IF(SUM($E348,$G348:AB348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(AD$243>($C348+$D348),$E348+SUM($G348:AC348),IF(SUM($E348,$G348:AC348)<0,$E348+SUM($G348:AC348),IF(SUM($E348,$G348:AC348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(AE$243>($C348+$D348),$E348+SUM($G348:AD348),IF(SUM($E348,$G348:AD348)<0,$E348+SUM($G348:AD348),IF(SUM($E348,$G348:AD348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194},{"$f":"-IF($D348=0,0,IF(AF$243>($C348+$D348),$E348+SUM($G348:AE348),IF(SUM($E348,$G348:AE348)<0,$E348+SUM($G348:AE348),IF(SUM($E348,$G348:AE348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-1.3378900473865194}]
[null,null,2020,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C349,$G$171:$AF$171,0))","v":45.685687469466707},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C349,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D349=0,0,IF(U$243>($C349+$D349),$E349+SUM($G349:T349),IF(SUM($E349,$G349:T349)<0,$E349+SUM($G349:T349),IF(SUM($E349,$G349:T349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(V$243>($C349+$D349),$E349+SUM($G349:U349),IF(SUM($E349,$G349:U349)<0,$E349+SUM($G349:U349),IF(SUM($E349,$G349:U349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(W$243>($C349+$D349),$E349+SUM($G349:V349),IF(SUM($E349,$G349:V349)<0,$E349+SUM($G349:V349),IF(SUM($E349,$G349:V349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(X$243>($C349+$D349),$E349+SUM($G349:W349),IF(SUM($E349,$G349:W349)<0,$E349+SUM($G349:W349),IF(SUM($E349,$G349:W349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(Y$243>($C349+$D349),$E349+SUM($G349:X349),IF(SUM($E349,$G349:X349)<0,$E349+SUM($G349:X349),IF(SUM($E349,$G349:X349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(Z$243>($C349+$D349),$E349+SUM($G349:Y349),IF(SUM($E349,$G349:Y349)<0,$E349+SUM($G349:Y349),IF(SUM($E349,$G349:Y349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(AA$243>($C349+$D349),$E349+SUM($G349:Z349),IF(SUM($E349,$G349:Z349)<0,$E349+SUM($G349:Z349),IF(SUM($E349,$G349:Z349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(AB$243>($C349+$D349),$E349+SUM($G349:AA349),IF(SUM($E349,$G349:AA349)<0,$E349+SUM($G349:AA349),IF(SUM($E349,$G349:AA349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(AC$243>($C349+$D349),$E349+SUM($G349:AB349),IF(SUM($E349,$G349:AB349)<0,$E349+SUM($G349:AB349),IF(SUM($E349,$G349:AB349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(AD$243>($C349+$D349),$E349+SUM($G349:AC349),IF(SUM($E349,$G349:AC349)<0,$E349+SUM($G349:AC349),IF(SUM($E349,$G349:AC349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(AE$243>($C349+$D349),$E349+SUM($G349:AD349),IF(SUM($E349,$G349:AD349)<0,$E349+SUM($G349:AD349),IF(SUM($E349,$G349:AD349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773},{"$f":"-IF($D349=0,0,IF(AF$243>($C349+$D349),$E349+SUM($G349:AE349),IF(SUM($E349,$G349:AE349)<0,$E349+SUM($G349:AE349),IF(SUM($E349,$G349:AE349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-1.3053053562704773}]
[null,null,2021,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C350,$G$171:$AF$171,0))","v":44.260329932320388},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C350,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D350=0,0,IF(V$243>($C350+$D350),$E350+SUM($G350:U350),IF(SUM($E350,$G350:U350)<0,$E350+SUM($G350:U350),IF(SUM($E350,$G350:U350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154},{"$f":"-IF($D350=0,0,IF(W$243>($C350+$D350),$E350+SUM($G350:V350),IF(SUM($E350,$G350:V350)<0,$E350+SUM($G350:V350),IF(SUM($E350,$G350:V350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154},{"$f":"-IF($D350=0,0,IF(X$243>($C350+$D350),$E350+SUM($G350:W350),IF(SUM($E350,$G350:W350)<0,$E350+SUM($G350:W350),IF(SUM($E350,$G350:W350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154},{"$f":"-IF($D350=0,0,IF(Y$243>($C350+$D350),$E350+SUM($G350:X350),IF(SUM($E350,$G350:X350)<0,$E350+SUM($G350:X350),IF(SUM($E350,$G350:X350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154},{"$f":"-IF($D350=0,0,IF(Z$243>($C350+$D350),$E350+SUM($G350:Y350),IF(SUM($E350,$G350:Y350)<0,$E350+SUM($G350:Y350),IF(SUM($E350,$G350:Y350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154},{"$f":"-IF($D350=0,0,IF(AA$243>($C350+$D350),$E350+SUM($G350:Z350),IF(SUM($E350,$G350:Z350)<0,$E350+SUM($G350:Z350),IF(SUM($E350,$G350:Z350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154},{"$f":"-IF($D350=0,0,IF(AB$243>($C350+$D350),$E350+SUM($G350:AA350),IF(SUM($E350,$G350:AA350)<0,$E350+SUM($G350:AA350),IF(SUM($E350,$G350:AA350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154},{"$f":"-IF($D350=0,0,IF(AC$243>($C350+$D350),$E350+SUM($G350:AB350),IF(SUM($E350,$G350:AB350)<0,$E350+SUM($G350:AB350),IF(SUM($E350,$G350:AB350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154},{"$f":"-IF($D350=0,0,IF(AD$243>($C350+$D350),$E350+SUM($G350:AC350),IF(SUM($E350,$G350:AC350)<0,$E350+SUM($G350:AC350),IF(SUM($E350,$G350:AC350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154},{"$f":"-IF($D350=0,0,IF(AE$243>($C350+$D350),$E350+SUM($G350:AD350),IF(SUM($E350,$G350:AD350)<0,$E350+SUM($G350:AD350),IF(SUM($E350,$G350:AD350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154},{"$f":"-IF($D350=0,0,IF(AF$243>($C350+$D350),$E350+SUM($G350:AE350),IF(SUM($E350,$G350:AE350)<0,$E350+SUM($G350:AE350),IF(SUM($E350,$G350:AE350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-1.264580855209154}]
[null,null,2022,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C351,$G$171:$AF$171,0))","v":47.736370490698924},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C351,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D351=0,0,IF(W$243>($C351+$D351),$E351+SUM($G351:V351),IF(SUM($E351,$G351:V351)<0,$E351+SUM($G351:V351),IF(SUM($E351,$G351:V351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-1.363896299734255},{"$f":"-IF($D351=0,0,IF(X$243>($C351+$D351),$E351+SUM($G351:W351),IF(SUM($E351,$G351:W351)<0,$E351+SUM($G351:W351),IF(SUM($E351,$G351:W351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-1.363896299734255},{"$f":"-IF($D351=0,0,IF(Y$243>($C351+$D351),$E351+SUM($G351:X351),IF(SUM($E351,$G351:X351)<0,$E351+SUM($G351:X351),IF(SUM($E351,$G351:X351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-1.363896299734255},{"$f":"-IF($D351=0,0,IF(Z$243>($C351+$D351),$E351+SUM($G351:Y351),IF(SUM($E351,$G351:Y351)<0,$E351+SUM($G351:Y351),IF(SUM($E351,$G351:Y351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-1.363896299734255},{"$f":"-IF($D351=0,0,IF(AA$243>($C351+$D351),$E351+SUM($G351:Z351),IF(SUM($E351,$G351:Z351)<0,$E351+SUM($G351:Z351),IF(SUM($E351,$G351:Z351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-1.363896299734255},{"$f":"-IF($D351=0,0,IF(AB$243>($C351+$D351),$E351+SUM($G351:AA351),IF(SUM($E351,$G351:AA351)<0,$E351+SUM($G351:AA351),IF(SUM($E351,$G351:AA351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-1.363896299734255},{"$f":"-IF($D351=0,0,IF(AC$243>($C351+$D351),$E351+SUM($G351:AB351),IF(SUM($E351,$G351:AB351)<0,$E351+SUM($G351:AB351),IF(SUM($E351,$G351:AB351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-1.363896299734255},{"$f":"-IF($D351=0,0,IF(AD$243>($C351+$D351),$E351+SUM($G351:AC351),IF(SUM($E351,$G351:AC351)<0,$E351+SUM($G351:AC351),IF(SUM($E351,$G351:AC351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-1.363896299734255},{"$f":"-IF($D351=0,0,IF(AE$243>($C351+$D351),$E351+SUM($G351:AD351),IF(SUM($E351,$G351:AD351)<0,$E351+SUM($G351:AD351),IF(SUM($E351,$G351:AD351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-1.363896299734255},{"$f":"-IF($D351=0,0,IF(AF$243>($C351+$D351),$E351+SUM($G351:AE351),IF(SUM($E351,$G351:AE351)<0,$E351+SUM($G351:AE351),IF(SUM($E351,$G351:AE351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-1.363896299734255}]
[null,null,2023,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C352,$G$171:$AF$171,0))","v":48.417054477590838},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C352,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D352=0,0,IF(X$243>($C352+$D352),$E352+SUM($G352:W352),IF(SUM($E352,$G352:W352)<0,$E352+SUM($G352:W352),IF(SUM($E352,$G352:W352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-1.3833444136454525},{"$f":"-IF($D352=0,0,IF(Y$243>($C352+$D352),$E352+SUM($G352:X352),IF(SUM($E352,$G352:X352)<0,$E352+SUM($G352:X352),IF(SUM($E352,$G352:X352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-1.3833444136454525},{"$f":"-IF($D352=0,0,IF(Z$243>($C352+$D352),$E352+SUM($G352:Y352),IF(SUM($E352,$G352:Y352)<0,$E352+SUM($G352:Y352),IF(SUM($E352,$G352:Y352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-1.3833444136454525},{"$f":"-IF($D352=0,0,IF(AA$243>($C352+$D352),$E352+SUM($G352:Z352),IF(SUM($E352,$G352:Z352)<0,$E352+SUM($G352:Z352),IF(SUM($E352,$G352:Z352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-1.3833444136454525},{"$f":"-IF($D352=0,0,IF(AB$243>($C352+$D352),$E352+SUM($G352:AA352),IF(SUM($E352,$G352:AA352)<0,$E352+SUM($G352:AA352),IF(SUM($E352,$G352:AA352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-1.3833444136454525},{"$f":"-IF($D352=0,0,IF(AC$243>($C352+$D352),$E352+SUM($G352:AB352),IF(SUM($E352,$G352:AB352)<0,$E352+SUM($G352:AB352),IF(SUM($E352,$G352:AB352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-1.3833444136454525},{"$f":"-IF($D352=0,0,IF(AD$243>($C352+$D352),$E352+SUM($G352:AC352),IF(SUM($E352,$G352:AC352)<0,$E352+SUM($G352:AC352),IF(SUM($E352,$G352:AC352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-1.3833444136454525},{"$f":"-IF($D352=0,0,IF(AE$243>($C352+$D352),$E352+SUM($G352:AD352),IF(SUM($E352,$G352:AD352)<0,$E352+SUM($G352:AD352),IF(SUM($E352,$G352:AD352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-1.3833444136454525},{"$f":"-IF($D352=0,0,IF(AF$243>($C352+$D352),$E352+SUM($G352:AE352),IF(SUM($E352,$G352:AE352)<0,$E352+SUM($G352:AE352),IF(SUM($E352,$G352:AE352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-1.3833444136454525}]
[null,null,2024,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C353,$G$171:$AF$171,0))","v":47.487591453619565},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C353,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D353=0,0,IF(Y$243>($C353+$D353),$E353+SUM($G353:X353),IF(SUM($E353,$G353:X353)<0,$E353+SUM($G353:X353),IF(SUM($E353,$G353:X353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-1.3567883272462733},{"$f":"-IF($D353=0,0,IF(Z$243>($C353+$D353),$E353+SUM($G353:Y353),IF(SUM($E353,$G353:Y353)<0,$E353+SUM($G353:Y353),IF(SUM($E353,$G353:Y353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-1.3567883272462733},{"$f":"-IF($D353=0,0,IF(AA$243>($C353+$D353),$E353+SUM($G353:Z353),IF(SUM($E353,$G353:Z353)<0,$E353+SUM($G353:Z353),IF(SUM($E353,$G353:Z353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-1.3567883272462733},{"$f":"-IF($D353=0,0,IF(AB$243>($C353+$D353),$E353+SUM($G353:AA353),IF(SUM($E353,$G353:AA353)<0,$E353+SUM($G353:AA353),IF(SUM($E353,$G353:AA353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-1.3567883272462733},{"$f":"-IF($D353=0,0,IF(AC$243>($C353+$D353),$E353+SUM($G353:AB353),IF(SUM($E353,$G353:AB353)<0,$E353+SUM($G353:AB353),IF(SUM($E353,$G353:AB353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-1.3567883272462733},{"$f":"-IF($D353=0,0,IF(AD$243>($C353+$D353),$E353+SUM($G353:AC353),IF(SUM($E353,$G353:AC353)<0,$E353+SUM($G353:AC353),IF(SUM($E353,$G353:AC353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-1.3567883272462733},{"$f":"-IF($D353=0,0,IF(AE$243>($C353+$D353),$E353+SUM($G353:AD353),IF(SUM($E353,$G353:AD353)<0,$E353+SUM($G353:AD353),IF(SUM($E353,$G353:AD353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-1.3567883272462733},{"$f":"-IF($D353=0,0,IF(AF$243>($C353+$D353),$E353+SUM($G353:AE353),IF(SUM($E353,$G353:AE353)<0,$E353+SUM($G353:AE353),IF(SUM($E353,$G353:AE353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-1.3567883272462733}]
[null,null,2025,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C354,$G$171:$AF$171,0))","v":47.663909936398852},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C354,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D354=0,0,IF(Z$243>($C354+$D354),$E354+SUM($G354:Y354),IF(SUM($E354,$G354:Y354)<0,$E354+SUM($G354:Y354),IF(SUM($E354,$G354:Y354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-1.3618259981828242},{"$f":"-IF($D354=0,0,IF(AA$243>($C354+$D354),$E354+SUM($G354:Z354),IF(SUM($E354,$G354:Z354)<0,$E354+SUM($G354:Z354),IF(SUM($E354,$G354:Z354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-1.3618259981828242},{"$f":"-IF($D354=0,0,IF(AB$243>($C354+$D354),$E354+SUM($G354:AA354),IF(SUM($E354,$G354:AA354)<0,$E354+SUM($G354:AA354),IF(SUM($E354,$G354:AA354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-1.3618259981828242},{"$f":"-IF($D354=0,0,IF(AC$243>($C354+$D354),$E354+SUM($G354:AB354),IF(SUM($E354,$G354:AB354)<0,$E354+SUM($G354:AB354),IF(SUM($E354,$G354:AB354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-1.3618259981828242},{"$f":"-IF($D354=0,0,IF(AD$243>($C354+$D354),$E354+SUM($G354:AC354),IF(SUM($E354,$G354:AC354)<0,$E354+SUM($G354:AC354),IF(SUM($E354,$G354:AC354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-1.3618259981828242},{"$f":"-IF($D354=0,0,IF(AE$243>($C354+$D354),$E354+SUM($G354:AD354),IF(SUM($E354,$G354:AD354)<0,$E354+SUM($G354:AD354),IF(SUM($E354,$G354:AD354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-1.3618259981828242},{"$f":"-IF($D354=0,0,IF(AF$243>($C354+$D354),$E354+SUM($G354:AE354),IF(SUM($E354,$G354:AE354)<0,$E354+SUM($G354:AE354),IF(SUM($E354,$G354:AE354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-1.3618259981828242}]
[null,null,2026,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C355,$G$171:$AF$171,0))","v":50.120325199138122},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C355,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D355=0,0,IF(AA$243>($C355+$D355),$E355+SUM($G355:Z355),IF(SUM($E355,$G355:Z355)<0,$E355+SUM($G355:Z355),IF(SUM($E355,$G355:Z355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-1.4320092914039464},{"$f":"-IF($D355=0,0,IF(AB$243>($C355+$D355),$E355+SUM($G355:AA355),IF(SUM($E355,$G355:AA355)<0,$E355+SUM($G355:AA355),IF(SUM($E355,$G355:AA355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-1.4320092914039464},{"$f":"-IF($D355=0,0,IF(AC$243>($C355+$D355),$E355+SUM($G355:AB355),IF(SUM($E355,$G355:AB355)<0,$E355+SUM($G355:AB355),IF(SUM($E355,$G355:AB355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-1.4320092914039464},{"$f":"-IF($D355=0,0,IF(AD$243>($C355+$D355),$E355+SUM($G355:AC355),IF(SUM($E355,$G355:AC355)<0,$E355+SUM($G355:AC355),IF(SUM($E355,$G355:AC355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-1.4320092914039464},{"$f":"-IF($D355=0,0,IF(AE$243>($C355+$D355),$E355+SUM($G355:AD355),IF(SUM($E355,$G355:AD355)<0,$E355+SUM($G355:AD355),IF(SUM($E355,$G355:AD355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-1.4320092914039464},{"$f":"-IF($D355=0,0,IF(AF$243>($C355+$D355),$E355+SUM($G355:AE355),IF(SUM($E355,$G355:AE355)<0,$E355+SUM($G355:AE355),IF(SUM($E355,$G355:AE355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-1.4320092914039464}]
[null,null,2027,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C356,$G$171:$AF$171,0))","v":50.766080061771412},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C356,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D356=0,0,IF(AB$243>($C356+$D356),$E356+SUM($G356:AA356),IF(SUM($E356,$G356:AA356)<0,$E356+SUM($G356:AA356),IF(SUM($E356,$G356:AA356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-1.4504594303363261},{"$f":"-IF($D356=0,0,IF(AC$243>($C356+$D356),$E356+SUM($G356:AB356),IF(SUM($E356,$G356:AB356)<0,$E356+SUM($G356:AB356),IF(SUM($E356,$G356:AB356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-1.4504594303363261},{"$f":"-IF($D356=0,0,IF(AD$243>($C356+$D356),$E356+SUM($G356:AC356),IF(SUM($E356,$G356:AC356)<0,$E356+SUM($G356:AC356),IF(SUM($E356,$G356:AC356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-1.4504594303363261},{"$f":"-IF($D356=0,0,IF(AE$243>($C356+$D356),$E356+SUM($G356:AD356),IF(SUM($E356,$G356:AD356)<0,$E356+SUM($G356:AD356),IF(SUM($E356,$G356:AD356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-1.4504594303363261},{"$f":"-IF($D356=0,0,IF(AF$243>($C356+$D356),$E356+SUM($G356:AE356),IF(SUM($E356,$G356:AE356)<0,$E356+SUM($G356:AE356),IF(SUM($E356,$G356:AE356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-1.4504594303363261}]
[null,null,2028,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C357,$G$171:$AF$171,0))","v":49.189518243023343},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C357,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D357=0,0,IF(AC$243>($C357+$D357),$E357+SUM($G357:AB357),IF(SUM($E357,$G357:AB357)<0,$E357+SUM($G357:AB357),IF(SUM($E357,$G357:AB357)=0,0,($E357+SUM($G357:$Q357))/($D357-COUNT($G357:$Q357))))))","v":-1.4054148069435242},{"$f":"-IF($D357=0,0,IF(AD$243>($C357+$D357),$E357+SUM($G357:AC357),IF(SUM($E357,$G357:AC357)<0,$E357+SUM($G357:AC357),IF(SUM($E357,$G357:AC357)=0,0,($E357+SUM($G357:$Q357))/($D357-COUNT($G357:$Q357))))))","v":-1.4054148069435242},{"$f":"-IF($D357=0,0,IF(AE$243>($C357+$D357),$E357+SUM($G357:AD357),IF(SUM($E357,$G357:AD357)<0,$E357+SUM($G357:AD357),IF(SUM($E357,$G357:AD357)=0,0,($E357+SUM($G357:$Q357))/($D357-COUNT($G357:$Q357))))))","v":-1.4054148069435242},{"$f":"-IF($D357=0,0,IF(AF$243>($C357+$D357),$E357+SUM($G357:AE357),IF(SUM($E357,$G357:AE357)<0,$E357+SUM($G357:AE357),IF(SUM($E357,$G357:AE357)=0,0,($E357+SUM($G357:$Q357))/($D357-COUNT($G357:$Q357))))))","v":-1.4054148069435242}]
[null,null,2029,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C358,$G$171:$AF$171,0))","v":49.189518243023343},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C358,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D358=0,0,IF(AD$243>($C358+$D358),$E358+SUM($G358:AC358),IF(SUM($E358,$G358:AC358)<0,$E358+SUM($G358:AC358),IF(SUM($E358,$G358:AC358)=0,0,($E358+SUM($G358:$Q358))/($D358-COUNT($G358:$Q358))))))","v":-1.4054148069435242},{"$f":"-IF($D358=0,0,IF(AE$243>($C358+$D358),$E358+SUM($G358:AD358),IF(SUM($E358,$G358:AD358)<0,$E358+SUM($G358:AD358),IF(SUM($E358,$G358:AD358)=0,0,($E358+SUM($G358:$Q358))/($D358-COUNT($G358:$Q358))))))","v":-1.4054148069435242},{"$f":"-IF($D358=0,0,IF(AF$243>($C358+$D358),$E358+SUM($G358:AE358),IF(SUM($E358,$G358:AE358)<0,$E358+SUM($G358:AE358),IF(SUM($E358,$G358:AE358)=0,0,($E358+SUM($G358:$Q358))/($D358-COUNT($G358:$Q358))))))","v":-1.4054148069435242}]
[null,null,2030,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C359,$G$171:$AF$171,0))","v":49.189518243023343},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C359,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D359=0,0,IF(AE$243>($C359+$D359),$E359+SUM($G359:AD359),IF(SUM($E359,$G359:AD359)<0,$E359+SUM($G359:AD359),IF(SUM($E359,$G359:AD359)=0,0,($E359+SUM($G359:$Q359))/($D359-COUNT($G359:$Q359))))))","v":-1.4054148069435242},{"$f":"-IF($D359=0,0,IF(AF$243>($C359+$D359),$E359+SUM($G359:AE359),IF(SUM($E359,$G359:AE359)<0,$E359+SUM($G359:AE359),IF(SUM($E359,$G359:AE359)=0,0,($E359+SUM($G359:$Q359))/($D359-COUNT($G359:$Q359))))))","v":-1.4054148069435242}]
[null,null,2031,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C360,$G$171:$AF$171,0))","v":49.189518243023343},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C360,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D360=0,0,IF(AF$243>($C360+$D360),$E360+SUM($G360:AE360),IF(SUM($E360,$G360:AE360)<0,$E360+SUM($G360:AE360),IF(SUM($E360,$G360:AE360)=0,0,($E360+SUM($G360:$Q360))/($D360-COUNT($G360:$Q360))))))","v":-1.4054148069435242}]
[null,null,2032,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":35},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C361,$G$171:$AF$171,0))","v":49.189518243023343},{"$f":"INDEX($G$215:$AF$225,MATCH(B334,$B$215:$B$225,0),MATCH(C361,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E336:E361)-SUM(G190:AF190),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G335:G361)","v":-10.370760849942375},{"$f":"SUM(H335:H361)","v":-11.154520064166704},-12.337571121524483,-15.645070771087632,-17.124463020740965,-19.078759777713646,-20.589047693135441,-22.58469193343101,-24.558993692019783,-26.534520544616438,-28.283414488544736,-29.628346961044969,-30.626285492160449,-26.385202097156931,-22.901553037608785,-24.522889803389369,-25.886786103123622,-27.270130516769076,-28.62691884401535,-29.988744842198173,-31.42075413360212,-32.871213563938447,-34.276628370881973,-35.682043177825499,-37.087457984769024,-38.49287279171255]
[]
[null,"Street lighting","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":1.2},{"$f":"VLOOKUP(B364,$B$157:$F$167,5,FALSE)","v":6.7760718420693573},null,{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":-5.6467265350577982},{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":-1.1293453070115593},{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":2.4482408132670283E-16},{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D365=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B364,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"-IF($D365=0,0,IF(R$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-R$243+1)))","v":-2.2779476401671518E-17},{"$f":"-IF($D365=0,0,IF(S$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-S$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(T$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-T$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(U$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-U$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(V$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-V$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(W$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-W$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(X$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-X$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(Y$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-Y$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(Z$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-Z$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(AA$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-AA$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(AB$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-AB$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(AC$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-AC$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(AD$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-AD$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(AE$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-AE$243+1)))","v":0},{"$f":"-IF($D365=0,0,IF(AF$243>($C365+$D365),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C365,$D365)-AF$243+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C366,$G$171:$AF$171,0))","v":19.040015385853035},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C366,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B364,Dx_Inputs!$B$533:$B$543,0),MATCH($C366+1,Dx_Inputs!$E$471:$AD$471))","v":-0.72497229961553555},{"$f":"H366","v":-0.72497229961553555},{"$f":"-IF($D366=0,0,IF(J$243>($C366+$D366),$E366+SUM($G366:I366),SUM($E366:$I366)/($D366-2)))","v":-0.97722615481233122},{"$f":"-IF($D366=0,0,IF(K$243>($C366+$D366),$E366+SUM($G366:J366),SUM($E366:$I366)/($D366-2)))","v":-0.97722615481233122},{"$f":"-IF($D366=0,0,IF(L$243>($C366+$D366),$E366+SUM($G366:K366),SUM($E366:$I366)/($D366-2)))","v":-0.97722615481233122},{"$f":"-IF($D366=0,0,IF(M$243>($C366+$D366),$E366+SUM($G366:L366),SUM($E366:$I366)/($D366-2)))","v":-0.97722615481233122},{"$f":"-IF($D366=0,0,IF(N$243>($C366+$D366),$E366+SUM($G366:M366),SUM($E366:$I366)/($D366-2)))","v":-0.97722615481233122},{"$f":"-IF($D366=0,0,IF(O$243>($C366+$D366),$E366+SUM($G366:N366),SUM($E366:$I366)/($D366-2)))","v":-0.97722615481233122},{"$f":"-IF($D366=0,0,IF(P$243>($C366+$D366),$E366+SUM($G366:O366),SUM($E366:$I366)/($D366-2)))","v":-0.97722615481233122},{"$f":"-IF($D366=0,0,IF(Q$243>($C366+$D366),$E366+SUM($G366:P366),SUM($E366:$I366)/($D366-2)))","v":-0.97722615481233122},{"$f":"-IF($D366=0,0,IF(R$243>($C366+$D366),$E366+SUM($G366:Q366),IF(SUM($E366,$G366:Q366)<0,$E366+SUM($G366:Q366),IF(SUM($E366,$G366:Q366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":-0.97722615481233144},{"$f":"-IF($D366=0,0,IF(S$243>($C366+$D366),$E366+SUM($G366:R366),IF(SUM($E366,$G366:R366)<0,$E366+SUM($G366:R366),IF(SUM($E366,$G366:R366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":-0.97722615481233144},{"$f":"-IF($D366=0,0,IF(T$243>($C366+$D366),$E366+SUM($G366:S366),IF(SUM($E366,$G366:S366)<0,$E366+SUM($G366:S366),IF(SUM($E366,$G366:S366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":-0.97722615481233144},{"$f":"-IF($D366=0,0,IF(U$243>($C366+$D366),$E366+SUM($G366:T366),IF(SUM($E366,$G366:T366)<0,$E366+SUM($G366:T366),IF(SUM($E366,$G366:T366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":-0.97722615481233144},{"$f":"-IF($D366=0,0,IF(V$243>($C366+$D366),$E366+SUM($G366:U366),IF(SUM($E366,$G366:U366)<0,$E366+SUM($G366:U366),IF(SUM($E366,$G366:U366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":-0.97722615481233144},{"$f":"-IF($D366=0,0,IF(W$243>($C366+$D366),$E366+SUM($G366:V366),IF(SUM($E366,$G366:V366)<0,$E366+SUM($G366:V366),IF(SUM($E366,$G366:V366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":-0.97722615481233144},{"$f":"-IF($D366=0,0,IF(X$243>($C366+$D366),$E366+SUM($G366:W366),IF(SUM($E366,$G366:W366)<0,$E366+SUM($G366:W366),IF(SUM($E366,$G366:W366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":-0.97722615481233144},{"$f":"-IF($D366=0,0,IF(Y$243>($C366+$D366),$E366+SUM($G366:X366),IF(SUM($E366,$G366:X366)<0,$E366+SUM($G366:X366),IF(SUM($E366,$G366:X366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":-0.97722615481233144},{"$f":"-IF($D366=0,0,IF(Z$243>($C366+$D366),$E366+SUM($G366:Y366),IF(SUM($E366,$G366:Y366)<0,$E366+SUM($G366:Y366),IF(SUM($E366,$G366:Y366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":-0.97722615481233144},{"$f":"-IF($D366=0,0,IF(AA$243>($C366+$D366),$E366+SUM($G366:Z366),IF(SUM($E366,$G366:Z366)<0,$E366+SUM($G366:Z366),IF(SUM($E366,$G366:Z366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":-0.97722615481233144},{"$f":"-IF($D366=0,0,IF(AB$243>($C366+$D366),$E366+SUM($G366:AA366),IF(SUM($E366,$G366:AA366)<0,$E366+SUM($G366:AA366),IF(SUM($E366,$G366:AA366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":3.5527136788005009E-15},{"$f":"-IF($D366=0,0,IF(AC$243>($C366+$D366),$E366+SUM($G366:AB366),IF(SUM($E366,$G366:AB366)<0,$E366+SUM($G366:AB366),IF(SUM($E366,$G366:AB366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":0},{"$f":"-IF($D366=0,0,IF(AD$243>($C366+$D366),$E366+SUM($G366:AC366),IF(SUM($E366,$G366:AC366)<0,$E366+SUM($G366:AC366),IF(SUM($E366,$G366:AC366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":0},{"$f":"-IF($D366=0,0,IF(AE$243>($C366+$D366),$E366+SUM($G366:AD366),IF(SUM($E366,$G366:AD366)<0,$E366+SUM($G366:AD366),IF(SUM($E366,$G366:AD366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":0},{"$f":"-IF($D366=0,0,IF(AF$243>($C366+$D366),$E366+SUM($G366:AE366),IF(SUM($E366,$G366:AE366)<0,$E366+SUM($G366:AE366),IF(SUM($E366,$G366:AE366)=0,0,($E366+SUM($G366:$Q366))/($D366-COUNT($G366:$Q366))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C367,$G$171:$AF$171,0))","v":18.941056667999803},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C367,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B364,Dx_Inputs!$B$533:$B$543,0),MATCH($C367+1,Dx_Inputs!$E$471:$AD$471))","v":-0.84134406556797892},{"$f":"-IF($D367=0,0,IF(J$243>($C367+$D367),$E367+SUM($G367:I367),SUM($E367:$I367)/($D367-1)))","v":-0.95261645275956963},{"$f":"-IF($D367=0,0,IF(K$243>($C367+$D367),$E367+SUM($G367:J367),SUM($E367:$I367)/($D367-1)))","v":-0.95261645275956963},{"$f":"-IF($D367=0,0,IF(L$243>($C367+$D367),$E367+SUM($G367:K367),SUM($E367:$I367)/($D367-1)))","v":-0.95261645275956963},{"$f":"-IF($D367=0,0,IF(M$243>($C367+$D367),$E367+SUM($G367:L367),SUM($E367:$I367)/($D367-1)))","v":-0.95261645275956963},{"$f":"-IF($D367=0,0,IF(N$243>($C367+$D367),$E367+SUM($G367:M367),SUM($E367:$I367)/($D367-1)))","v":-0.95261645275956963},{"$f":"-IF($D367=0,0,IF(O$243>($C367+$D367),$E367+SUM($G367:N367),SUM($E367:$I367)/($D367-1)))","v":-0.95261645275956963},{"$f":"-IF($D367=0,0,IF(P$243>($C367+$D367),$E367+SUM($G367:O367),SUM($E367:$I367)/($D367-1)))","v":-0.95261645275956963},{"$f":"-IF($D367=0,0,IF(Q$243>($C367+$D367),$E367+SUM($G367:P367),SUM($E367:$I367)/($D367-1)))","v":-0.95261645275956963},{"$f":"-IF($D367=0,0,IF(R$243>($C367+$D367),$E367+SUM($G367:Q367),IF(SUM($E367,$G367:Q367)<0,$E367+SUM($G367:Q367),IF(SUM($E367,$G367:Q367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(S$243>($C367+$D367),$E367+SUM($G367:R367),IF(SUM($E367,$G367:R367)<0,$E367+SUM($G367:R367),IF(SUM($E367,$G367:R367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(T$243>($C367+$D367),$E367+SUM($G367:S367),IF(SUM($E367,$G367:S367)<0,$E367+SUM($G367:S367),IF(SUM($E367,$G367:S367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(U$243>($C367+$D367),$E367+SUM($G367:T367),IF(SUM($E367,$G367:T367)<0,$E367+SUM($G367:T367),IF(SUM($E367,$G367:T367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(V$243>($C367+$D367),$E367+SUM($G367:U367),IF(SUM($E367,$G367:U367)<0,$E367+SUM($G367:U367),IF(SUM($E367,$G367:U367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(W$243>($C367+$D367),$E367+SUM($G367:V367),IF(SUM($E367,$G367:V367)<0,$E367+SUM($G367:V367),IF(SUM($E367,$G367:V367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(X$243>($C367+$D367),$E367+SUM($G367:W367),IF(SUM($E367,$G367:W367)<0,$E367+SUM($G367:W367),IF(SUM($E367,$G367:W367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(Y$243>($C367+$D367),$E367+SUM($G367:X367),IF(SUM($E367,$G367:X367)<0,$E367+SUM($G367:X367),IF(SUM($E367,$G367:X367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(Z$243>($C367+$D367),$E367+SUM($G367:Y367),IF(SUM($E367,$G367:Y367)<0,$E367+SUM($G367:Y367),IF(SUM($E367,$G367:Y367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(AA$243>($C367+$D367),$E367+SUM($G367:Z367),IF(SUM($E367,$G367:Z367)<0,$E367+SUM($G367:Z367),IF(SUM($E367,$G367:Z367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(AB$243>($C367+$D367),$E367+SUM($G367:AA367),IF(SUM($E367,$G367:AA367)<0,$E367+SUM($G367:AA367),IF(SUM($E367,$G367:AA367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":-0.95261645275956974},{"$f":"-IF($D367=0,0,IF(AC$243>($C367+$D367),$E367+SUM($G367:AB367),IF(SUM($E367,$G367:AB367)<0,$E367+SUM($G367:AB367),IF(SUM($E367,$G367:AB367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":0},{"$f":"-IF($D367=0,0,IF(AD$243>($C367+$D367),$E367+SUM($G367:AC367),IF(SUM($E367,$G367:AC367)<0,$E367+SUM($G367:AC367),IF(SUM($E367,$G367:AC367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":0},{"$f":"-IF($D367=0,0,IF(AE$243>($C367+$D367),$E367+SUM($G367:AD367),IF(SUM($E367,$G367:AD367)<0,$E367+SUM($G367:AD367),IF(SUM($E367,$G367:AD367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":0},{"$f":"-IF($D367=0,0,IF(AF$243>($C367+$D367),$E367+SUM($G367:AE367),IF(SUM($E367,$G367:AE367)<0,$E367+SUM($G367:AE367),IF(SUM($E367,$G367:AE367)=0,0,($E367+SUM($G367:$Q367))/($D367-COUNT($G367:$Q367))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C368,$G$171:$AF$171,0))","v":28.008297730570945},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C368,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B364,Dx_Inputs!$B$533:$B$543,0),MATCH($C368+1,Dx_Inputs!$E$471:$AD$471))","v":-1.4004148865285473},{"$f":"J368","v":-1.4004148865285473},{"$f":"K368","v":-1.4004148865285473},{"$f":"-IF($D368=0,0,IF(M$243>($C368+$D368),$E368+SUM($G368:L368),SUM($E368:$L368)/($D368-3)))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(N$243>($C368+$D368),$E368+SUM($G368:M368),SUM($E368:$L368)/($D368-3)))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(O$243>($C368+$D368),$E368+SUM($G368:N368),SUM($E368:$L368)/($D368-3)))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(P$243>($C368+$D368),$E368+SUM($G368:O368),SUM($E368:$L368)/($D368-3)))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(Q$243>($C368+$D368),$E368+SUM($G368:P368),SUM($E368:$L368)/($D368-3)))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(R$243>($C368+$D368),$E368+SUM($G368:Q368),IF(SUM($E368,$G368:Q368)<0,$E368+SUM($G368:Q368),IF(SUM($E368,$G368:Q368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(S$243>($C368+$D368),$E368+SUM($G368:R368),IF(SUM($E368,$G368:R368)<0,$E368+SUM($G368:R368),IF(SUM($E368,$G368:R368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(T$243>($C368+$D368),$E368+SUM($G368:S368),IF(SUM($E368,$G368:S368)<0,$E368+SUM($G368:S368),IF(SUM($E368,$G368:S368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(U$243>($C368+$D368),$E368+SUM($G368:T368),IF(SUM($E368,$G368:T368)<0,$E368+SUM($G368:T368),IF(SUM($E368,$G368:T368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(V$243>($C368+$D368),$E368+SUM($G368:U368),IF(SUM($E368,$G368:U368)<0,$E368+SUM($G368:U368),IF(SUM($E368,$G368:U368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(W$243>($C368+$D368),$E368+SUM($G368:V368),IF(SUM($E368,$G368:V368)<0,$E368+SUM($G368:V368),IF(SUM($E368,$G368:V368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(X$243>($C368+$D368),$E368+SUM($G368:W368),IF(SUM($E368,$G368:W368)<0,$E368+SUM($G368:W368),IF(SUM($E368,$G368:W368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(Y$243>($C368+$D368),$E368+SUM($G368:X368),IF(SUM($E368,$G368:X368)<0,$E368+SUM($G368:X368),IF(SUM($E368,$G368:X368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(Z$243>($C368+$D368),$E368+SUM($G368:Y368),IF(SUM($E368,$G368:Y368)<0,$E368+SUM($G368:Y368),IF(SUM($E368,$G368:Y368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(AA$243>($C368+$D368),$E368+SUM($G368:Z368),IF(SUM($E368,$G368:Z368)<0,$E368+SUM($G368:Z368),IF(SUM($E368,$G368:Z368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(AB$243>($C368+$D368),$E368+SUM($G368:AA368),IF(SUM($E368,$G368:AA368)<0,$E368+SUM($G368:AA368),IF(SUM($E368,$G368:AA368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(AC$243>($C368+$D368),$E368+SUM($G368:AB368),IF(SUM($E368,$G368:AB368)<0,$E368+SUM($G368:AB368),IF(SUM($E368,$G368:AB368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":-1.4004148865285471},{"$f":"-IF($D368=0,0,IF(AD$243>($C368+$D368),$E368+SUM($G368:AC368),IF(SUM($E368,$G368:AC368)<0,$E368+SUM($G368:AC368),IF(SUM($E368,$G368:AC368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":1.0658141036401503E-14},{"$f":"-IF($D368=0,0,IF(AE$243>($C368+$D368),$E368+SUM($G368:AD368),IF(SUM($E368,$G368:AD368)<0,$E368+SUM($G368:AD368),IF(SUM($E368,$G368:AD368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(AF$243>($C368+$D368),$E368+SUM($G368:AE368),IF(SUM($E368,$G368:AE368)<0,$E368+SUM($G368:AE368),IF(SUM($E368,$G368:AE368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C369,$G$171:$AF$171,0))","v":15.58561766678601},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C369,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B364,Dx_Inputs!$B$533:$B$543,0),MATCH($C369+1,Dx_Inputs!$E$471:$AD$471))","v":-0.66723778224781305},{"$f":"K369","v":-0.66723778224781305},{"$f":"-IF($D369=0,0,IF(M$243>($C369+$D369),$E369+SUM($G369:L369),SUM($E369:$L369)/($D369-2)))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(N$243>($C369+$D369),$E369+SUM($G369:M369),SUM($E369:$L369)/($D369-2)))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(O$243>($C369+$D369),$E369+SUM($G369:N369),SUM($E369:$L369)/($D369-2)))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(P$243>($C369+$D369),$E369+SUM($G369:O369),SUM($E369:$L369)/($D369-2)))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(Q$243>($C369+$D369),$E369+SUM($G369:P369),SUM($E369:$L369)/($D369-2)))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(R$243>($C369+$D369),$E369+SUM($G369:Q369),IF(SUM($E369,$G369:Q369)<0,$E369+SUM($G369:Q369),IF(SUM($E369,$G369:Q369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(S$243>($C369+$D369),$E369+SUM($G369:R369),IF(SUM($E369,$G369:R369)<0,$E369+SUM($G369:R369),IF(SUM($E369,$G369:R369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(T$243>($C369+$D369),$E369+SUM($G369:S369),IF(SUM($E369,$G369:S369)<0,$E369+SUM($G369:S369),IF(SUM($E369,$G369:S369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(U$243>($C369+$D369),$E369+SUM($G369:T369),IF(SUM($E369,$G369:T369)<0,$E369+SUM($G369:T369),IF(SUM($E369,$G369:T369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(V$243>($C369+$D369),$E369+SUM($G369:U369),IF(SUM($E369,$G369:U369)<0,$E369+SUM($G369:U369),IF(SUM($E369,$G369:U369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(W$243>($C369+$D369),$E369+SUM($G369:V369),IF(SUM($E369,$G369:V369)<0,$E369+SUM($G369:V369),IF(SUM($E369,$G369:V369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(X$243>($C369+$D369),$E369+SUM($G369:W369),IF(SUM($E369,$G369:W369)<0,$E369+SUM($G369:W369),IF(SUM($E369,$G369:W369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(Y$243>($C369+$D369),$E369+SUM($G369:X369),IF(SUM($E369,$G369:X369)<0,$E369+SUM($G369:X369),IF(SUM($E369,$G369:X369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(Z$243>($C369+$D369),$E369+SUM($G369:Y369),IF(SUM($E369,$G369:Y369)<0,$E369+SUM($G369:Y369),IF(SUM($E369,$G369:Y369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(AA$243>($C369+$D369),$E369+SUM($G369:Z369),IF(SUM($E369,$G369:Z369)<0,$E369+SUM($G369:Z369),IF(SUM($E369,$G369:Z369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(AB$243>($C369+$D369),$E369+SUM($G369:AA369),IF(SUM($E369,$G369:AA369)<0,$E369+SUM($G369:AA369),IF(SUM($E369,$G369:AA369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(AC$243>($C369+$D369),$E369+SUM($G369:AB369),IF(SUM($E369,$G369:AB369)<0,$E369+SUM($G369:AB369),IF(SUM($E369,$G369:AB369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(AD$243>($C369+$D369),$E369+SUM($G369:AC369),IF(SUM($E369,$G369:AC369)<0,$E369+SUM($G369:AC369),IF(SUM($E369,$G369:AC369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":-0.79173011679391025},{"$f":"-IF($D369=0,0,IF(AE$243>($C369+$D369),$E369+SUM($G369:AD369),IF(SUM($E369,$G369:AD369)<0,$E369+SUM($G369:AD369),IF(SUM($E369,$G369:AD369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":3.5527136788005009E-15},{"$f":"-IF($D369=0,0,IF(AF$243>($C369+$D369),$E369+SUM($G369:AE369),IF(SUM($E369,$G369:AE369)<0,$E369+SUM($G369:AE369),IF(SUM($E369,$G369:AE369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C370,$G$171:$AF$171,0))","v":15.830204382726713},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C370,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B364,Dx_Inputs!$B$533:$B$543,0),MATCH($C370+1,Dx_Inputs!$E$471:$AD$471))","v":-0.74075507216001801},{"$f":"-IF($D370=0,0,IF(M$243>($C370+$D370),$E370+SUM($G370:L370),SUM($E370:$L370)/($D370-1)))","v":-0.79418154266140495},{"$f":"-IF($D370=0,0,IF(N$243>($C370+$D370),$E370+SUM($G370:M370),SUM($E370:$L370)/($D370-1)))","v":-0.79418154266140495},{"$f":"-IF($D370=0,0,IF(O$243>($C370+$D370),$E370+SUM($G370:N370),SUM($E370:$L370)/($D370-1)))","v":-0.79418154266140495},{"$f":"-IF($D370=0,0,IF(P$243>($C370+$D370),$E370+SUM($G370:O370),SUM($E370:$L370)/($D370-1)))","v":-0.79418154266140495},{"$f":"-IF($D370=0,0,IF(Q$243>($C370+$D370),$E370+SUM($G370:P370),SUM($E370:$L370)/($D370-1)))","v":-0.79418154266140495},{"$f":"-IF($D370=0,0,IF(R$243>($C370+$D370),$E370+SUM($G370:Q370),IF(SUM($E370,$G370:Q370)<0,$E370+SUM($G370:Q370),IF(SUM($E370,$G370:Q370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(S$243>($C370+$D370),$E370+SUM($G370:R370),IF(SUM($E370,$G370:R370)<0,$E370+SUM($G370:R370),IF(SUM($E370,$G370:R370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(T$243>($C370+$D370),$E370+SUM($G370:S370),IF(SUM($E370,$G370:S370)<0,$E370+SUM($G370:S370),IF(SUM($E370,$G370:S370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(U$243>($C370+$D370),$E370+SUM($G370:T370),IF(SUM($E370,$G370:T370)<0,$E370+SUM($G370:T370),IF(SUM($E370,$G370:T370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(V$243>($C370+$D370),$E370+SUM($G370:U370),IF(SUM($E370,$G370:U370)<0,$E370+SUM($G370:U370),IF(SUM($E370,$G370:U370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(W$243>($C370+$D370),$E370+SUM($G370:V370),IF(SUM($E370,$G370:V370)<0,$E370+SUM($G370:V370),IF(SUM($E370,$G370:V370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(X$243>($C370+$D370),$E370+SUM($G370:W370),IF(SUM($E370,$G370:W370)<0,$E370+SUM($G370:W370),IF(SUM($E370,$G370:W370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(Y$243>($C370+$D370),$E370+SUM($G370:X370),IF(SUM($E370,$G370:X370)<0,$E370+SUM($G370:X370),IF(SUM($E370,$G370:X370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(Z$243>($C370+$D370),$E370+SUM($G370:Y370),IF(SUM($E370,$G370:Y370)<0,$E370+SUM($G370:Y370),IF(SUM($E370,$G370:Y370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(AA$243>($C370+$D370),$E370+SUM($G370:Z370),IF(SUM($E370,$G370:Z370)<0,$E370+SUM($G370:Z370),IF(SUM($E370,$G370:Z370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(AB$243>($C370+$D370),$E370+SUM($G370:AA370),IF(SUM($E370,$G370:AA370)<0,$E370+SUM($G370:AA370),IF(SUM($E370,$G370:AA370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(AC$243>($C370+$D370),$E370+SUM($G370:AB370),IF(SUM($E370,$G370:AB370)<0,$E370+SUM($G370:AB370),IF(SUM($E370,$G370:AB370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(AD$243>($C370+$D370),$E370+SUM($G370:AC370),IF(SUM($E370,$G370:AC370)<0,$E370+SUM($G370:AC370),IF(SUM($E370,$G370:AC370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(AE$243>($C370+$D370),$E370+SUM($G370:AD370),IF(SUM($E370,$G370:AD370)<0,$E370+SUM($G370:AD370),IF(SUM($E370,$G370:AD370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":-0.79418154266140506},{"$f":"-IF($D370=0,0,IF(AF$243>($C370+$D370),$E370+SUM($G370:AE370),IF(SUM($E370,$G370:AE370)<0,$E370+SUM($G370:AE370),IF(SUM($E370,$G370:AE370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":3.5527136788005009E-15}]
[null,null,2012,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C371,$G$171:$AF$171,0))","v":13.381431829984477},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C371,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B364,Dx_Inputs!$B$533:$B$543,0),MATCH($C371+1,Dx_Inputs!$E$471:$AD$471))","v":-0.66907159149922379},{"$f":"M371","v":-0.66907159149922379},{"$f":"N371","v":-0.66907159149922379},{"$f":"O371","v":-0.66907159149922379},{"$f":"P371","v":-0.66907159149922379},{"$f":"-IF($D371=0,0,IF(R$243>($C371+$D371),$E371+SUM($G371:Q371),IF(SUM($E371,$G371:Q371)<0,$E371+SUM($G371:Q371),IF(SUM($E371,$G371:Q371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(S$243>($C371+$D371),$E371+SUM($G371:R371),IF(SUM($E371,$G371:R371)<0,$E371+SUM($G371:R371),IF(SUM($E371,$G371:R371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(T$243>($C371+$D371),$E371+SUM($G371:S371),IF(SUM($E371,$G371:S371)<0,$E371+SUM($G371:S371),IF(SUM($E371,$G371:S371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(U$243>($C371+$D371),$E371+SUM($G371:T371),IF(SUM($E371,$G371:T371)<0,$E371+SUM($G371:T371),IF(SUM($E371,$G371:T371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(V$243>($C371+$D371),$E371+SUM($G371:U371),IF(SUM($E371,$G371:U371)<0,$E371+SUM($G371:U371),IF(SUM($E371,$G371:U371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(W$243>($C371+$D371),$E371+SUM($G371:V371),IF(SUM($E371,$G371:V371)<0,$E371+SUM($G371:V371),IF(SUM($E371,$G371:V371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(X$243>($C371+$D371),$E371+SUM($G371:W371),IF(SUM($E371,$G371:W371)<0,$E371+SUM($G371:W371),IF(SUM($E371,$G371:W371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(Y$243>($C371+$D371),$E371+SUM($G371:X371),IF(SUM($E371,$G371:X371)<0,$E371+SUM($G371:X371),IF(SUM($E371,$G371:X371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(Z$243>($C371+$D371),$E371+SUM($G371:Y371),IF(SUM($E371,$G371:Y371)<0,$E371+SUM($G371:Y371),IF(SUM($E371,$G371:Y371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(AA$243>($C371+$D371),$E371+SUM($G371:Z371),IF(SUM($E371,$G371:Z371)<0,$E371+SUM($G371:Z371),IF(SUM($E371,$G371:Z371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(AB$243>($C371+$D371),$E371+SUM($G371:AA371),IF(SUM($E371,$G371:AA371)<0,$E371+SUM($G371:AA371),IF(SUM($E371,$G371:AA371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(AC$243>($C371+$D371),$E371+SUM($G371:AB371),IF(SUM($E371,$G371:AB371)<0,$E371+SUM($G371:AB371),IF(SUM($E371,$G371:AB371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(AD$243>($C371+$D371),$E371+SUM($G371:AC371),IF(SUM($E371,$G371:AC371)<0,$E371+SUM($G371:AC371),IF(SUM($E371,$G371:AC371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(AE$243>($C371+$D371),$E371+SUM($G371:AD371),IF(SUM($E371,$G371:AD371)<0,$E371+SUM($G371:AD371),IF(SUM($E371,$G371:AD371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391},{"$f":"-IF($D371=0,0,IF(AF$243>($C371+$D371),$E371+SUM($G371:AE371),IF(SUM($E371,$G371:AE371)<0,$E371+SUM($G371:AE371),IF(SUM($E371,$G371:AE371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":-0.66907159149922391}]
[null,null,2013,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C372,$G$171:$AF$171,0))","v":5.2694903812257863},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C372,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B364,Dx_Inputs!$B$533:$B$543,0),MATCH($C372+1,Dx_Inputs!$E$471:$AD$471))","v":-0.24195915225449244},{"$f":"N372","v":-0.24195915225449244},{"$f":"O372","v":-0.24195915225449244},{"$f":"P372","v":-0.24195915225449244},{"$f":"-IF($D372=0,0,IF(R$243>($C372+$D372),$E372+SUM($G372:Q372),IF(SUM($E372,$G372:Q372)<0,$E372+SUM($G372:Q372),IF(SUM($E372,$G372:Q372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(S$243>($C372+$D372),$E372+SUM($G372:R372),IF(SUM($E372,$G372:R372)<0,$E372+SUM($G372:R372),IF(SUM($E372,$G372:R372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(T$243>($C372+$D372),$E372+SUM($G372:S372),IF(SUM($E372,$G372:S372)<0,$E372+SUM($G372:S372),IF(SUM($E372,$G372:S372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(U$243>($C372+$D372),$E372+SUM($G372:T372),IF(SUM($E372,$G372:T372)<0,$E372+SUM($G372:T372),IF(SUM($E372,$G372:T372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(V$243>($C372+$D372),$E372+SUM($G372:U372),IF(SUM($E372,$G372:U372)<0,$E372+SUM($G372:U372),IF(SUM($E372,$G372:U372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(W$243>($C372+$D372),$E372+SUM($G372:V372),IF(SUM($E372,$G372:V372)<0,$E372+SUM($G372:V372),IF(SUM($E372,$G372:V372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(X$243>($C372+$D372),$E372+SUM($G372:W372),IF(SUM($E372,$G372:W372)<0,$E372+SUM($G372:W372),IF(SUM($E372,$G372:W372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(Y$243>($C372+$D372),$E372+SUM($G372:X372),IF(SUM($E372,$G372:X372)<0,$E372+SUM($G372:X372),IF(SUM($E372,$G372:X372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(Z$243>($C372+$D372),$E372+SUM($G372:Y372),IF(SUM($E372,$G372:Y372)<0,$E372+SUM($G372:Y372),IF(SUM($E372,$G372:Y372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(AA$243>($C372+$D372),$E372+SUM($G372:Z372),IF(SUM($E372,$G372:Z372)<0,$E372+SUM($G372:Z372),IF(SUM($E372,$G372:Z372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(AB$243>($C372+$D372),$E372+SUM($G372:AA372),IF(SUM($E372,$G372:AA372)<0,$E372+SUM($G372:AA372),IF(SUM($E372,$G372:AA372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(AC$243>($C372+$D372),$E372+SUM($G372:AB372),IF(SUM($E372,$G372:AB372)<0,$E372+SUM($G372:AB372),IF(SUM($E372,$G372:AB372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(AD$243>($C372+$D372),$E372+SUM($G372:AC372),IF(SUM($E372,$G372:AC372)<0,$E372+SUM($G372:AC372),IF(SUM($E372,$G372:AC372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(AE$243>($C372+$D372),$E372+SUM($G372:AD372),IF(SUM($E372,$G372:AD372)<0,$E372+SUM($G372:AD372),IF(SUM($E372,$G372:AD372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855},{"$f":"-IF($D372=0,0,IF(AF$243>($C372+$D372),$E372+SUM($G372:AE372),IF(SUM($E372,$G372:AE372)<0,$E372+SUM($G372:AE372),IF(SUM($E372,$G372:AE372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":-0.26885336076298855}]
[null,null,2014,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C373,$G$171:$AF$171,0))","v":4.8911035878091553},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C373,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B364,Dx_Inputs!$B$533:$B$543,0),MATCH($C373+1,Dx_Inputs!$E$471:$AD$471))","v":-0.2262158400061291},{"$f":"O373","v":-0.2262158400061291},{"$f":"P373","v":-0.2262158400061291},{"$f":"-IF($D373=0,0,IF(R$243>($C373+$D373),$E373+SUM($G373:Q373),IF(SUM($E373,$G373:Q373)<0,$E373+SUM($G373:Q373),IF(SUM($E373,$G373:Q373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(S$243>($C373+$D373),$E373+SUM($G373:R373),IF(SUM($E373,$G373:R373)<0,$E373+SUM($G373:R373),IF(SUM($E373,$G373:R373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(T$243>($C373+$D373),$E373+SUM($G373:S373),IF(SUM($E373,$G373:S373)<0,$E373+SUM($G373:S373),IF(SUM($E373,$G373:S373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(U$243>($C373+$D373),$E373+SUM($G373:T373),IF(SUM($E373,$G373:T373)<0,$E373+SUM($G373:T373),IF(SUM($E373,$G373:T373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(V$243>($C373+$D373),$E373+SUM($G373:U373),IF(SUM($E373,$G373:U373)<0,$E373+SUM($G373:U373),IF(SUM($E373,$G373:U373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(W$243>($C373+$D373),$E373+SUM($G373:V373),IF(SUM($E373,$G373:V373)<0,$E373+SUM($G373:V373),IF(SUM($E373,$G373:V373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(X$243>($C373+$D373),$E373+SUM($G373:W373),IF(SUM($E373,$G373:W373)<0,$E373+SUM($G373:W373),IF(SUM($E373,$G373:W373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(Y$243>($C373+$D373),$E373+SUM($G373:X373),IF(SUM($E373,$G373:X373)<0,$E373+SUM($G373:X373),IF(SUM($E373,$G373:X373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(Z$243>($C373+$D373),$E373+SUM($G373:Y373),IF(SUM($E373,$G373:Y373)<0,$E373+SUM($G373:Y373),IF(SUM($E373,$G373:Y373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(AA$243>($C373+$D373),$E373+SUM($G373:Z373),IF(SUM($E373,$G373:Z373)<0,$E373+SUM($G373:Z373),IF(SUM($E373,$G373:Z373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(AB$243>($C373+$D373),$E373+SUM($G373:AA373),IF(SUM($E373,$G373:AA373)<0,$E373+SUM($G373:AA373),IF(SUM($E373,$G373:AA373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(AC$243>($C373+$D373),$E373+SUM($G373:AB373),IF(SUM($E373,$G373:AB373)<0,$E373+SUM($G373:AB373),IF(SUM($E373,$G373:AB373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(AD$243>($C373+$D373),$E373+SUM($G373:AC373),IF(SUM($E373,$G373:AC373)<0,$E373+SUM($G373:AC373),IF(SUM($E373,$G373:AC373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(AE$243>($C373+$D373),$E373+SUM($G373:AD373),IF(SUM($E373,$G373:AD373)<0,$E373+SUM($G373:AD373),IF(SUM($E373,$G373:AD373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695},{"$f":"-IF($D373=0,0,IF(AF$243>($C373+$D373),$E373+SUM($G373:AE373),IF(SUM($E373,$G373:AE373)<0,$E373+SUM($G373:AE373),IF(SUM($E373,$G373:AE373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":-0.24779153339945695}]
[null,null,2015,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C374,$G$171:$AF$171,0))","v":6.0097388107732304},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C374,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B364,Dx_Inputs!$B$533:$B$543,0),MATCH($C374+1,Dx_Inputs!$E$471:$AD$471))","v":-0.21745915961872045},{"$f":"P374","v":-0.21745915961872045},{"$f":"-IF($D374=0,0,IF(R$243>($C374+$D374),$E374+SUM($G374:Q374),IF(SUM($E374,$G374:Q374)<0,$E374+SUM($G374:Q374),IF(SUM($E374,$G374:Q374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(S$243>($C374+$D374),$E374+SUM($G374:R374),IF(SUM($E374,$G374:R374)<0,$E374+SUM($G374:R374),IF(SUM($E374,$G374:R374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(T$243>($C374+$D374),$E374+SUM($G374:S374),IF(SUM($E374,$G374:S374)<0,$E374+SUM($G374:S374),IF(SUM($E374,$G374:S374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(U$243>($C374+$D374),$E374+SUM($G374:T374),IF(SUM($E374,$G374:T374)<0,$E374+SUM($G374:T374),IF(SUM($E374,$G374:T374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(V$243>($C374+$D374),$E374+SUM($G374:U374),IF(SUM($E374,$G374:U374)<0,$E374+SUM($G374:U374),IF(SUM($E374,$G374:U374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(W$243>($C374+$D374),$E374+SUM($G374:V374),IF(SUM($E374,$G374:V374)<0,$E374+SUM($G374:V374),IF(SUM($E374,$G374:V374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(X$243>($C374+$D374),$E374+SUM($G374:W374),IF(SUM($E374,$G374:W374)<0,$E374+SUM($G374:W374),IF(SUM($E374,$G374:W374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(Y$243>($C374+$D374),$E374+SUM($G374:X374),IF(SUM($E374,$G374:X374)<0,$E374+SUM($G374:X374),IF(SUM($E374,$G374:X374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(Z$243>($C374+$D374),$E374+SUM($G374:Y374),IF(SUM($E374,$G374:Y374)<0,$E374+SUM($G374:Y374),IF(SUM($E374,$G374:Y374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(AA$243>($C374+$D374),$E374+SUM($G374:Z374),IF(SUM($E374,$G374:Z374)<0,$E374+SUM($G374:Z374),IF(SUM($E374,$G374:Z374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(AB$243>($C374+$D374),$E374+SUM($G374:AA374),IF(SUM($E374,$G374:AA374)<0,$E374+SUM($G374:AA374),IF(SUM($E374,$G374:AA374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(AC$243>($C374+$D374),$E374+SUM($G374:AB374),IF(SUM($E374,$G374:AB374)<0,$E374+SUM($G374:AB374),IF(SUM($E374,$G374:AB374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(AD$243>($C374+$D374),$E374+SUM($G374:AC374),IF(SUM($E374,$G374:AC374)<0,$E374+SUM($G374:AC374),IF(SUM($E374,$G374:AC374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(AE$243>($C374+$D374),$E374+SUM($G374:AD374),IF(SUM($E374,$G374:AD374)<0,$E374+SUM($G374:AD374),IF(SUM($E374,$G374:AD374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611},{"$f":"-IF($D374=0,0,IF(AF$243>($C374+$D374),$E374+SUM($G374:AE374),IF(SUM($E374,$G374:AE374)<0,$E374+SUM($G374:AE374),IF(SUM($E374,$G374:AE374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":-0.30971224952976611}]
[null,null,2016,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C375,$G$171:$AF$171,0))","v":6.0473990813837561},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C375,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B364,Dx_Inputs!$B$533:$B$543,0),MATCH($C375+1,Dx_Inputs!$E$471:$AD$471))","v":-0.19653255990807306},{"$f":"-IF($D375=0,0,IF(R$243>($C375+$D375),$E375+SUM($G375:Q375),IF(SUM($E375,$G375:Q375)<0,$E375+SUM($G375:Q375),IF(SUM($E375,$G375:Q375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(S$243>($C375+$D375),$E375+SUM($G375:R375),IF(SUM($E375,$G375:R375)<0,$E375+SUM($G375:R375),IF(SUM($E375,$G375:R375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(T$243>($C375+$D375),$E375+SUM($G375:S375),IF(SUM($E375,$G375:S375)<0,$E375+SUM($G375:S375),IF(SUM($E375,$G375:S375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(U$243>($C375+$D375),$E375+SUM($G375:T375),IF(SUM($E375,$G375:T375)<0,$E375+SUM($G375:T375),IF(SUM($E375,$G375:T375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(V$243>($C375+$D375),$E375+SUM($G375:U375),IF(SUM($E375,$G375:U375)<0,$E375+SUM($G375:U375),IF(SUM($E375,$G375:U375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(W$243>($C375+$D375),$E375+SUM($G375:V375),IF(SUM($E375,$G375:V375)<0,$E375+SUM($G375:V375),IF(SUM($E375,$G375:V375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(X$243>($C375+$D375),$E375+SUM($G375:W375),IF(SUM($E375,$G375:W375)<0,$E375+SUM($G375:W375),IF(SUM($E375,$G375:W375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(Y$243>($C375+$D375),$E375+SUM($G375:X375),IF(SUM($E375,$G375:X375)<0,$E375+SUM($G375:X375),IF(SUM($E375,$G375:X375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(Z$243>($C375+$D375),$E375+SUM($G375:Y375),IF(SUM($E375,$G375:Y375)<0,$E375+SUM($G375:Y375),IF(SUM($E375,$G375:Y375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(AA$243>($C375+$D375),$E375+SUM($G375:Z375),IF(SUM($E375,$G375:Z375)<0,$E375+SUM($G375:Z375),IF(SUM($E375,$G375:Z375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(AB$243>($C375+$D375),$E375+SUM($G375:AA375),IF(SUM($E375,$G375:AA375)<0,$E375+SUM($G375:AA375),IF(SUM($E375,$G375:AA375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(AC$243>($C375+$D375),$E375+SUM($G375:AB375),IF(SUM($E375,$G375:AB375)<0,$E375+SUM($G375:AB375),IF(SUM($E375,$G375:AB375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(AD$243>($C375+$D375),$E375+SUM($G375:AC375),IF(SUM($E375,$G375:AC375)<0,$E375+SUM($G375:AC375),IF(SUM($E375,$G375:AC375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(AE$243>($C375+$D375),$E375+SUM($G375:AD375),IF(SUM($E375,$G375:AD375)<0,$E375+SUM($G375:AD375),IF(SUM($E375,$G375:AD375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224},{"$f":"-IF($D375=0,0,IF(AF$243>($C375+$D375),$E375+SUM($G375:AE375),IF(SUM($E375,$G375:AE375)<0,$E375+SUM($G375:AE375),IF(SUM($E375,$G375:AE375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":-0.30794034323556224}]
[null,null,2017,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C376,$G$171:$AF$171,0))","v":4.7738604601867944},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C376,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D376=0,0,IF(R$243>($C376+$D376),$E376+SUM($G376:Q376),IF(SUM($E376,$G376:Q376)<0,$E376+SUM($G376:Q376),IF(SUM($E376,$G376:Q376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(S$243>($C376+$D376),$E376+SUM($G376:R376),IF(SUM($E376,$G376:R376)<0,$E376+SUM($G376:R376),IF(SUM($E376,$G376:R376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(T$243>($C376+$D376),$E376+SUM($G376:S376),IF(SUM($E376,$G376:S376)<0,$E376+SUM($G376:S376),IF(SUM($E376,$G376:S376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(U$243>($C376+$D376),$E376+SUM($G376:T376),IF(SUM($E376,$G376:T376)<0,$E376+SUM($G376:T376),IF(SUM($E376,$G376:T376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(V$243>($C376+$D376),$E376+SUM($G376:U376),IF(SUM($E376,$G376:U376)<0,$E376+SUM($G376:U376),IF(SUM($E376,$G376:U376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(W$243>($C376+$D376),$E376+SUM($G376:V376),IF(SUM($E376,$G376:V376)<0,$E376+SUM($G376:V376),IF(SUM($E376,$G376:V376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(X$243>($C376+$D376),$E376+SUM($G376:W376),IF(SUM($E376,$G376:W376)<0,$E376+SUM($G376:W376),IF(SUM($E376,$G376:W376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(Y$243>($C376+$D376),$E376+SUM($G376:X376),IF(SUM($E376,$G376:X376)<0,$E376+SUM($G376:X376),IF(SUM($E376,$G376:X376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(Z$243>($C376+$D376),$E376+SUM($G376:Y376),IF(SUM($E376,$G376:Y376)<0,$E376+SUM($G376:Y376),IF(SUM($E376,$G376:Y376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(AA$243>($C376+$D376),$E376+SUM($G376:Z376),IF(SUM($E376,$G376:Z376)<0,$E376+SUM($G376:Z376),IF(SUM($E376,$G376:Z376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(AB$243>($C376+$D376),$E376+SUM($G376:AA376),IF(SUM($E376,$G376:AA376)<0,$E376+SUM($G376:AA376),IF(SUM($E376,$G376:AA376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(AC$243>($C376+$D376),$E376+SUM($G376:AB376),IF(SUM($E376,$G376:AB376)<0,$E376+SUM($G376:AB376),IF(SUM($E376,$G376:AB376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(AD$243>($C376+$D376),$E376+SUM($G376:AC376),IF(SUM($E376,$G376:AC376)<0,$E376+SUM($G376:AC376),IF(SUM($E376,$G376:AC376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(AE$243>($C376+$D376),$E376+SUM($G376:AD376),IF(SUM($E376,$G376:AD376)<0,$E376+SUM($G376:AD376),IF(SUM($E376,$G376:AD376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973},{"$f":"-IF($D376=0,0,IF(AF$243>($C376+$D376),$E376+SUM($G376:AE376),IF(SUM($E376,$G376:AE376)<0,$E376+SUM($G376:AE376),IF(SUM($E376,$G376:AE376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":-0.23869302300933973}]
[null,null,2018,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C377,$G$171:$AF$171,0))","v":3.9555156996874548},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C377,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D377=0,0,IF(S$243>($C377+$D377),$E377+SUM($G377:R377),IF(SUM($E377,$G377:R377)<0,$E377+SUM($G377:R377),IF(SUM($E377,$G377:R377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(T$243>($C377+$D377),$E377+SUM($G377:S377),IF(SUM($E377,$G377:S377)<0,$E377+SUM($G377:S377),IF(SUM($E377,$G377:S377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(U$243>($C377+$D377),$E377+SUM($G377:T377),IF(SUM($E377,$G377:T377)<0,$E377+SUM($G377:T377),IF(SUM($E377,$G377:T377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(V$243>($C377+$D377),$E377+SUM($G377:U377),IF(SUM($E377,$G377:U377)<0,$E377+SUM($G377:U377),IF(SUM($E377,$G377:U377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(W$243>($C377+$D377),$E377+SUM($G377:V377),IF(SUM($E377,$G377:V377)<0,$E377+SUM($G377:V377),IF(SUM($E377,$G377:V377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(X$243>($C377+$D377),$E377+SUM($G377:W377),IF(SUM($E377,$G377:W377)<0,$E377+SUM($G377:W377),IF(SUM($E377,$G377:W377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(Y$243>($C377+$D377),$E377+SUM($G377:X377),IF(SUM($E377,$G377:X377)<0,$E377+SUM($G377:X377),IF(SUM($E377,$G377:X377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(Z$243>($C377+$D377),$E377+SUM($G377:Y377),IF(SUM($E377,$G377:Y377)<0,$E377+SUM($G377:Y377),IF(SUM($E377,$G377:Y377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(AA$243>($C377+$D377),$E377+SUM($G377:Z377),IF(SUM($E377,$G377:Z377)<0,$E377+SUM($G377:Z377),IF(SUM($E377,$G377:Z377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(AB$243>($C377+$D377),$E377+SUM($G377:AA377),IF(SUM($E377,$G377:AA377)<0,$E377+SUM($G377:AA377),IF(SUM($E377,$G377:AA377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(AC$243>($C377+$D377),$E377+SUM($G377:AB377),IF(SUM($E377,$G377:AB377)<0,$E377+SUM($G377:AB377),IF(SUM($E377,$G377:AB377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(AD$243>($C377+$D377),$E377+SUM($G377:AC377),IF(SUM($E377,$G377:AC377)<0,$E377+SUM($G377:AC377),IF(SUM($E377,$G377:AC377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(AE$243>($C377+$D377),$E377+SUM($G377:AD377),IF(SUM($E377,$G377:AD377)<0,$E377+SUM($G377:AD377),IF(SUM($E377,$G377:AD377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273},{"$f":"-IF($D377=0,0,IF(AF$243>($C377+$D377),$E377+SUM($G377:AE377),IF(SUM($E377,$G377:AE377)<0,$E377+SUM($G377:AE377),IF(SUM($E377,$G377:AE377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":-0.19777578498437273}]
[null,null,2019,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C378,$G$171:$AF$171,0))","v":4.4212526062468589},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C378,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D378=0,0,IF(T$243>($C378+$D378),$E378+SUM($G378:S378),IF(SUM($E378,$G378:S378)<0,$E378+SUM($G378:S378),IF(SUM($E378,$G378:S378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(U$243>($C378+$D378),$E378+SUM($G378:T378),IF(SUM($E378,$G378:T378)<0,$E378+SUM($G378:T378),IF(SUM($E378,$G378:T378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(V$243>($C378+$D378),$E378+SUM($G378:U378),IF(SUM($E378,$G378:U378)<0,$E378+SUM($G378:U378),IF(SUM($E378,$G378:U378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(W$243>($C378+$D378),$E378+SUM($G378:V378),IF(SUM($E378,$G378:V378)<0,$E378+SUM($G378:V378),IF(SUM($E378,$G378:V378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(X$243>($C378+$D378),$E378+SUM($G378:W378),IF(SUM($E378,$G378:W378)<0,$E378+SUM($G378:W378),IF(SUM($E378,$G378:W378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(Y$243>($C378+$D378),$E378+SUM($G378:X378),IF(SUM($E378,$G378:X378)<0,$E378+SUM($G378:X378),IF(SUM($E378,$G378:X378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(Z$243>($C378+$D378),$E378+SUM($G378:Y378),IF(SUM($E378,$G378:Y378)<0,$E378+SUM($G378:Y378),IF(SUM($E378,$G378:Y378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(AA$243>($C378+$D378),$E378+SUM($G378:Z378),IF(SUM($E378,$G378:Z378)<0,$E378+SUM($G378:Z378),IF(SUM($E378,$G378:Z378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(AB$243>($C378+$D378),$E378+SUM($G378:AA378),IF(SUM($E378,$G378:AA378)<0,$E378+SUM($G378:AA378),IF(SUM($E378,$G378:AA378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(AC$243>($C378+$D378),$E378+SUM($G378:AB378),IF(SUM($E378,$G378:AB378)<0,$E378+SUM($G378:AB378),IF(SUM($E378,$G378:AB378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(AD$243>($C378+$D378),$E378+SUM($G378:AC378),IF(SUM($E378,$G378:AC378)<0,$E378+SUM($G378:AC378),IF(SUM($E378,$G378:AC378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(AE$243>($C378+$D378),$E378+SUM($G378:AD378),IF(SUM($E378,$G378:AD378)<0,$E378+SUM($G378:AD378),IF(SUM($E378,$G378:AD378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294},{"$f":"-IF($D378=0,0,IF(AF$243>($C378+$D378),$E378+SUM($G378:AE378),IF(SUM($E378,$G378:AE378)<0,$E378+SUM($G378:AE378),IF(SUM($E378,$G378:AE378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":-0.22106263031234294}]
[null,null,2020,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C379,$G$171:$AF$171,0))","v":4.4217556669025555},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C379,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D379=0,0,IF(U$243>($C379+$D379),$E379+SUM($G379:T379),IF(SUM($E379,$G379:T379)<0,$E379+SUM($G379:T379),IF(SUM($E379,$G379:T379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(V$243>($C379+$D379),$E379+SUM($G379:U379),IF(SUM($E379,$G379:U379)<0,$E379+SUM($G379:U379),IF(SUM($E379,$G379:U379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(W$243>($C379+$D379),$E379+SUM($G379:V379),IF(SUM($E379,$G379:V379)<0,$E379+SUM($G379:V379),IF(SUM($E379,$G379:V379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(X$243>($C379+$D379),$E379+SUM($G379:W379),IF(SUM($E379,$G379:W379)<0,$E379+SUM($G379:W379),IF(SUM($E379,$G379:W379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(Y$243>($C379+$D379),$E379+SUM($G379:X379),IF(SUM($E379,$G379:X379)<0,$E379+SUM($G379:X379),IF(SUM($E379,$G379:X379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(Z$243>($C379+$D379),$E379+SUM($G379:Y379),IF(SUM($E379,$G379:Y379)<0,$E379+SUM($G379:Y379),IF(SUM($E379,$G379:Y379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(AA$243>($C379+$D379),$E379+SUM($G379:Z379),IF(SUM($E379,$G379:Z379)<0,$E379+SUM($G379:Z379),IF(SUM($E379,$G379:Z379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(AB$243>($C379+$D379),$E379+SUM($G379:AA379),IF(SUM($E379,$G379:AA379)<0,$E379+SUM($G379:AA379),IF(SUM($E379,$G379:AA379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(AC$243>($C379+$D379),$E379+SUM($G379:AB379),IF(SUM($E379,$G379:AB379)<0,$E379+SUM($G379:AB379),IF(SUM($E379,$G379:AB379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(AD$243>($C379+$D379),$E379+SUM($G379:AC379),IF(SUM($E379,$G379:AC379)<0,$E379+SUM($G379:AC379),IF(SUM($E379,$G379:AC379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(AE$243>($C379+$D379),$E379+SUM($G379:AD379),IF(SUM($E379,$G379:AD379)<0,$E379+SUM($G379:AD379),IF(SUM($E379,$G379:AD379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777},{"$f":"-IF($D379=0,0,IF(AF$243>($C379+$D379),$E379+SUM($G379:AE379),IF(SUM($E379,$G379:AE379)<0,$E379+SUM($G379:AE379),IF(SUM($E379,$G379:AE379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":-0.22108778334512777}]
[null,null,2021,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C380,$G$171:$AF$171,0))","v":4.283630971823313},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C380,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D380=0,0,IF(V$243>($C380+$D380),$E380+SUM($G380:U380),IF(SUM($E380,$G380:U380)<0,$E380+SUM($G380:U380),IF(SUM($E380,$G380:U380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564},{"$f":"-IF($D380=0,0,IF(W$243>($C380+$D380),$E380+SUM($G380:V380),IF(SUM($E380,$G380:V380)<0,$E380+SUM($G380:V380),IF(SUM($E380,$G380:V380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564},{"$f":"-IF($D380=0,0,IF(X$243>($C380+$D380),$E380+SUM($G380:W380),IF(SUM($E380,$G380:W380)<0,$E380+SUM($G380:W380),IF(SUM($E380,$G380:W380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564},{"$f":"-IF($D380=0,0,IF(Y$243>($C380+$D380),$E380+SUM($G380:X380),IF(SUM($E380,$G380:X380)<0,$E380+SUM($G380:X380),IF(SUM($E380,$G380:X380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564},{"$f":"-IF($D380=0,0,IF(Z$243>($C380+$D380),$E380+SUM($G380:Y380),IF(SUM($E380,$G380:Y380)<0,$E380+SUM($G380:Y380),IF(SUM($E380,$G380:Y380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564},{"$f":"-IF($D380=0,0,IF(AA$243>($C380+$D380),$E380+SUM($G380:Z380),IF(SUM($E380,$G380:Z380)<0,$E380+SUM($G380:Z380),IF(SUM($E380,$G380:Z380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564},{"$f":"-IF($D380=0,0,IF(AB$243>($C380+$D380),$E380+SUM($G380:AA380),IF(SUM($E380,$G380:AA380)<0,$E380+SUM($G380:AA380),IF(SUM($E380,$G380:AA380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564},{"$f":"-IF($D380=0,0,IF(AC$243>($C380+$D380),$E380+SUM($G380:AB380),IF(SUM($E380,$G380:AB380)<0,$E380+SUM($G380:AB380),IF(SUM($E380,$G380:AB380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564},{"$f":"-IF($D380=0,0,IF(AD$243>($C380+$D380),$E380+SUM($G380:AC380),IF(SUM($E380,$G380:AC380)<0,$E380+SUM($G380:AC380),IF(SUM($E380,$G380:AC380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564},{"$f":"-IF($D380=0,0,IF(AE$243>($C380+$D380),$E380+SUM($G380:AD380),IF(SUM($E380,$G380:AD380)<0,$E380+SUM($G380:AD380),IF(SUM($E380,$G380:AD380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564},{"$f":"-IF($D380=0,0,IF(AF$243>($C380+$D380),$E380+SUM($G380:AE380),IF(SUM($E380,$G380:AE380)<0,$E380+SUM($G380:AE380),IF(SUM($E380,$G380:AE380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":-0.21418154859116564}]
[null,null,2022,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C381,$G$171:$AF$171,0))","v":4.7790282701099827},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C381,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D381=0,0,IF(W$243>($C381+$D381),$E381+SUM($G381:V381),IF(SUM($E381,$G381:V381)<0,$E381+SUM($G381:V381),IF(SUM($E381,$G381:V381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":-0.23895141350549914},{"$f":"-IF($D381=0,0,IF(X$243>($C381+$D381),$E381+SUM($G381:W381),IF(SUM($E381,$G381:W381)<0,$E381+SUM($G381:W381),IF(SUM($E381,$G381:W381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":-0.23895141350549914},{"$f":"-IF($D381=0,0,IF(Y$243>($C381+$D381),$E381+SUM($G381:X381),IF(SUM($E381,$G381:X381)<0,$E381+SUM($G381:X381),IF(SUM($E381,$G381:X381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":-0.23895141350549914},{"$f":"-IF($D381=0,0,IF(Z$243>($C381+$D381),$E381+SUM($G381:Y381),IF(SUM($E381,$G381:Y381)<0,$E381+SUM($G381:Y381),IF(SUM($E381,$G381:Y381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":-0.23895141350549914},{"$f":"-IF($D381=0,0,IF(AA$243>($C381+$D381),$E381+SUM($G381:Z381),IF(SUM($E381,$G381:Z381)<0,$E381+SUM($G381:Z381),IF(SUM($E381,$G381:Z381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":-0.23895141350549914},{"$f":"-IF($D381=0,0,IF(AB$243>($C381+$D381),$E381+SUM($G381:AA381),IF(SUM($E381,$G381:AA381)<0,$E381+SUM($G381:AA381),IF(SUM($E381,$G381:AA381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":-0.23895141350549914},{"$f":"-IF($D381=0,0,IF(AC$243>($C381+$D381),$E381+SUM($G381:AB381),IF(SUM($E381,$G381:AB381)<0,$E381+SUM($G381:AB381),IF(SUM($E381,$G381:AB381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":-0.23895141350549914},{"$f":"-IF($D381=0,0,IF(AD$243>($C381+$D381),$E381+SUM($G381:AC381),IF(SUM($E381,$G381:AC381)<0,$E381+SUM($G381:AC381),IF(SUM($E381,$G381:AC381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":-0.23895141350549914},{"$f":"-IF($D381=0,0,IF(AE$243>($C381+$D381),$E381+SUM($G381:AD381),IF(SUM($E381,$G381:AD381)<0,$E381+SUM($G381:AD381),IF(SUM($E381,$G381:AD381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":-0.23895141350549914},{"$f":"-IF($D381=0,0,IF(AF$243>($C381+$D381),$E381+SUM($G381:AE381),IF(SUM($E381,$G381:AE381)<0,$E381+SUM($G381:AE381),IF(SUM($E381,$G381:AE381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":-0.23895141350549914}]
[null,null,2023,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C382,$G$171:$AF$171,0))","v":4.8529469959380442},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C382,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D382=0,0,IF(X$243>($C382+$D382),$E382+SUM($G382:W382),IF(SUM($E382,$G382:W382)<0,$E382+SUM($G382:W382),IF(SUM($E382,$G382:W382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":-0.24264734979690222},{"$f":"-IF($D382=0,0,IF(Y$243>($C382+$D382),$E382+SUM($G382:X382),IF(SUM($E382,$G382:X382)<0,$E382+SUM($G382:X382),IF(SUM($E382,$G382:X382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":-0.24264734979690222},{"$f":"-IF($D382=0,0,IF(Z$243>($C382+$D382),$E382+SUM($G382:Y382),IF(SUM($E382,$G382:Y382)<0,$E382+SUM($G382:Y382),IF(SUM($E382,$G382:Y382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":-0.24264734979690222},{"$f":"-IF($D382=0,0,IF(AA$243>($C382+$D382),$E382+SUM($G382:Z382),IF(SUM($E382,$G382:Z382)<0,$E382+SUM($G382:Z382),IF(SUM($E382,$G382:Z382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":-0.24264734979690222},{"$f":"-IF($D382=0,0,IF(AB$243>($C382+$D382),$E382+SUM($G382:AA382),IF(SUM($E382,$G382:AA382)<0,$E382+SUM($G382:AA382),IF(SUM($E382,$G382:AA382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":-0.24264734979690222},{"$f":"-IF($D382=0,0,IF(AC$243>($C382+$D382),$E382+SUM($G382:AB382),IF(SUM($E382,$G382:AB382)<0,$E382+SUM($G382:AB382),IF(SUM($E382,$G382:AB382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":-0.24264734979690222},{"$f":"-IF($D382=0,0,IF(AD$243>($C382+$D382),$E382+SUM($G382:AC382),IF(SUM($E382,$G382:AC382)<0,$E382+SUM($G382:AC382),IF(SUM($E382,$G382:AC382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":-0.24264734979690222},{"$f":"-IF($D382=0,0,IF(AE$243>($C382+$D382),$E382+SUM($G382:AD382),IF(SUM($E382,$G382:AD382)<0,$E382+SUM($G382:AD382),IF(SUM($E382,$G382:AD382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":-0.24264734979690222},{"$f":"-IF($D382=0,0,IF(AF$243>($C382+$D382),$E382+SUM($G382:AE382),IF(SUM($E382,$G382:AE382)<0,$E382+SUM($G382:AE382),IF(SUM($E382,$G382:AE382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":-0.24264734979690222}]
[null,null,2024,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C383,$G$171:$AF$171,0))","v":4.6459112402020377},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C383,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D383=0,0,IF(Y$243>($C383+$D383),$E383+SUM($G383:X383),IF(SUM($E383,$G383:X383)<0,$E383+SUM($G383:X383),IF(SUM($E383,$G383:X383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":-0.23229556201010187},{"$f":"-IF($D383=0,0,IF(Z$243>($C383+$D383),$E383+SUM($G383:Y383),IF(SUM($E383,$G383:Y383)<0,$E383+SUM($G383:Y383),IF(SUM($E383,$G383:Y383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":-0.23229556201010187},{"$f":"-IF($D383=0,0,IF(AA$243>($C383+$D383),$E383+SUM($G383:Z383),IF(SUM($E383,$G383:Z383)<0,$E383+SUM($G383:Z383),IF(SUM($E383,$G383:Z383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":-0.23229556201010187},{"$f":"-IF($D383=0,0,IF(AB$243>($C383+$D383),$E383+SUM($G383:AA383),IF(SUM($E383,$G383:AA383)<0,$E383+SUM($G383:AA383),IF(SUM($E383,$G383:AA383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":-0.23229556201010187},{"$f":"-IF($D383=0,0,IF(AC$243>($C383+$D383),$E383+SUM($G383:AB383),IF(SUM($E383,$G383:AB383)<0,$E383+SUM($G383:AB383),IF(SUM($E383,$G383:AB383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":-0.23229556201010187},{"$f":"-IF($D383=0,0,IF(AD$243>($C383+$D383),$E383+SUM($G383:AC383),IF(SUM($E383,$G383:AC383)<0,$E383+SUM($G383:AC383),IF(SUM($E383,$G383:AC383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":-0.23229556201010187},{"$f":"-IF($D383=0,0,IF(AE$243>($C383+$D383),$E383+SUM($G383:AD383),IF(SUM($E383,$G383:AD383)<0,$E383+SUM($G383:AD383),IF(SUM($E383,$G383:AD383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":-0.23229556201010187},{"$f":"-IF($D383=0,0,IF(AF$243>($C383+$D383),$E383+SUM($G383:AE383),IF(SUM($E383,$G383:AE383)<0,$E383+SUM($G383:AE383),IF(SUM($E383,$G383:AE383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":-0.23229556201010187}]
[null,null,2025,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C384,$G$171:$AF$171,0))","v":4.6458491782582962},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C384,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D384=0,0,IF(Z$243>($C384+$D384),$E384+SUM($G384:Y384),IF(SUM($E384,$G384:Y384)<0,$E384+SUM($G384:Y384),IF(SUM($E384,$G384:Y384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":-0.23229245891291481},{"$f":"-IF($D384=0,0,IF(AA$243>($C384+$D384),$E384+SUM($G384:Z384),IF(SUM($E384,$G384:Z384)<0,$E384+SUM($G384:Z384),IF(SUM($E384,$G384:Z384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":-0.23229245891291481},{"$f":"-IF($D384=0,0,IF(AB$243>($C384+$D384),$E384+SUM($G384:AA384),IF(SUM($E384,$G384:AA384)<0,$E384+SUM($G384:AA384),IF(SUM($E384,$G384:AA384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":-0.23229245891291481},{"$f":"-IF($D384=0,0,IF(AC$243>($C384+$D384),$E384+SUM($G384:AB384),IF(SUM($E384,$G384:AB384)<0,$E384+SUM($G384:AB384),IF(SUM($E384,$G384:AB384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":-0.23229245891291481},{"$f":"-IF($D384=0,0,IF(AD$243>($C384+$D384),$E384+SUM($G384:AC384),IF(SUM($E384,$G384:AC384)<0,$E384+SUM($G384:AC384),IF(SUM($E384,$G384:AC384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":-0.23229245891291481},{"$f":"-IF($D384=0,0,IF(AE$243>($C384+$D384),$E384+SUM($G384:AD384),IF(SUM($E384,$G384:AD384)<0,$E384+SUM($G384:AD384),IF(SUM($E384,$G384:AD384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":-0.23229245891291481},{"$f":"-IF($D384=0,0,IF(AF$243>($C384+$D384),$E384+SUM($G384:AE384),IF(SUM($E384,$G384:AE384)<0,$E384+SUM($G384:AE384),IF(SUM($E384,$G384:AE384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":-0.23229245891291481}]
[null,null,2026,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C385,$G$171:$AF$171,0))","v":4.9450323695442826},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C385,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D385=0,0,IF(AA$243>($C385+$D385),$E385+SUM($G385:Z385),IF(SUM($E385,$G385:Z385)<0,$E385+SUM($G385:Z385),IF(SUM($E385,$G385:Z385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":-0.24725161847721414},{"$f":"-IF($D385=0,0,IF(AB$243>($C385+$D385),$E385+SUM($G385:AA385),IF(SUM($E385,$G385:AA385)<0,$E385+SUM($G385:AA385),IF(SUM($E385,$G385:AA385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":-0.24725161847721414},{"$f":"-IF($D385=0,0,IF(AC$243>($C385+$D385),$E385+SUM($G385:AB385),IF(SUM($E385,$G385:AB385)<0,$E385+SUM($G385:AB385),IF(SUM($E385,$G385:AB385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":-0.24725161847721414},{"$f":"-IF($D385=0,0,IF(AD$243>($C385+$D385),$E385+SUM($G385:AC385),IF(SUM($E385,$G385:AC385)<0,$E385+SUM($G385:AC385),IF(SUM($E385,$G385:AC385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":-0.24725161847721414},{"$f":"-IF($D385=0,0,IF(AE$243>($C385+$D385),$E385+SUM($G385:AD385),IF(SUM($E385,$G385:AD385)<0,$E385+SUM($G385:AD385),IF(SUM($E385,$G385:AD385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":-0.24725161847721414},{"$f":"-IF($D385=0,0,IF(AF$243>($C385+$D385),$E385+SUM($G385:AE385),IF(SUM($E385,$G385:AE385)<0,$E385+SUM($G385:AE385),IF(SUM($E385,$G385:AE385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":-0.24725161847721414}]
[null,null,2027,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C386,$G$171:$AF$171,0))","v":5.0309930134513445},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C386,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D386=0,0,IF(AB$243>($C386+$D386),$E386+SUM($G386:AA386),IF(SUM($E386,$G386:AA386)<0,$E386+SUM($G386:AA386),IF(SUM($E386,$G386:AA386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":-0.25154965067256724},{"$f":"-IF($D386=0,0,IF(AC$243>($C386+$D386),$E386+SUM($G386:AB386),IF(SUM($E386,$G386:AB386)<0,$E386+SUM($G386:AB386),IF(SUM($E386,$G386:AB386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":-0.25154965067256724},{"$f":"-IF($D386=0,0,IF(AD$243>($C386+$D386),$E386+SUM($G386:AC386),IF(SUM($E386,$G386:AC386)<0,$E386+SUM($G386:AC386),IF(SUM($E386,$G386:AC386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":-0.25154965067256724},{"$f":"-IF($D386=0,0,IF(AE$243>($C386+$D386),$E386+SUM($G386:AD386),IF(SUM($E386,$G386:AD386)<0,$E386+SUM($G386:AD386),IF(SUM($E386,$G386:AD386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":-0.25154965067256724},{"$f":"-IF($D386=0,0,IF(AF$243>($C386+$D386),$E386+SUM($G386:AE386),IF(SUM($E386,$G386:AE386)<0,$E386+SUM($G386:AE386),IF(SUM($E386,$G386:AE386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":-0.25154965067256724}]
[null,null,2028,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C387,$G$171:$AF$171,0))","v":4.8008939464863332},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C387,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D387=0,0,IF(AC$243>($C387+$D387),$E387+SUM($G387:AB387),IF(SUM($E387,$G387:AB387)<0,$E387+SUM($G387:AB387),IF(SUM($E387,$G387:AB387)=0,0,($E387+SUM($G387:$Q387))/($D387-COUNT($G387:$Q387))))))","v":-0.24004469732431666},{"$f":"-IF($D387=0,0,IF(AD$243>($C387+$D387),$E387+SUM($G387:AC387),IF(SUM($E387,$G387:AC387)<0,$E387+SUM($G387:AC387),IF(SUM($E387,$G387:AC387)=0,0,($E387+SUM($G387:$Q387))/($D387-COUNT($G387:$Q387))))))","v":-0.24004469732431666},{"$f":"-IF($D387=0,0,IF(AE$243>($C387+$D387),$E387+SUM($G387:AD387),IF(SUM($E387,$G387:AD387)<0,$E387+SUM($G387:AD387),IF(SUM($E387,$G387:AD387)=0,0,($E387+SUM($G387:$Q387))/($D387-COUNT($G387:$Q387))))))","v":-0.24004469732431666},{"$f":"-IF($D387=0,0,IF(AF$243>($C387+$D387),$E387+SUM($G387:AE387),IF(SUM($E387,$G387:AE387)<0,$E387+SUM($G387:AE387),IF(SUM($E387,$G387:AE387)=0,0,($E387+SUM($G387:$Q387))/($D387-COUNT($G387:$Q387))))))","v":-0.24004469732431666}]
[null,null,2029,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C388,$G$171:$AF$171,0))","v":4.8008939464863332},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C388,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D388=0,0,IF(AD$243>($C388+$D388),$E388+SUM($G388:AC388),IF(SUM($E388,$G388:AC388)<0,$E388+SUM($G388:AC388),IF(SUM($E388,$G388:AC388)=0,0,($E388+SUM($G388:$Q388))/($D388-COUNT($G388:$Q388))))))","v":-0.24004469732431666},{"$f":"-IF($D388=0,0,IF(AE$243>($C388+$D388),$E388+SUM($G388:AD388),IF(SUM($E388,$G388:AD388)<0,$E388+SUM($G388:AD388),IF(SUM($E388,$G388:AD388)=0,0,($E388+SUM($G388:$Q388))/($D388-COUNT($G388:$Q388))))))","v":-0.24004469732431666},{"$f":"-IF($D388=0,0,IF(AF$243>($C388+$D388),$E388+SUM($G388:AE388),IF(SUM($E388,$G388:AE388)<0,$E388+SUM($G388:AE388),IF(SUM($E388,$G388:AE388)=0,0,($E388+SUM($G388:$Q388))/($D388-COUNT($G388:$Q388))))))","v":-0.24004469732431666}]
[null,null,2030,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C389,$G$171:$AF$171,0))","v":4.8008939464863332},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C389,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D389=0,0,IF(AE$243>($C389+$D389),$E389+SUM($G389:AD389),IF(SUM($E389,$G389:AD389)<0,$E389+SUM($G389:AD389),IF(SUM($E389,$G389:AD389)=0,0,($E389+SUM($G389:$Q389))/($D389-COUNT($G389:$Q389))))))","v":-0.24004469732431666},{"$f":"-IF($D389=0,0,IF(AF$243>($C389+$D389),$E389+SUM($G389:AE389),IF(SUM($E389,$G389:AE389)<0,$E389+SUM($G389:AE389),IF(SUM($E389,$G389:AE389)=0,0,($E389+SUM($G389:$Q389))/($D389-COUNT($G389:$Q389))))))","v":-0.24004469732431666}]
[null,null,2031,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C390,$G$171:$AF$171,0))","v":4.8008939464863332},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C390,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D390=0,0,IF(AF$243>($C390+$D390),$E390+SUM($G390:AE390),IF(SUM($E390,$G390:AE390)<0,$E390+SUM($G390:AE390),IF(SUM($E390,$G390:AE390)=0,0,($E390+SUM($G390:$Q390))/($D390-COUNT($G390:$Q390))))))","v":-0.24004469732431666}]
[null,null,2032,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":20},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C391,$G$171:$AF$171,0))","v":4.8008939464863332},{"$f":"INDEX($G$215:$AF$225,MATCH(B364,$B$215:$B$225,0),MATCH(C391,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E366:E391)-SUM(G191:AF191),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G365:G391)","v":-5.6467265350577982},{"$f":"SUM(H365:H391)","v":-1.8543176066270948},-1.5663163651835146,-3.3302574941004481,-3.9974952763482614,-4.738250348508279,-5.5852407450549864,-5.8271998973094785,-6.0534157373156079,-6.2708748969343286,-6.4674074568424018,-6.9582312549920999,-7.1560070399764726,-7.3770696702888152,-7.5981574536339433,-7.8123390022251087,-8.0512904157306071,-8.2939377655275095,-8.5262333275376108,-8.7585257864505248,-9.0057774049277395,-8.2801009007879749,-7.5675291453527249,-6.4071589561484839,-5.8554735366788977,-5.3013366913418096]
[]
[null,"Meters and services","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":9.1999999999999993},{"$f":"VLOOKUP(B394,$B$157:$F$167,5,FALSE)","v":216.83389294019273},null,{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":-23.56890140654269},{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":-23.56890140654269},{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":-23.56890140654269},{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":-23.568901406542693},{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":-23.568901406542693},{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":-23.568901406542693},{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":-23.568901406542672},{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":-23.568901406542672},{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":-23.568901406542672},{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":-4.7137802813085159},{"$f":"IF($D395=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B394,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"-IF($D395=0,0,IF(R$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-R$243+1)))","v":-3.5527136788005009E-14},{"$f":"-IF($D395=0,0,IF(S$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-S$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(T$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-T$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(U$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-U$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(V$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-V$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(W$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-W$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(X$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-X$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(Y$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-Y$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(Z$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-Z$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(AA$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-AA$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(AB$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-AB$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(AC$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-AC$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(AD$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-AD$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(AE$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-AE$243+1)))","v":0},{"$f":"-IF($D395=0,0,IF(AF$243>($C395+$D395),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C395,$D395)-AF$243+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C396,$G$171:$AF$171,0))","v":12.030562449364197},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C396,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B394,Dx_Inputs!$B$533:$B$543,0),MATCH($C396+1,Dx_Inputs!$E$471:$AD$471))","v":-0.22774567898504491},{"$f":"H396","v":-0.22774567898504491},{"$f":"-IF($D396=0,0,IF(J$243>($C396+$D396),$E396+SUM($G396:I396),SUM($E396:$I396)/($D396-2)))","v":-0.50326396049539601},{"$f":"-IF($D396=0,0,IF(K$243>($C396+$D396),$E396+SUM($G396:J396),SUM($E396:$I396)/($D396-2)))","v":-0.50326396049539601},{"$f":"-IF($D396=0,0,IF(L$243>($C396+$D396),$E396+SUM($G396:K396),SUM($E396:$I396)/($D396-2)))","v":-0.50326396049539601},{"$f":"-IF($D396=0,0,IF(M$243>($C396+$D396),$E396+SUM($G396:L396),SUM($E396:$I396)/($D396-2)))","v":-0.50326396049539601},{"$f":"-IF($D396=0,0,IF(N$243>($C396+$D396),$E396+SUM($G396:M396),SUM($E396:$I396)/($D396-2)))","v":-0.50326396049539601},{"$f":"-IF($D396=0,0,IF(O$243>($C396+$D396),$E396+SUM($G396:N396),SUM($E396:$I396)/($D396-2)))","v":-0.50326396049539601},{"$f":"-IF($D396=0,0,IF(P$243>($C396+$D396),$E396+SUM($G396:O396),SUM($E396:$I396)/($D396-2)))","v":-0.50326396049539601},{"$f":"-IF($D396=0,0,IF(Q$243>($C396+$D396),$E396+SUM($G396:P396),SUM($E396:$I396)/($D396-2)))","v":-0.50326396049539601},{"$f":"-IF($D396=0,0,IF(R$243>($C396+$D396),$E396+SUM($G396:Q396),IF(SUM($E396,$G396:Q396)<0,$E396+SUM($G396:Q396),IF(SUM($E396,$G396:Q396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(S$243>($C396+$D396),$E396+SUM($G396:R396),IF(SUM($E396,$G396:R396)<0,$E396+SUM($G396:R396),IF(SUM($E396,$G396:R396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(T$243>($C396+$D396),$E396+SUM($G396:S396),IF(SUM($E396,$G396:S396)<0,$E396+SUM($G396:S396),IF(SUM($E396,$G396:S396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(U$243>($C396+$D396),$E396+SUM($G396:T396),IF(SUM($E396,$G396:T396)<0,$E396+SUM($G396:T396),IF(SUM($E396,$G396:T396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(V$243>($C396+$D396),$E396+SUM($G396:U396),IF(SUM($E396,$G396:U396)<0,$E396+SUM($G396:U396),IF(SUM($E396,$G396:U396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(W$243>($C396+$D396),$E396+SUM($G396:V396),IF(SUM($E396,$G396:V396)<0,$E396+SUM($G396:V396),IF(SUM($E396,$G396:V396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(X$243>($C396+$D396),$E396+SUM($G396:W396),IF(SUM($E396,$G396:W396)<0,$E396+SUM($G396:W396),IF(SUM($E396,$G396:W396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(Y$243>($C396+$D396),$E396+SUM($G396:X396),IF(SUM($E396,$G396:X396)<0,$E396+SUM($G396:X396),IF(SUM($E396,$G396:X396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(Z$243>($C396+$D396),$E396+SUM($G396:Y396),IF(SUM($E396,$G396:Y396)<0,$E396+SUM($G396:Y396),IF(SUM($E396,$G396:Y396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(AA$243>($C396+$D396),$E396+SUM($G396:Z396),IF(SUM($E396,$G396:Z396)<0,$E396+SUM($G396:Z396),IF(SUM($E396,$G396:Z396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(AB$243>($C396+$D396),$E396+SUM($G396:AA396),IF(SUM($E396,$G396:AA396)<0,$E396+SUM($G396:AA396),IF(SUM($E396,$G396:AA396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(AC$243>($C396+$D396),$E396+SUM($G396:AB396),IF(SUM($E396,$G396:AB396)<0,$E396+SUM($G396:AB396),IF(SUM($E396,$G396:AB396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(AD$243>($C396+$D396),$E396+SUM($G396:AC396),IF(SUM($E396,$G396:AC396)<0,$E396+SUM($G396:AC396),IF(SUM($E396,$G396:AC396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(AE$243>($C396+$D396),$E396+SUM($G396:AD396),IF(SUM($E396,$G396:AD396)<0,$E396+SUM($G396:AD396),IF(SUM($E396,$G396:AD396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959},{"$f":"-IF($D396=0,0,IF(AF$243>($C396+$D396),$E396+SUM($G396:AE396),IF(SUM($E396,$G396:AE396)<0,$E396+SUM($G396:AE396),IF(SUM($E396,$G396:AE396)=0,0,($E396+SUM($G396:$Q396))/($D396-COUNT($G396:$Q396))))))","v":-0.5032639604953959}]
[null,null,2008,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C397,$G$171:$AF$171,0))","v":13.416271791376419},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C397,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B394,Dx_Inputs!$B$533:$B$543,0),MATCH($C397+1,Dx_Inputs!$E$471:$AD$471))","v":-0.44417343607248144},{"$f":"-IF($D397=0,0,IF(J$243>($C397+$D397),$E397+SUM($G397:I397),SUM($E397:$I397)/($D397-1)))","v":-0.54050409813766398},{"$f":"-IF($D397=0,0,IF(K$243>($C397+$D397),$E397+SUM($G397:J397),SUM($E397:$I397)/($D397-1)))","v":-0.54050409813766398},{"$f":"-IF($D397=0,0,IF(L$243>($C397+$D397),$E397+SUM($G397:K397),SUM($E397:$I397)/($D397-1)))","v":-0.54050409813766398},{"$f":"-IF($D397=0,0,IF(M$243>($C397+$D397),$E397+SUM($G397:L397),SUM($E397:$I397)/($D397-1)))","v":-0.54050409813766398},{"$f":"-IF($D397=0,0,IF(N$243>($C397+$D397),$E397+SUM($G397:M397),SUM($E397:$I397)/($D397-1)))","v":-0.54050409813766398},{"$f":"-IF($D397=0,0,IF(O$243>($C397+$D397),$E397+SUM($G397:N397),SUM($E397:$I397)/($D397-1)))","v":-0.54050409813766398},{"$f":"-IF($D397=0,0,IF(P$243>($C397+$D397),$E397+SUM($G397:O397),SUM($E397:$I397)/($D397-1)))","v":-0.54050409813766398},{"$f":"-IF($D397=0,0,IF(Q$243>($C397+$D397),$E397+SUM($G397:P397),SUM($E397:$I397)/($D397-1)))","v":-0.54050409813766398},{"$f":"-IF($D397=0,0,IF(R$243>($C397+$D397),$E397+SUM($G397:Q397),IF(SUM($E397,$G397:Q397)<0,$E397+SUM($G397:Q397),IF(SUM($E397,$G397:Q397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(S$243>($C397+$D397),$E397+SUM($G397:R397),IF(SUM($E397,$G397:R397)<0,$E397+SUM($G397:R397),IF(SUM($E397,$G397:R397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(T$243>($C397+$D397),$E397+SUM($G397:S397),IF(SUM($E397,$G397:S397)<0,$E397+SUM($G397:S397),IF(SUM($E397,$G397:S397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(U$243>($C397+$D397),$E397+SUM($G397:T397),IF(SUM($E397,$G397:T397)<0,$E397+SUM($G397:T397),IF(SUM($E397,$G397:T397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(V$243>($C397+$D397),$E397+SUM($G397:U397),IF(SUM($E397,$G397:U397)<0,$E397+SUM($G397:U397),IF(SUM($E397,$G397:U397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(W$243>($C397+$D397),$E397+SUM($G397:V397),IF(SUM($E397,$G397:V397)<0,$E397+SUM($G397:V397),IF(SUM($E397,$G397:V397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(X$243>($C397+$D397),$E397+SUM($G397:W397),IF(SUM($E397,$G397:W397)<0,$E397+SUM($G397:W397),IF(SUM($E397,$G397:W397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(Y$243>($C397+$D397),$E397+SUM($G397:X397),IF(SUM($E397,$G397:X397)<0,$E397+SUM($G397:X397),IF(SUM($E397,$G397:X397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(Z$243>($C397+$D397),$E397+SUM($G397:Y397),IF(SUM($E397,$G397:Y397)<0,$E397+SUM($G397:Y397),IF(SUM($E397,$G397:Y397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(AA$243>($C397+$D397),$E397+SUM($G397:Z397),IF(SUM($E397,$G397:Z397)<0,$E397+SUM($G397:Z397),IF(SUM($E397,$G397:Z397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(AB$243>($C397+$D397),$E397+SUM($G397:AA397),IF(SUM($E397,$G397:AA397)<0,$E397+SUM($G397:AA397),IF(SUM($E397,$G397:AA397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(AC$243>($C397+$D397),$E397+SUM($G397:AB397),IF(SUM($E397,$G397:AB397)<0,$E397+SUM($G397:AB397),IF(SUM($E397,$G397:AB397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(AD$243>($C397+$D397),$E397+SUM($G397:AC397),IF(SUM($E397,$G397:AC397)<0,$E397+SUM($G397:AC397),IF(SUM($E397,$G397:AC397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(AE$243>($C397+$D397),$E397+SUM($G397:AD397),IF(SUM($E397,$G397:AD397)<0,$E397+SUM($G397:AD397),IF(SUM($E397,$G397:AD397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409},{"$f":"-IF($D397=0,0,IF(AF$243>($C397+$D397),$E397+SUM($G397:AE397),IF(SUM($E397,$G397:AE397)<0,$E397+SUM($G397:AE397),IF(SUM($E397,$G397:AE397)=0,0,($E397+SUM($G397:$Q397))/($D397-COUNT($G397:$Q397))))))","v":-0.54050409813766409}]
[null,null,2009,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C398,$G$171:$AF$171,0))","v":15.038735679508207},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C398,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B394,Dx_Inputs!$B$533:$B$543,0),MATCH($C398+1,Dx_Inputs!$E$471:$AD$471))","v":-0.60154942718032833},{"$f":"J398","v":-0.60154942718032833},{"$f":"K398","v":-0.60154942718032833},{"$f":"-IF($D398=0,0,IF(M$243>($C398+$D398),$E398+SUM($G398:L398),SUM($E398:$L398)/($D398-3)))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(N$243>($C398+$D398),$E398+SUM($G398:M398),SUM($E398:$L398)/($D398-3)))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(O$243>($C398+$D398),$E398+SUM($G398:N398),SUM($E398:$L398)/($D398-3)))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(P$243>($C398+$D398),$E398+SUM($G398:O398),SUM($E398:$L398)/($D398-3)))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(Q$243>($C398+$D398),$E398+SUM($G398:P398),SUM($E398:$L398)/($D398-3)))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(R$243>($C398+$D398),$E398+SUM($G398:Q398),IF(SUM($E398,$G398:Q398)<0,$E398+SUM($G398:Q398),IF(SUM($E398,$G398:Q398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(S$243>($C398+$D398),$E398+SUM($G398:R398),IF(SUM($E398,$G398:R398)<0,$E398+SUM($G398:R398),IF(SUM($E398,$G398:R398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(T$243>($C398+$D398),$E398+SUM($G398:S398),IF(SUM($E398,$G398:S398)<0,$E398+SUM($G398:S398),IF(SUM($E398,$G398:S398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(U$243>($C398+$D398),$E398+SUM($G398:T398),IF(SUM($E398,$G398:T398)<0,$E398+SUM($G398:T398),IF(SUM($E398,$G398:T398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(V$243>($C398+$D398),$E398+SUM($G398:U398),IF(SUM($E398,$G398:U398)<0,$E398+SUM($G398:U398),IF(SUM($E398,$G398:U398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(W$243>($C398+$D398),$E398+SUM($G398:V398),IF(SUM($E398,$G398:V398)<0,$E398+SUM($G398:V398),IF(SUM($E398,$G398:V398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(X$243>($C398+$D398),$E398+SUM($G398:W398),IF(SUM($E398,$G398:W398)<0,$E398+SUM($G398:W398),IF(SUM($E398,$G398:W398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(Y$243>($C398+$D398),$E398+SUM($G398:X398),IF(SUM($E398,$G398:X398)<0,$E398+SUM($G398:X398),IF(SUM($E398,$G398:X398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(Z$243>($C398+$D398),$E398+SUM($G398:Y398),IF(SUM($E398,$G398:Y398)<0,$E398+SUM($G398:Y398),IF(SUM($E398,$G398:Y398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(AA$243>($C398+$D398),$E398+SUM($G398:Z398),IF(SUM($E398,$G398:Z398)<0,$E398+SUM($G398:Z398),IF(SUM($E398,$G398:Z398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(AB$243>($C398+$D398),$E398+SUM($G398:AA398),IF(SUM($E398,$G398:AA398)<0,$E398+SUM($G398:AA398),IF(SUM($E398,$G398:AA398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(AC$243>($C398+$D398),$E398+SUM($G398:AB398),IF(SUM($E398,$G398:AB398)<0,$E398+SUM($G398:AB398),IF(SUM($E398,$G398:AB398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(AD$243>($C398+$D398),$E398+SUM($G398:AC398),IF(SUM($E398,$G398:AC398)<0,$E398+SUM($G398:AC398),IF(SUM($E398,$G398:AC398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(AE$243>($C398+$D398),$E398+SUM($G398:AD398),IF(SUM($E398,$G398:AD398)<0,$E398+SUM($G398:AD398),IF(SUM($E398,$G398:AD398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822},{"$f":"-IF($D398=0,0,IF(AF$243>($C398+$D398),$E398+SUM($G398:AE398),IF(SUM($E398,$G398:AE398)<0,$E398+SUM($G398:AE398),IF(SUM($E398,$G398:AE398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-0.60154942718032822}]
[null,null,2010,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C399,$G$171:$AF$171,0))","v":12.872911528783183},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C399,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B394,Dx_Inputs!$B$533:$B$543,0),MATCH($C399+1,Dx_Inputs!$E$471:$AD$471))","v":-0.58203308256713882},{"$f":"K399","v":-0.58203308256713882},{"$f":"-IF($D399=0,0,IF(M$243>($C399+$D399),$E399+SUM($G399:L399),SUM($E399:$L399)/($D399-2)))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(N$243>($C399+$D399),$E399+SUM($G399:M399),SUM($E399:$L399)/($D399-2)))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(O$243>($C399+$D399),$E399+SUM($G399:N399),SUM($E399:$L399)/($D399-2)))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(P$243>($C399+$D399),$E399+SUM($G399:O399),SUM($E399:$L399)/($D399-2)))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(Q$243>($C399+$D399),$E399+SUM($G399:P399),SUM($E399:$L399)/($D399-2)))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(R$243>($C399+$D399),$E399+SUM($G399:Q399),IF(SUM($E399,$G399:Q399)<0,$E399+SUM($G399:Q399),IF(SUM($E399,$G399:Q399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(S$243>($C399+$D399),$E399+SUM($G399:R399),IF(SUM($E399,$G399:R399)<0,$E399+SUM($G399:R399),IF(SUM($E399,$G399:R399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(T$243>($C399+$D399),$E399+SUM($G399:S399),IF(SUM($E399,$G399:S399)<0,$E399+SUM($G399:S399),IF(SUM($E399,$G399:S399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(U$243>($C399+$D399),$E399+SUM($G399:T399),IF(SUM($E399,$G399:T399)<0,$E399+SUM($G399:T399),IF(SUM($E399,$G399:T399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(V$243>($C399+$D399),$E399+SUM($G399:U399),IF(SUM($E399,$G399:U399)<0,$E399+SUM($G399:U399),IF(SUM($E399,$G399:U399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(W$243>($C399+$D399),$E399+SUM($G399:V399),IF(SUM($E399,$G399:V399)<0,$E399+SUM($G399:V399),IF(SUM($E399,$G399:V399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(X$243>($C399+$D399),$E399+SUM($G399:W399),IF(SUM($E399,$G399:W399)<0,$E399+SUM($G399:W399),IF(SUM($E399,$G399:W399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(Y$243>($C399+$D399),$E399+SUM($G399:X399),IF(SUM($E399,$G399:X399)<0,$E399+SUM($G399:X399),IF(SUM($E399,$G399:X399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(Z$243>($C399+$D399),$E399+SUM($G399:Y399),IF(SUM($E399,$G399:Y399)<0,$E399+SUM($G399:Y399),IF(SUM($E399,$G399:Y399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(AA$243>($C399+$D399),$E399+SUM($G399:Z399),IF(SUM($E399,$G399:Z399)<0,$E399+SUM($G399:Z399),IF(SUM($E399,$G399:Z399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(AB$243>($C399+$D399),$E399+SUM($G399:AA399),IF(SUM($E399,$G399:AA399)<0,$E399+SUM($G399:AA399),IF(SUM($E399,$G399:AA399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(AC$243>($C399+$D399),$E399+SUM($G399:AB399),IF(SUM($E399,$G399:AB399)<0,$E399+SUM($G399:AB399),IF(SUM($E399,$G399:AB399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(AD$243>($C399+$D399),$E399+SUM($G399:AC399),IF(SUM($E399,$G399:AC399)<0,$E399+SUM($G399:AC399),IF(SUM($E399,$G399:AC399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(AE$243>($C399+$D399),$E399+SUM($G399:AD399),IF(SUM($E399,$G399:AD399)<0,$E399+SUM($G399:AD399),IF(SUM($E399,$G399:AD399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636},{"$f":"-IF($D399=0,0,IF(AF$243>($C399+$D399),$E399+SUM($G399:AE399),IF(SUM($E399,$G399:AE399)<0,$E399+SUM($G399:AE399),IF(SUM($E399,$G399:AE399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-0.50908023320212636}]
[null,null,2011,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C400,$G$171:$AF$171,0))","v":17.7588517114939},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C400,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B394,Dx_Inputs!$B$533:$B$543,0),MATCH($C400+1,Dx_Inputs!$E$471:$AD$471))","v":-0.58740955327627375},{"$f":"-IF($D400=0,0,IF(M$243>($C400+$D400),$E400+SUM($G400:L400),SUM($E400:$L400)/($D400-1)))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(N$243>($C400+$D400),$E400+SUM($G400:M400),SUM($E400:$L400)/($D400-1)))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(O$243>($C400+$D400),$E400+SUM($G400:N400),SUM($E400:$L400)/($D400-1)))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(P$243>($C400+$D400),$E400+SUM($G400:O400),SUM($E400:$L400)/($D400-1)))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(Q$243>($C400+$D400),$E400+SUM($G400:P400),SUM($E400:$L400)/($D400-1)))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(R$243>($C400+$D400),$E400+SUM($G400:Q400),IF(SUM($E400,$G400:Q400)<0,$E400+SUM($G400:Q400),IF(SUM($E400,$G400:Q400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(S$243>($C400+$D400),$E400+SUM($G400:R400),IF(SUM($E400,$G400:R400)<0,$E400+SUM($G400:R400),IF(SUM($E400,$G400:R400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(T$243>($C400+$D400),$E400+SUM($G400:S400),IF(SUM($E400,$G400:S400)<0,$E400+SUM($G400:S400),IF(SUM($E400,$G400:S400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(U$243>($C400+$D400),$E400+SUM($G400:T400),IF(SUM($E400,$G400:T400)<0,$E400+SUM($G400:T400),IF(SUM($E400,$G400:T400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(V$243>($C400+$D400),$E400+SUM($G400:U400),IF(SUM($E400,$G400:U400)<0,$E400+SUM($G400:U400),IF(SUM($E400,$G400:U400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(W$243>($C400+$D400),$E400+SUM($G400:V400),IF(SUM($E400,$G400:V400)<0,$E400+SUM($G400:V400),IF(SUM($E400,$G400:V400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(X$243>($C400+$D400),$E400+SUM($G400:W400),IF(SUM($E400,$G400:W400)<0,$E400+SUM($G400:W400),IF(SUM($E400,$G400:W400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(Y$243>($C400+$D400),$E400+SUM($G400:X400),IF(SUM($E400,$G400:X400)<0,$E400+SUM($G400:X400),IF(SUM($E400,$G400:X400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(Z$243>($C400+$D400),$E400+SUM($G400:Y400),IF(SUM($E400,$G400:Y400)<0,$E400+SUM($G400:Y400),IF(SUM($E400,$G400:Y400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(AA$243>($C400+$D400),$E400+SUM($G400:Z400),IF(SUM($E400,$G400:Z400)<0,$E400+SUM($G400:Z400),IF(SUM($E400,$G400:Z400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(AB$243>($C400+$D400),$E400+SUM($G400:AA400),IF(SUM($E400,$G400:AA400)<0,$E400+SUM($G400:AA400),IF(SUM($E400,$G400:AA400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(AC$243>($C400+$D400),$E400+SUM($G400:AB400),IF(SUM($E400,$G400:AB400)<0,$E400+SUM($G400:AB400),IF(SUM($E400,$G400:AB400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(AD$243>($C400+$D400),$E400+SUM($G400:AC400),IF(SUM($E400,$G400:AC400)<0,$E400+SUM($G400:AC400),IF(SUM($E400,$G400:AC400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(AE$243>($C400+$D400),$E400+SUM($G400:AD400),IF(SUM($E400,$G400:AD400)<0,$E400+SUM($G400:AD400),IF(SUM($E400,$G400:AD400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106},{"$f":"-IF($D400=0,0,IF(AF$243>($C400+$D400),$E400+SUM($G400:AE400),IF(SUM($E400,$G400:AE400)<0,$E400+SUM($G400:AE400),IF(SUM($E400,$G400:AE400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-0.71547675659240106}]
[null,null,2012,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C401,$G$171:$AF$171,0))","v":18.336396513944219},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C401,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B394,Dx_Inputs!$B$533:$B$543,0),MATCH($C401+1,Dx_Inputs!$E$471:$AD$471))","v":-0.73345586055776868},{"$f":"M401","v":-0.73345586055776868},{"$f":"N401","v":-0.73345586055776868},{"$f":"O401","v":-0.73345586055776868},{"$f":"P401","v":-0.73345586055776868},{"$f":"-IF($D401=0,0,IF(R$243>($C401+$D401),$E401+SUM($G401:Q401),IF(SUM($E401,$G401:Q401)<0,$E401+SUM($G401:Q401),IF(SUM($E401,$G401:Q401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(S$243>($C401+$D401),$E401+SUM($G401:R401),IF(SUM($E401,$G401:R401)<0,$E401+SUM($G401:R401),IF(SUM($E401,$G401:R401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(T$243>($C401+$D401),$E401+SUM($G401:S401),IF(SUM($E401,$G401:S401)<0,$E401+SUM($G401:S401),IF(SUM($E401,$G401:S401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(U$243>($C401+$D401),$E401+SUM($G401:T401),IF(SUM($E401,$G401:T401)<0,$E401+SUM($G401:T401),IF(SUM($E401,$G401:T401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(V$243>($C401+$D401),$E401+SUM($G401:U401),IF(SUM($E401,$G401:U401)<0,$E401+SUM($G401:U401),IF(SUM($E401,$G401:U401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(W$243>($C401+$D401),$E401+SUM($G401:V401),IF(SUM($E401,$G401:V401)<0,$E401+SUM($G401:V401),IF(SUM($E401,$G401:V401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(X$243>($C401+$D401),$E401+SUM($G401:W401),IF(SUM($E401,$G401:W401)<0,$E401+SUM($G401:W401),IF(SUM($E401,$G401:W401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(Y$243>($C401+$D401),$E401+SUM($G401:X401),IF(SUM($E401,$G401:X401)<0,$E401+SUM($G401:X401),IF(SUM($E401,$G401:X401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(Z$243>($C401+$D401),$E401+SUM($G401:Y401),IF(SUM($E401,$G401:Y401)<0,$E401+SUM($G401:Y401),IF(SUM($E401,$G401:Y401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(AA$243>($C401+$D401),$E401+SUM($G401:Z401),IF(SUM($E401,$G401:Z401)<0,$E401+SUM($G401:Z401),IF(SUM($E401,$G401:Z401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(AB$243>($C401+$D401),$E401+SUM($G401:AA401),IF(SUM($E401,$G401:AA401)<0,$E401+SUM($G401:AA401),IF(SUM($E401,$G401:AA401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(AC$243>($C401+$D401),$E401+SUM($G401:AB401),IF(SUM($E401,$G401:AB401)<0,$E401+SUM($G401:AB401),IF(SUM($E401,$G401:AB401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(AD$243>($C401+$D401),$E401+SUM($G401:AC401),IF(SUM($E401,$G401:AC401)<0,$E401+SUM($G401:AC401),IF(SUM($E401,$G401:AC401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(AE$243>($C401+$D401),$E401+SUM($G401:AD401),IF(SUM($E401,$G401:AD401)<0,$E401+SUM($G401:AD401),IF(SUM($E401,$G401:AD401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879},{"$f":"-IF($D401=0,0,IF(AF$243>($C401+$D401),$E401+SUM($G401:AE401),IF(SUM($E401,$G401:AE401)<0,$E401+SUM($G401:AE401),IF(SUM($E401,$G401:AE401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.73345586055776879}]
[null,null,2013,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C402,$G$171:$AF$171,0))","v":12.285384776264589},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C402,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B394,Dx_Inputs!$B$533:$B$543,0),MATCH($C402+1,Dx_Inputs!$E$471:$AD$471))","v":-0.66520663905435706},{"$f":"N402","v":-0.66520663905435706},{"$f":"O402","v":-0.66520663905435706},{"$f":"P402","v":-0.66520663905435706},{"$f":"-IF($D402=0,0,IF(R$243>($C402+$D402),$E402+SUM($G402:Q402),IF(SUM($E402,$G402:Q402)<0,$E402+SUM($G402:Q402),IF(SUM($E402,$G402:Q402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(S$243>($C402+$D402),$E402+SUM($G402:R402),IF(SUM($E402,$G402:R402)<0,$E402+SUM($G402:R402),IF(SUM($E402,$G402:R402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(T$243>($C402+$D402),$E402+SUM($G402:S402),IF(SUM($E402,$G402:S402)<0,$E402+SUM($G402:S402),IF(SUM($E402,$G402:S402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(U$243>($C402+$D402),$E402+SUM($G402:T402),IF(SUM($E402,$G402:T402)<0,$E402+SUM($G402:T402),IF(SUM($E402,$G402:T402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(V$243>($C402+$D402),$E402+SUM($G402:U402),IF(SUM($E402,$G402:U402)<0,$E402+SUM($G402:U402),IF(SUM($E402,$G402:U402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(W$243>($C402+$D402),$E402+SUM($G402:V402),IF(SUM($E402,$G402:V402)<0,$E402+SUM($G402:V402),IF(SUM($E402,$G402:V402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(X$243>($C402+$D402),$E402+SUM($G402:W402),IF(SUM($E402,$G402:W402)<0,$E402+SUM($G402:W402),IF(SUM($E402,$G402:W402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(Y$243>($C402+$D402),$E402+SUM($G402:X402),IF(SUM($E402,$G402:X402)<0,$E402+SUM($G402:X402),IF(SUM($E402,$G402:X402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(Z$243>($C402+$D402),$E402+SUM($G402:Y402),IF(SUM($E402,$G402:Y402)<0,$E402+SUM($G402:Y402),IF(SUM($E402,$G402:Y402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(AA$243>($C402+$D402),$E402+SUM($G402:Z402),IF(SUM($E402,$G402:Z402)<0,$E402+SUM($G402:Z402),IF(SUM($E402,$G402:Z402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(AB$243>($C402+$D402),$E402+SUM($G402:AA402),IF(SUM($E402,$G402:AA402)<0,$E402+SUM($G402:AA402),IF(SUM($E402,$G402:AA402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.87495983818610557},{"$f":"-IF($D402=0,0,IF(AC$243>($C402+$D402),$E402+SUM($G402:AB402),IF(SUM($E402,$G402:AB402)<0,$E402+SUM($G402:AB402),IF(SUM($E402,$G402:AB402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":3.5527136788005009E-15},{"$f":"-IF($D402=0,0,IF(AD$243>($C402+$D402),$E402+SUM($G402:AC402),IF(SUM($E402,$G402:AC402)<0,$E402+SUM($G402:AC402),IF(SUM($E402,$G402:AC402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":0},{"$f":"-IF($D402=0,0,IF(AE$243>($C402+$D402),$E402+SUM($G402:AD402),IF(SUM($E402,$G402:AD402)<0,$E402+SUM($G402:AD402),IF(SUM($E402,$G402:AD402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":0},{"$f":"-IF($D402=0,0,IF(AF$243>($C402+$D402),$E402+SUM($G402:AE402),IF(SUM($E402,$G402:AE402)<0,$E402+SUM($G402:AE402),IF(SUM($E402,$G402:AE402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C403,$G$171:$AF$171,0))","v":9.2384324362606218},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C403,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B394,Dx_Inputs!$B$533:$B$543,0),MATCH($C403+1,Dx_Inputs!$E$471:$AD$471))","v":-2.6525682902877241},{"$f":"O403","v":-2.6525682902877241},{"$f":"P403","v":-2.6525682902877241},{"$f":"-IF($D403=0,0,IF(R$243>($C403+$D403),$E403+SUM($G403:Q403),IF(SUM($E403,$G403:Q403)<0,$E403+SUM($G403:Q403),IF(SUM($E403,$G403:Q403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(S$243>($C403+$D403),$E403+SUM($G403:R403),IF(SUM($E403,$G403:R403)<0,$E403+SUM($G403:R403),IF(SUM($E403,$G403:R403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(T$243>($C403+$D403),$E403+SUM($G403:S403),IF(SUM($E403,$G403:S403)<0,$E403+SUM($G403:S403),IF(SUM($E403,$G403:S403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(U$243>($C403+$D403),$E403+SUM($G403:T403),IF(SUM($E403,$G403:T403)<0,$E403+SUM($G403:T403),IF(SUM($E403,$G403:T403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(V$243>($C403+$D403),$E403+SUM($G403:U403),IF(SUM($E403,$G403:U403)<0,$E403+SUM($G403:U403),IF(SUM($E403,$G403:U403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(W$243>($C403+$D403),$E403+SUM($G403:V403),IF(SUM($E403,$G403:V403)<0,$E403+SUM($G403:V403),IF(SUM($E403,$G403:V403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(X$243>($C403+$D403),$E403+SUM($G403:W403),IF(SUM($E403,$G403:W403)<0,$E403+SUM($G403:W403),IF(SUM($E403,$G403:W403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(Y$243>($C403+$D403),$E403+SUM($G403:X403),IF(SUM($E403,$G403:X403)<0,$E403+SUM($G403:X403),IF(SUM($E403,$G403:X403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(Z$243>($C403+$D403),$E403+SUM($G403:Y403),IF(SUM($E403,$G403:Y403)<0,$E403+SUM($G403:Y403),IF(SUM($E403,$G403:Y403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(AA$243>($C403+$D403),$E403+SUM($G403:Z403),IF(SUM($E403,$G403:Z403)<0,$E403+SUM($G403:Z403),IF(SUM($E403,$G403:Z403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(AB$243>($C403+$D403),$E403+SUM($G403:AA403),IF(SUM($E403,$G403:AA403)<0,$E403+SUM($G403:AA403),IF(SUM($E403,$G403:AA403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(AC$243>($C403+$D403),$E403+SUM($G403:AB403),IF(SUM($E403,$G403:AB403)<0,$E403+SUM($G403:AB403),IF(SUM($E403,$G403:AB403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.10672729711645412},{"$f":"-IF($D403=0,0,IF(AD$243>($C403+$D403),$E403+SUM($G403:AC403),IF(SUM($E403,$G403:AC403)<0,$E403+SUM($G403:AC403),IF(SUM($E403,$G403:AC403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-7.1054273576010019E-15},{"$f":"-IF($D403=0,0,IF(AE$243>($C403+$D403),$E403+SUM($G403:AD403),IF(SUM($E403,$G403:AD403)<0,$E403+SUM($G403:AD403),IF(SUM($E403,$G403:AD403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":0},{"$f":"-IF($D403=0,0,IF(AF$243>($C403+$D403),$E403+SUM($G403:AE403),IF(SUM($E403,$G403:AE403)<0,$E403+SUM($G403:AE403),IF(SUM($E403,$G403:AE403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C404,$G$171:$AF$171,0))","v":12.035046558139534},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C404,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B394,Dx_Inputs!$B$533:$B$543,0),MATCH($C404+1,Dx_Inputs!$E$471:$AD$471))","v":-2.7091639222904162},{"$f":"P404","v":-2.7091639222904162},{"$f":"-IF($D404=0,0,IF(R$243>($C404+$D404),$E404+SUM($G404:Q404),IF(SUM($E404,$G404:Q404)<0,$E404+SUM($G404:Q404),IF(SUM($E404,$G404:Q404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(S$243>($C404+$D404),$E404+SUM($G404:R404),IF(SUM($E404,$G404:R404)<0,$E404+SUM($G404:R404),IF(SUM($E404,$G404:R404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(T$243>($C404+$D404),$E404+SUM($G404:S404),IF(SUM($E404,$G404:S404)<0,$E404+SUM($G404:S404),IF(SUM($E404,$G404:S404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(U$243>($C404+$D404),$E404+SUM($G404:T404),IF(SUM($E404,$G404:T404)<0,$E404+SUM($G404:T404),IF(SUM($E404,$G404:T404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(V$243>($C404+$D404),$E404+SUM($G404:U404),IF(SUM($E404,$G404:U404)<0,$E404+SUM($G404:U404),IF(SUM($E404,$G404:U404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(W$243>($C404+$D404),$E404+SUM($G404:V404),IF(SUM($E404,$G404:V404)<0,$E404+SUM($G404:V404),IF(SUM($E404,$G404:V404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(X$243>($C404+$D404),$E404+SUM($G404:W404),IF(SUM($E404,$G404:W404)<0,$E404+SUM($G404:W404),IF(SUM($E404,$G404:W404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(Y$243>($C404+$D404),$E404+SUM($G404:X404),IF(SUM($E404,$G404:X404)<0,$E404+SUM($G404:X404),IF(SUM($E404,$G404:X404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(Z$243>($C404+$D404),$E404+SUM($G404:Y404),IF(SUM($E404,$G404:Y404)<0,$E404+SUM($G404:Y404),IF(SUM($E404,$G404:Y404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(AA$243>($C404+$D404),$E404+SUM($G404:Z404),IF(SUM($E404,$G404:Z404)<0,$E404+SUM($G404:Z404),IF(SUM($E404,$G404:Z404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(AB$243>($C404+$D404),$E404+SUM($G404:AA404),IF(SUM($E404,$G404:AA404)<0,$E404+SUM($G404:AA404),IF(SUM($E404,$G404:AA404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(AC$243>($C404+$D404),$E404+SUM($G404:AB404),IF(SUM($E404,$G404:AB404)<0,$E404+SUM($G404:AB404),IF(SUM($E404,$G404:AB404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(AD$243>($C404+$D404),$E404+SUM($G404:AC404),IF(SUM($E404,$G404:AC404)<0,$E404+SUM($G404:AC404),IF(SUM($E404,$G404:AC404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-0.50897836258143858},{"$f":"-IF($D404=0,0,IF(AE$243>($C404+$D404),$E404+SUM($G404:AD404),IF(SUM($E404,$G404:AD404)<0,$E404+SUM($G404:AD404),IF(SUM($E404,$G404:AD404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-7.1054273576010019E-15},{"$f":"-IF($D404=0,0,IF(AF$243>($C404+$D404),$E404+SUM($G404:AE404),IF(SUM($E404,$G404:AE404)<0,$E404+SUM($G404:AE404),IF(SUM($E404,$G404:AE404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C405,$G$171:$AF$171,0))","v":23.500814917127073},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C405,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B394,Dx_Inputs!$B$533:$B$543,0),MATCH($C405+1,Dx_Inputs!$E$471:$AD$471))","v":-2.3509331508641109},{"$f":"-IF($D405=0,0,IF(R$243>($C405+$D405),$E405+SUM($G405:Q405),IF(SUM($E405,$G405:Q405)<0,$E405+SUM($G405:Q405),IF(SUM($E405,$G405:Q405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(S$243>($C405+$D405),$E405+SUM($G405:R405),IF(SUM($E405,$G405:R405)<0,$E405+SUM($G405:R405),IF(SUM($E405,$G405:R405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(T$243>($C405+$D405),$E405+SUM($G405:S405),IF(SUM($E405,$G405:S405)<0,$E405+SUM($G405:S405),IF(SUM($E405,$G405:S405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(U$243>($C405+$D405),$E405+SUM($G405:T405),IF(SUM($E405,$G405:T405)<0,$E405+SUM($G405:T405),IF(SUM($E405,$G405:T405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(V$243>($C405+$D405),$E405+SUM($G405:U405),IF(SUM($E405,$G405:U405)<0,$E405+SUM($G405:U405),IF(SUM($E405,$G405:U405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(W$243>($C405+$D405),$E405+SUM($G405:V405),IF(SUM($E405,$G405:V405)<0,$E405+SUM($G405:V405),IF(SUM($E405,$G405:V405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(X$243>($C405+$D405),$E405+SUM($G405:W405),IF(SUM($E405,$G405:W405)<0,$E405+SUM($G405:W405),IF(SUM($E405,$G405:W405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(Y$243>($C405+$D405),$E405+SUM($G405:X405),IF(SUM($E405,$G405:X405)<0,$E405+SUM($G405:X405),IF(SUM($E405,$G405:X405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(Z$243>($C405+$D405),$E405+SUM($G405:Y405),IF(SUM($E405,$G405:Y405)<0,$E405+SUM($G405:Y405),IF(SUM($E405,$G405:Y405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(AA$243>($C405+$D405),$E405+SUM($G405:Z405),IF(SUM($E405,$G405:Z405)<0,$E405+SUM($G405:Z405),IF(SUM($E405,$G405:Z405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(AB$243>($C405+$D405),$E405+SUM($G405:AA405),IF(SUM($E405,$G405:AA405)<0,$E405+SUM($G405:AA405),IF(SUM($E405,$G405:AA405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(AC$243>($C405+$D405),$E405+SUM($G405:AB405),IF(SUM($E405,$G405:AB405)<0,$E405+SUM($G405:AB405),IF(SUM($E405,$G405:AB405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(AD$243>($C405+$D405),$E405+SUM($G405:AC405),IF(SUM($E405,$G405:AC405)<0,$E405+SUM($G405:AC405),IF(SUM($E405,$G405:AC405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(AE$243>($C405+$D405),$E405+SUM($G405:AD405),IF(SUM($E405,$G405:AD405)<0,$E405+SUM($G405:AD405),IF(SUM($E405,$G405:AD405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-1.5107058404473543},{"$f":"-IF($D405=0,0,IF(AF$243>($C405+$D405),$E405+SUM($G405:AE405),IF(SUM($E405,$G405:AE405)<0,$E405+SUM($G405:AE405),IF(SUM($E405,$G405:AE405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-3.5527136788005009E-15}]
[null,null,2017,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C406,$G$171:$AF$171,0))","v":21.373000000000001},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C406,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D406=0,0,IF(R$243>($C406+$D406),$E406+SUM($G406:Q406),IF(SUM($E406,$G406:Q406)<0,$E406+SUM($G406:Q406),IF(SUM($E406,$G406:Q406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(S$243>($C406+$D406),$E406+SUM($G406:R406),IF(SUM($E406,$G406:R406)<0,$E406+SUM($G406:R406),IF(SUM($E406,$G406:R406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(T$243>($C406+$D406),$E406+SUM($G406:S406),IF(SUM($E406,$G406:S406)<0,$E406+SUM($G406:S406),IF(SUM($E406,$G406:S406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(U$243>($C406+$D406),$E406+SUM($G406:T406),IF(SUM($E406,$G406:T406)<0,$E406+SUM($G406:T406),IF(SUM($E406,$G406:T406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(V$243>($C406+$D406),$E406+SUM($G406:U406),IF(SUM($E406,$G406:U406)<0,$E406+SUM($G406:U406),IF(SUM($E406,$G406:U406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(W$243>($C406+$D406),$E406+SUM($G406:V406),IF(SUM($E406,$G406:V406)<0,$E406+SUM($G406:V406),IF(SUM($E406,$G406:V406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(X$243>($C406+$D406),$E406+SUM($G406:W406),IF(SUM($E406,$G406:W406)<0,$E406+SUM($G406:W406),IF(SUM($E406,$G406:W406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(Y$243>($C406+$D406),$E406+SUM($G406:X406),IF(SUM($E406,$G406:X406)<0,$E406+SUM($G406:X406),IF(SUM($E406,$G406:X406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(Z$243>($C406+$D406),$E406+SUM($G406:Y406),IF(SUM($E406,$G406:Y406)<0,$E406+SUM($G406:Y406),IF(SUM($E406,$G406:Y406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(AA$243>($C406+$D406),$E406+SUM($G406:Z406),IF(SUM($E406,$G406:Z406)<0,$E406+SUM($G406:Z406),IF(SUM($E406,$G406:Z406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(AB$243>($C406+$D406),$E406+SUM($G406:AA406),IF(SUM($E406,$G406:AA406)<0,$E406+SUM($G406:AA406),IF(SUM($E406,$G406:AA406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(AC$243>($C406+$D406),$E406+SUM($G406:AB406),IF(SUM($E406,$G406:AB406)<0,$E406+SUM($G406:AB406),IF(SUM($E406,$G406:AB406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(AD$243>($C406+$D406),$E406+SUM($G406:AC406),IF(SUM($E406,$G406:AC406)<0,$E406+SUM($G406:AC406),IF(SUM($E406,$G406:AC406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(AE$243>($C406+$D406),$E406+SUM($G406:AD406),IF(SUM($E406,$G406:AD406)<0,$E406+SUM($G406:AD406),IF(SUM($E406,$G406:AD406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667},{"$f":"-IF($D406=0,0,IF(AF$243>($C406+$D406),$E406+SUM($G406:AE406),IF(SUM($E406,$G406:AE406)<0,$E406+SUM($G406:AE406),IF(SUM($E406,$G406:AE406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-1.4248666666666667}]
[null,null,2018,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C407,$G$171:$AF$171,0))","v":17.338442686847316},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C407,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D407=0,0,IF(S$243>($C407+$D407),$E407+SUM($G407:R407),IF(SUM($E407,$G407:R407)<0,$E407+SUM($G407:R407),IF(SUM($E407,$G407:R407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(T$243>($C407+$D407),$E407+SUM($G407:S407),IF(SUM($E407,$G407:S407)<0,$E407+SUM($G407:S407),IF(SUM($E407,$G407:S407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(U$243>($C407+$D407),$E407+SUM($G407:T407),IF(SUM($E407,$G407:T407)<0,$E407+SUM($G407:T407),IF(SUM($E407,$G407:T407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(V$243>($C407+$D407),$E407+SUM($G407:U407),IF(SUM($E407,$G407:U407)<0,$E407+SUM($G407:U407),IF(SUM($E407,$G407:U407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(W$243>($C407+$D407),$E407+SUM($G407:V407),IF(SUM($E407,$G407:V407)<0,$E407+SUM($G407:V407),IF(SUM($E407,$G407:V407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(X$243>($C407+$D407),$E407+SUM($G407:W407),IF(SUM($E407,$G407:W407)<0,$E407+SUM($G407:W407),IF(SUM($E407,$G407:W407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(Y$243>($C407+$D407),$E407+SUM($G407:X407),IF(SUM($E407,$G407:X407)<0,$E407+SUM($G407:X407),IF(SUM($E407,$G407:X407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(Z$243>($C407+$D407),$E407+SUM($G407:Y407),IF(SUM($E407,$G407:Y407)<0,$E407+SUM($G407:Y407),IF(SUM($E407,$G407:Y407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(AA$243>($C407+$D407),$E407+SUM($G407:Z407),IF(SUM($E407,$G407:Z407)<0,$E407+SUM($G407:Z407),IF(SUM($E407,$G407:Z407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(AB$243>($C407+$D407),$E407+SUM($G407:AA407),IF(SUM($E407,$G407:AA407)<0,$E407+SUM($G407:AA407),IF(SUM($E407,$G407:AA407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(AC$243>($C407+$D407),$E407+SUM($G407:AB407),IF(SUM($E407,$G407:AB407)<0,$E407+SUM($G407:AB407),IF(SUM($E407,$G407:AB407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(AD$243>($C407+$D407),$E407+SUM($G407:AC407),IF(SUM($E407,$G407:AC407)<0,$E407+SUM($G407:AC407),IF(SUM($E407,$G407:AC407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(AE$243>($C407+$D407),$E407+SUM($G407:AD407),IF(SUM($E407,$G407:AD407)<0,$E407+SUM($G407:AD407),IF(SUM($E407,$G407:AD407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543},{"$f":"-IF($D407=0,0,IF(AF$243>($C407+$D407),$E407+SUM($G407:AE407),IF(SUM($E407,$G407:AE407)<0,$E407+SUM($G407:AE407),IF(SUM($E407,$G407:AE407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-1.1558961791231543}]
[null,null,2019,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C408,$G$171:$AF$171,0))","v":23.596329607705783},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C408,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D408=0,0,IF(T$243>($C408+$D408),$E408+SUM($G408:S408),IF(SUM($E408,$G408:S408)<0,$E408+SUM($G408:S408),IF(SUM($E408,$G408:S408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(U$243>($C408+$D408),$E408+SUM($G408:T408),IF(SUM($E408,$G408:T408)<0,$E408+SUM($G408:T408),IF(SUM($E408,$G408:T408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(V$243>($C408+$D408),$E408+SUM($G408:U408),IF(SUM($E408,$G408:U408)<0,$E408+SUM($G408:U408),IF(SUM($E408,$G408:U408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(W$243>($C408+$D408),$E408+SUM($G408:V408),IF(SUM($E408,$G408:V408)<0,$E408+SUM($G408:V408),IF(SUM($E408,$G408:V408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(X$243>($C408+$D408),$E408+SUM($G408:W408),IF(SUM($E408,$G408:W408)<0,$E408+SUM($G408:W408),IF(SUM($E408,$G408:W408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(Y$243>($C408+$D408),$E408+SUM($G408:X408),IF(SUM($E408,$G408:X408)<0,$E408+SUM($G408:X408),IF(SUM($E408,$G408:X408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(Z$243>($C408+$D408),$E408+SUM($G408:Y408),IF(SUM($E408,$G408:Y408)<0,$E408+SUM($G408:Y408),IF(SUM($E408,$G408:Y408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(AA$243>($C408+$D408),$E408+SUM($G408:Z408),IF(SUM($E408,$G408:Z408)<0,$E408+SUM($G408:Z408),IF(SUM($E408,$G408:Z408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(AB$243>($C408+$D408),$E408+SUM($G408:AA408),IF(SUM($E408,$G408:AA408)<0,$E408+SUM($G408:AA408),IF(SUM($E408,$G408:AA408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(AC$243>($C408+$D408),$E408+SUM($G408:AB408),IF(SUM($E408,$G408:AB408)<0,$E408+SUM($G408:AB408),IF(SUM($E408,$G408:AB408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(AD$243>($C408+$D408),$E408+SUM($G408:AC408),IF(SUM($E408,$G408:AC408)<0,$E408+SUM($G408:AC408),IF(SUM($E408,$G408:AC408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(AE$243>($C408+$D408),$E408+SUM($G408:AD408),IF(SUM($E408,$G408:AD408)<0,$E408+SUM($G408:AD408),IF(SUM($E408,$G408:AD408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719},{"$f":"-IF($D408=0,0,IF(AF$243>($C408+$D408),$E408+SUM($G408:AE408),IF(SUM($E408,$G408:AE408)<0,$E408+SUM($G408:AE408),IF(SUM($E408,$G408:AE408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-1.573088640513719}]
[null,null,2020,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C409,$G$171:$AF$171,0))","v":28.211758134029356},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C409,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D409=0,0,IF(U$243>($C409+$D409),$E409+SUM($G409:T409),IF(SUM($E409,$G409:T409)<0,$E409+SUM($G409:T409),IF(SUM($E409,$G409:T409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(V$243>($C409+$D409),$E409+SUM($G409:U409),IF(SUM($E409,$G409:U409)<0,$E409+SUM($G409:U409),IF(SUM($E409,$G409:U409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(W$243>($C409+$D409),$E409+SUM($G409:V409),IF(SUM($E409,$G409:V409)<0,$E409+SUM($G409:V409),IF(SUM($E409,$G409:V409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(X$243>($C409+$D409),$E409+SUM($G409:W409),IF(SUM($E409,$G409:W409)<0,$E409+SUM($G409:W409),IF(SUM($E409,$G409:W409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(Y$243>($C409+$D409),$E409+SUM($G409:X409),IF(SUM($E409,$G409:X409)<0,$E409+SUM($G409:X409),IF(SUM($E409,$G409:X409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(Z$243>($C409+$D409),$E409+SUM($G409:Y409),IF(SUM($E409,$G409:Y409)<0,$E409+SUM($G409:Y409),IF(SUM($E409,$G409:Y409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(AA$243>($C409+$D409),$E409+SUM($G409:Z409),IF(SUM($E409,$G409:Z409)<0,$E409+SUM($G409:Z409),IF(SUM($E409,$G409:Z409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(AB$243>($C409+$D409),$E409+SUM($G409:AA409),IF(SUM($E409,$G409:AA409)<0,$E409+SUM($G409:AA409),IF(SUM($E409,$G409:AA409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(AC$243>($C409+$D409),$E409+SUM($G409:AB409),IF(SUM($E409,$G409:AB409)<0,$E409+SUM($G409:AB409),IF(SUM($E409,$G409:AB409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(AD$243>($C409+$D409),$E409+SUM($G409:AC409),IF(SUM($E409,$G409:AC409)<0,$E409+SUM($G409:AC409),IF(SUM($E409,$G409:AC409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(AE$243>($C409+$D409),$E409+SUM($G409:AD409),IF(SUM($E409,$G409:AD409)<0,$E409+SUM($G409:AD409),IF(SUM($E409,$G409:AD409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957},{"$f":"-IF($D409=0,0,IF(AF$243>($C409+$D409),$E409+SUM($G409:AE409),IF(SUM($E409,$G409:AE409)<0,$E409+SUM($G409:AE409),IF(SUM($E409,$G409:AE409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-1.880783875601957}]
[null,null,2021,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C410,$G$171:$AF$171,0))","v":28.604191630682443},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C410,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D410=0,0,IF(V$243>($C410+$D410),$E410+SUM($G410:U410),IF(SUM($E410,$G410:U410)<0,$E410+SUM($G410:U410),IF(SUM($E410,$G410:U410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629},{"$f":"-IF($D410=0,0,IF(W$243>($C410+$D410),$E410+SUM($G410:V410),IF(SUM($E410,$G410:V410)<0,$E410+SUM($G410:V410),IF(SUM($E410,$G410:V410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629},{"$f":"-IF($D410=0,0,IF(X$243>($C410+$D410),$E410+SUM($G410:W410),IF(SUM($E410,$G410:W410)<0,$E410+SUM($G410:W410),IF(SUM($E410,$G410:W410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629},{"$f":"-IF($D410=0,0,IF(Y$243>($C410+$D410),$E410+SUM($G410:X410),IF(SUM($E410,$G410:X410)<0,$E410+SUM($G410:X410),IF(SUM($E410,$G410:X410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629},{"$f":"-IF($D410=0,0,IF(Z$243>($C410+$D410),$E410+SUM($G410:Y410),IF(SUM($E410,$G410:Y410)<0,$E410+SUM($G410:Y410),IF(SUM($E410,$G410:Y410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629},{"$f":"-IF($D410=0,0,IF(AA$243>($C410+$D410),$E410+SUM($G410:Z410),IF(SUM($E410,$G410:Z410)<0,$E410+SUM($G410:Z410),IF(SUM($E410,$G410:Z410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629},{"$f":"-IF($D410=0,0,IF(AB$243>($C410+$D410),$E410+SUM($G410:AA410),IF(SUM($E410,$G410:AA410)<0,$E410+SUM($G410:AA410),IF(SUM($E410,$G410:AA410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629},{"$f":"-IF($D410=0,0,IF(AC$243>($C410+$D410),$E410+SUM($G410:AB410),IF(SUM($E410,$G410:AB410)<0,$E410+SUM($G410:AB410),IF(SUM($E410,$G410:AB410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629},{"$f":"-IF($D410=0,0,IF(AD$243>($C410+$D410),$E410+SUM($G410:AC410),IF(SUM($E410,$G410:AC410)<0,$E410+SUM($G410:AC410),IF(SUM($E410,$G410:AC410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629},{"$f":"-IF($D410=0,0,IF(AE$243>($C410+$D410),$E410+SUM($G410:AD410),IF(SUM($E410,$G410:AD410)<0,$E410+SUM($G410:AD410),IF(SUM($E410,$G410:AD410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629},{"$f":"-IF($D410=0,0,IF(AF$243>($C410+$D410),$E410+SUM($G410:AE410),IF(SUM($E410,$G410:AE410)<0,$E410+SUM($G410:AE410),IF(SUM($E410,$G410:AE410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-1.9069461087121629}]
[null,null,2022,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C411,$G$171:$AF$171,0))","v":28.524760530788285},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C411,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D411=0,0,IF(W$243>($C411+$D411),$E411+SUM($G411:V411),IF(SUM($E411,$G411:V411)<0,$E411+SUM($G411:V411),IF(SUM($E411,$G411:V411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-1.9016507020525524},{"$f":"-IF($D411=0,0,IF(X$243>($C411+$D411),$E411+SUM($G411:W411),IF(SUM($E411,$G411:W411)<0,$E411+SUM($G411:W411),IF(SUM($E411,$G411:W411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-1.9016507020525524},{"$f":"-IF($D411=0,0,IF(Y$243>($C411+$D411),$E411+SUM($G411:X411),IF(SUM($E411,$G411:X411)<0,$E411+SUM($G411:X411),IF(SUM($E411,$G411:X411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-1.9016507020525524},{"$f":"-IF($D411=0,0,IF(Z$243>($C411+$D411),$E411+SUM($G411:Y411),IF(SUM($E411,$G411:Y411)<0,$E411+SUM($G411:Y411),IF(SUM($E411,$G411:Y411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-1.9016507020525524},{"$f":"-IF($D411=0,0,IF(AA$243>($C411+$D411),$E411+SUM($G411:Z411),IF(SUM($E411,$G411:Z411)<0,$E411+SUM($G411:Z411),IF(SUM($E411,$G411:Z411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-1.9016507020525524},{"$f":"-IF($D411=0,0,IF(AB$243>($C411+$D411),$E411+SUM($G411:AA411),IF(SUM($E411,$G411:AA411)<0,$E411+SUM($G411:AA411),IF(SUM($E411,$G411:AA411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-1.9016507020525524},{"$f":"-IF($D411=0,0,IF(AC$243>($C411+$D411),$E411+SUM($G411:AB411),IF(SUM($E411,$G411:AB411)<0,$E411+SUM($G411:AB411),IF(SUM($E411,$G411:AB411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-1.9016507020525524},{"$f":"-IF($D411=0,0,IF(AD$243>($C411+$D411),$E411+SUM($G411:AC411),IF(SUM($E411,$G411:AC411)<0,$E411+SUM($G411:AC411),IF(SUM($E411,$G411:AC411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-1.9016507020525524},{"$f":"-IF($D411=0,0,IF(AE$243>($C411+$D411),$E411+SUM($G411:AD411),IF(SUM($E411,$G411:AD411)<0,$E411+SUM($G411:AD411),IF(SUM($E411,$G411:AD411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-1.9016507020525524},{"$f":"-IF($D411=0,0,IF(AF$243>($C411+$D411),$E411+SUM($G411:AE411),IF(SUM($E411,$G411:AE411)<0,$E411+SUM($G411:AE411),IF(SUM($E411,$G411:AE411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-1.9016507020525524}]
[null,null,2023,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C412,$G$171:$AF$171,0))","v":33.979773012322191},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C412,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D412=0,0,IF(X$243>($C412+$D412),$E412+SUM($G412:W412),IF(SUM($E412,$G412:W412)<0,$E412+SUM($G412:W412),IF(SUM($E412,$G412:W412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-2.2653182008214796},{"$f":"-IF($D412=0,0,IF(Y$243>($C412+$D412),$E412+SUM($G412:X412),IF(SUM($E412,$G412:X412)<0,$E412+SUM($G412:X412),IF(SUM($E412,$G412:X412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-2.2653182008214796},{"$f":"-IF($D412=0,0,IF(Z$243>($C412+$D412),$E412+SUM($G412:Y412),IF(SUM($E412,$G412:Y412)<0,$E412+SUM($G412:Y412),IF(SUM($E412,$G412:Y412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-2.2653182008214796},{"$f":"-IF($D412=0,0,IF(AA$243>($C412+$D412),$E412+SUM($G412:Z412),IF(SUM($E412,$G412:Z412)<0,$E412+SUM($G412:Z412),IF(SUM($E412,$G412:Z412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-2.2653182008214796},{"$f":"-IF($D412=0,0,IF(AB$243>($C412+$D412),$E412+SUM($G412:AA412),IF(SUM($E412,$G412:AA412)<0,$E412+SUM($G412:AA412),IF(SUM($E412,$G412:AA412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-2.2653182008214796},{"$f":"-IF($D412=0,0,IF(AC$243>($C412+$D412),$E412+SUM($G412:AB412),IF(SUM($E412,$G412:AB412)<0,$E412+SUM($G412:AB412),IF(SUM($E412,$G412:AB412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-2.2653182008214796},{"$f":"-IF($D412=0,0,IF(AD$243>($C412+$D412),$E412+SUM($G412:AC412),IF(SUM($E412,$G412:AC412)<0,$E412+SUM($G412:AC412),IF(SUM($E412,$G412:AC412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-2.2653182008214796},{"$f":"-IF($D412=0,0,IF(AE$243>($C412+$D412),$E412+SUM($G412:AD412),IF(SUM($E412,$G412:AD412)<0,$E412+SUM($G412:AD412),IF(SUM($E412,$G412:AD412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-2.2653182008214796},{"$f":"-IF($D412=0,0,IF(AF$243>($C412+$D412),$E412+SUM($G412:AE412),IF(SUM($E412,$G412:AE412)<0,$E412+SUM($G412:AE412),IF(SUM($E412,$G412:AE412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-2.2653182008214796}]
[null,null,2024,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C413,$G$171:$AF$171,0))","v":34.38342136282531},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C413,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D413=0,0,IF(Y$243>($C413+$D413),$E413+SUM($G413:X413),IF(SUM($E413,$G413:X413)<0,$E413+SUM($G413:X413),IF(SUM($E413,$G413:X413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-2.2922280908550206},{"$f":"-IF($D413=0,0,IF(Z$243>($C413+$D413),$E413+SUM($G413:Y413),IF(SUM($E413,$G413:Y413)<0,$E413+SUM($G413:Y413),IF(SUM($E413,$G413:Y413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-2.2922280908550206},{"$f":"-IF($D413=0,0,IF(AA$243>($C413+$D413),$E413+SUM($G413:Z413),IF(SUM($E413,$G413:Z413)<0,$E413+SUM($G413:Z413),IF(SUM($E413,$G413:Z413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-2.2922280908550206},{"$f":"-IF($D413=0,0,IF(AB$243>($C413+$D413),$E413+SUM($G413:AA413),IF(SUM($E413,$G413:AA413)<0,$E413+SUM($G413:AA413),IF(SUM($E413,$G413:AA413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-2.2922280908550206},{"$f":"-IF($D413=0,0,IF(AC$243>($C413+$D413),$E413+SUM($G413:AB413),IF(SUM($E413,$G413:AB413)<0,$E413+SUM($G413:AB413),IF(SUM($E413,$G413:AB413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-2.2922280908550206},{"$f":"-IF($D413=0,0,IF(AD$243>($C413+$D413),$E413+SUM($G413:AC413),IF(SUM($E413,$G413:AC413)<0,$E413+SUM($G413:AC413),IF(SUM($E413,$G413:AC413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-2.2922280908550206},{"$f":"-IF($D413=0,0,IF(AE$243>($C413+$D413),$E413+SUM($G413:AD413),IF(SUM($E413,$G413:AD413)<0,$E413+SUM($G413:AD413),IF(SUM($E413,$G413:AD413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-2.2922280908550206},{"$f":"-IF($D413=0,0,IF(AF$243>($C413+$D413),$E413+SUM($G413:AE413),IF(SUM($E413,$G413:AE413)<0,$E413+SUM($G413:AE413),IF(SUM($E413,$G413:AE413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-2.2922280908550206}]
[null,null,2025,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C414,$G$171:$AF$171,0))","v":35.332568681678254},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C414,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D414=0,0,IF(Z$243>($C414+$D414),$E414+SUM($G414:Y414),IF(SUM($E414,$G414:Y414)<0,$E414+SUM($G414:Y414),IF(SUM($E414,$G414:Y414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-2.3555045787785502},{"$f":"-IF($D414=0,0,IF(AA$243>($C414+$D414),$E414+SUM($G414:Z414),IF(SUM($E414,$G414:Z414)<0,$E414+SUM($G414:Z414),IF(SUM($E414,$G414:Z414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-2.3555045787785502},{"$f":"-IF($D414=0,0,IF(AB$243>($C414+$D414),$E414+SUM($G414:AA414),IF(SUM($E414,$G414:AA414)<0,$E414+SUM($G414:AA414),IF(SUM($E414,$G414:AA414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-2.3555045787785502},{"$f":"-IF($D414=0,0,IF(AC$243>($C414+$D414),$E414+SUM($G414:AB414),IF(SUM($E414,$G414:AB414)<0,$E414+SUM($G414:AB414),IF(SUM($E414,$G414:AB414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-2.3555045787785502},{"$f":"-IF($D414=0,0,IF(AD$243>($C414+$D414),$E414+SUM($G414:AC414),IF(SUM($E414,$G414:AC414)<0,$E414+SUM($G414:AC414),IF(SUM($E414,$G414:AC414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-2.3555045787785502},{"$f":"-IF($D414=0,0,IF(AE$243>($C414+$D414),$E414+SUM($G414:AD414),IF(SUM($E414,$G414:AD414)<0,$E414+SUM($G414:AD414),IF(SUM($E414,$G414:AD414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-2.3555045787785502},{"$f":"-IF($D414=0,0,IF(AF$243>($C414+$D414),$E414+SUM($G414:AE414),IF(SUM($E414,$G414:AE414)<0,$E414+SUM($G414:AE414),IF(SUM($E414,$G414:AE414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-2.3555045787785502}]
[null,null,2026,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C415,$G$171:$AF$171,0))","v":36.107065662378872},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C415,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D415=0,0,IF(AA$243>($C415+$D415),$E415+SUM($G415:Z415),IF(SUM($E415,$G415:Z415)<0,$E415+SUM($G415:Z415),IF(SUM($E415,$G415:Z415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-2.4071377108252583},{"$f":"-IF($D415=0,0,IF(AB$243>($C415+$D415),$E415+SUM($G415:AA415),IF(SUM($E415,$G415:AA415)<0,$E415+SUM($G415:AA415),IF(SUM($E415,$G415:AA415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-2.4071377108252583},{"$f":"-IF($D415=0,0,IF(AC$243>($C415+$D415),$E415+SUM($G415:AB415),IF(SUM($E415,$G415:AB415)<0,$E415+SUM($G415:AB415),IF(SUM($E415,$G415:AB415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-2.4071377108252583},{"$f":"-IF($D415=0,0,IF(AD$243>($C415+$D415),$E415+SUM($G415:AC415),IF(SUM($E415,$G415:AC415)<0,$E415+SUM($G415:AC415),IF(SUM($E415,$G415:AC415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-2.4071377108252583},{"$f":"-IF($D415=0,0,IF(AE$243>($C415+$D415),$E415+SUM($G415:AD415),IF(SUM($E415,$G415:AD415)<0,$E415+SUM($G415:AD415),IF(SUM($E415,$G415:AD415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-2.4071377108252583},{"$f":"-IF($D415=0,0,IF(AF$243>($C415+$D415),$E415+SUM($G415:AE415),IF(SUM($E415,$G415:AE415)<0,$E415+SUM($G415:AE415),IF(SUM($E415,$G415:AE415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-2.4071377108252583}]
[null,null,2027,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C416,$G$171:$AF$171,0))","v":36.473714558944742},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C416,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D416=0,0,IF(AB$243>($C416+$D416),$E416+SUM($G416:AA416),IF(SUM($E416,$G416:AA416)<0,$E416+SUM($G416:AA416),IF(SUM($E416,$G416:AA416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-2.4315809705963161},{"$f":"-IF($D416=0,0,IF(AC$243>($C416+$D416),$E416+SUM($G416:AB416),IF(SUM($E416,$G416:AB416)<0,$E416+SUM($G416:AB416),IF(SUM($E416,$G416:AB416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-2.4315809705963161},{"$f":"-IF($D416=0,0,IF(AD$243>($C416+$D416),$E416+SUM($G416:AC416),IF(SUM($E416,$G416:AC416)<0,$E416+SUM($G416:AC416),IF(SUM($E416,$G416:AC416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-2.4315809705963161},{"$f":"-IF($D416=0,0,IF(AE$243>($C416+$D416),$E416+SUM($G416:AD416),IF(SUM($E416,$G416:AD416)<0,$E416+SUM($G416:AD416),IF(SUM($E416,$G416:AD416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-2.4315809705963161},{"$f":"-IF($D416=0,0,IF(AF$243>($C416+$D416),$E416+SUM($G416:AE416),IF(SUM($E416,$G416:AE416)<0,$E416+SUM($G416:AE416),IF(SUM($E416,$G416:AE416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-2.4315809705963161}]
[null,null,2028,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C417,$G$171:$AF$171,0))","v":37.153132524417856},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C417,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D417=0,0,IF(AC$243>($C417+$D417),$E417+SUM($G417:AB417),IF(SUM($E417,$G417:AB417)<0,$E417+SUM($G417:AB417),IF(SUM($E417,$G417:AB417)=0,0,($E417+SUM($G417:$Q417))/($D417-COUNT($G417:$Q417))))))","v":-2.4768755016278572},{"$f":"-IF($D417=0,0,IF(AD$243>($C417+$D417),$E417+SUM($G417:AC417),IF(SUM($E417,$G417:AC417)<0,$E417+SUM($G417:AC417),IF(SUM($E417,$G417:AC417)=0,0,($E417+SUM($G417:$Q417))/($D417-COUNT($G417:$Q417))))))","v":-2.4768755016278572},{"$f":"-IF($D417=0,0,IF(AE$243>($C417+$D417),$E417+SUM($G417:AD417),IF(SUM($E417,$G417:AD417)<0,$E417+SUM($G417:AD417),IF(SUM($E417,$G417:AD417)=0,0,($E417+SUM($G417:$Q417))/($D417-COUNT($G417:$Q417))))))","v":-2.4768755016278572},{"$f":"-IF($D417=0,0,IF(AF$243>($C417+$D417),$E417+SUM($G417:AE417),IF(SUM($E417,$G417:AE417)<0,$E417+SUM($G417:AE417),IF(SUM($E417,$G417:AE417)=0,0,($E417+SUM($G417:$Q417))/($D417-COUNT($G417:$Q417))))))","v":-2.4768755016278572}]
[null,null,2029,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C418,$G$171:$AF$171,0))","v":37.153132524417856},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C418,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D418=0,0,IF(AD$243>($C418+$D418),$E418+SUM($G418:AC418),IF(SUM($E418,$G418:AC418)<0,$E418+SUM($G418:AC418),IF(SUM($E418,$G418:AC418)=0,0,($E418+SUM($G418:$Q418))/($D418-COUNT($G418:$Q418))))))","v":-2.4768755016278572},{"$f":"-IF($D418=0,0,IF(AE$243>($C418+$D418),$E418+SUM($G418:AD418),IF(SUM($E418,$G418:AD418)<0,$E418+SUM($G418:AD418),IF(SUM($E418,$G418:AD418)=0,0,($E418+SUM($G418:$Q418))/($D418-COUNT($G418:$Q418))))))","v":-2.4768755016278572},{"$f":"-IF($D418=0,0,IF(AF$243>($C418+$D418),$E418+SUM($G418:AE418),IF(SUM($E418,$G418:AE418)<0,$E418+SUM($G418:AE418),IF(SUM($E418,$G418:AE418)=0,0,($E418+SUM($G418:$Q418))/($D418-COUNT($G418:$Q418))))))","v":-2.4768755016278572}]
[null,null,2030,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C419,$G$171:$AF$171,0))","v":37.153132524417856},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C419,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D419=0,0,IF(AE$243>($C419+$D419),$E419+SUM($G419:AD419),IF(SUM($E419,$G419:AD419)<0,$E419+SUM($G419:AD419),IF(SUM($E419,$G419:AD419)=0,0,($E419+SUM($G419:$Q419))/($D419-COUNT($G419:$Q419))))))","v":-2.4768755016278572},{"$f":"-IF($D419=0,0,IF(AF$243>($C419+$D419),$E419+SUM($G419:AE419),IF(SUM($E419,$G419:AE419)<0,$E419+SUM($G419:AE419),IF(SUM($E419,$G419:AE419)=0,0,($E419+SUM($G419:$Q419))/($D419-COUNT($G419:$Q419))))))","v":-2.4768755016278572}]
[null,null,2031,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C420,$G$171:$AF$171,0))","v":37.153132524417856},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C420,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D420=0,0,IF(AF$243>($C420+$D420),$E420+SUM($G420:AE420),IF(SUM($E420,$G420:AE420)<0,$E420+SUM($G420:AE420),IF(SUM($E420,$G420:AE420)=0,0,($E420+SUM($G420:$Q420))/($D420-COUNT($G420:$Q420))))))","v":-2.4768755016278572}]
[null,null,2032,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C421,$G$171:$AF$171,0))","v":37.153132524417856},{"$f":"INDEX($G$215:$AF$225,MATCH(B394,$B$215:$B$225,0),MATCH(C421,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E396:E421)-SUM(G192:AF192),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G395:G421)","v":-23.56890140654269},{"$f":"SUM(H395:H421)","v":-23.796647085527734},-24.240820521600217,-25.214218892356079,-25.796251974923219,-26.383661528199493,-27.172231742708355,-27.837438381762713,-30.490006672050438,-14.344049469106698,-11.981202338662293,-8.0295683411637402,-9.1854645202868586,-10.758553160800577,-12.639337036402534,-14.546283145114696,-16.447933847167249,-18.713252047988728,-21.005480138843748,-23.360984717622298,-25.768122428447555,-28.199703399043869,-29.801619062485621,-32.17176726699703,-34.139664406043451,-35.105834067223952]
[]
[null,"IT","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":9.8000000000000007},{"$f":"VLOOKUP(B424,$B$157:$F$167,5,FALSE)","v":19.87114136804259},null,{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":-2.0276674865349578},{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":-2.0276674865349578},{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":-2.0276674865349578},{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":-2.0276674865349582},{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":-2.0276674865349582},{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":-2.0276674865349578},{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":-1.7580131322575816},{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":-1.7580131322575818},{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":-1.7580131322575816},{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":-1.4064105058060665},{"$f":"IF($D425=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B424,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"-IF($D425=0,0,IF(R$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-R$243+1)))","v":-2.886579864025407E-15},{"$f":"-IF($D425=0,0,IF(S$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-S$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(T$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-T$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(U$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-U$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(V$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-V$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(W$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-W$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(X$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-X$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(Y$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-Y$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(Z$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-Z$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(AA$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-AA$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(AB$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-AB$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(AC$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-AC$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(AD$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-AD$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(AE$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-AE$243+1)))","v":0},{"$f":"-IF($D425=0,0,IF(AF$243>($C425+$D425),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C425,$D425)-AF$243+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C426,$G$171:$AF$171,0))","v":20.173463174001135},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C426,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B424,Dx_Inputs!$B$533:$B$543,0),MATCH($C426+1,Dx_Inputs!$E$471:$AD$471))","v":-2.375160930425793},{"$f":"H426","v":-2.375160930425793},{"$f":"-IF($D426=0,0,IF(J$243>($C426+$D426),$E426+SUM($G426:I426),SUM($E426:$I426)/($D426-2)))","v":-1.8900908471996998},{"$f":"-IF($D426=0,0,IF(K$243>($C426+$D426),$E426+SUM($G426:J426),SUM($E426:$I426)/($D426-2)))","v":-1.8900908471996998},{"$f":"-IF($D426=0,0,IF(L$243>($C426+$D426),$E426+SUM($G426:K426),SUM($E426:$I426)/($D426-2)))","v":-1.8900908471996998},{"$f":"-IF($D426=0,0,IF(M$243>($C426+$D426),$E426+SUM($G426:L426),SUM($E426:$I426)/($D426-2)))","v":-1.8900908471996998},{"$f":"-IF($D426=0,0,IF(N$243>($C426+$D426),$E426+SUM($G426:M426),SUM($E426:$I426)/($D426-2)))","v":-1.8900908471996998},{"$f":"-IF($D426=0,0,IF(O$243>($C426+$D426),$E426+SUM($G426:N426),SUM($E426:$I426)/($D426-2)))","v":-1.8900908471996998},{"$f":"-IF($D426=0,0,IF(P$243>($C426+$D426),$E426+SUM($G426:O426),SUM($E426:$I426)/($D426-2)))","v":-1.8900908471996998},{"$f":"-IF($D426=0,0,IF(Q$243>($C426+$D426),$E426+SUM($G426:P426),SUM($E426:$I426)/($D426-2)))","v":-1.8900908471996998},{"$f":"-IF($D426=0,0,IF(R$243>($C426+$D426),$E426+SUM($G426:Q426),IF(SUM($E426,$G426:Q426)<0,$E426+SUM($G426:Q426),IF(SUM($E426,$G426:Q426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":-0.30241453555194653},{"$f":"-IF($D426=0,0,IF(S$243>($C426+$D426),$E426+SUM($G426:R426),IF(SUM($E426,$G426:R426)<0,$E426+SUM($G426:R426),IF(SUM($E426,$G426:R426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(T$243>($C426+$D426),$E426+SUM($G426:S426),IF(SUM($E426,$G426:S426)<0,$E426+SUM($G426:S426),IF(SUM($E426,$G426:S426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(U$243>($C426+$D426),$E426+SUM($G426:T426),IF(SUM($E426,$G426:T426)<0,$E426+SUM($G426:T426),IF(SUM($E426,$G426:T426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(V$243>($C426+$D426),$E426+SUM($G426:U426),IF(SUM($E426,$G426:U426)<0,$E426+SUM($G426:U426),IF(SUM($E426,$G426:U426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(W$243>($C426+$D426),$E426+SUM($G426:V426),IF(SUM($E426,$G426:V426)<0,$E426+SUM($G426:V426),IF(SUM($E426,$G426:V426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(X$243>($C426+$D426),$E426+SUM($G426:W426),IF(SUM($E426,$G426:W426)<0,$E426+SUM($G426:W426),IF(SUM($E426,$G426:W426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(Y$243>($C426+$D426),$E426+SUM($G426:X426),IF(SUM($E426,$G426:X426)<0,$E426+SUM($G426:X426),IF(SUM($E426,$G426:X426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(Z$243>($C426+$D426),$E426+SUM($G426:Y426),IF(SUM($E426,$G426:Y426)<0,$E426+SUM($G426:Y426),IF(SUM($E426,$G426:Y426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(AA$243>($C426+$D426),$E426+SUM($G426:Z426),IF(SUM($E426,$G426:Z426)<0,$E426+SUM($G426:Z426),IF(SUM($E426,$G426:Z426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(AB$243>($C426+$D426),$E426+SUM($G426:AA426),IF(SUM($E426,$G426:AA426)<0,$E426+SUM($G426:AA426),IF(SUM($E426,$G426:AA426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(AC$243>($C426+$D426),$E426+SUM($G426:AB426),IF(SUM($E426,$G426:AB426)<0,$E426+SUM($G426:AB426),IF(SUM($E426,$G426:AB426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(AD$243>($C426+$D426),$E426+SUM($G426:AC426),IF(SUM($E426,$G426:AC426)<0,$E426+SUM($G426:AC426),IF(SUM($E426,$G426:AC426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(AE$243>($C426+$D426),$E426+SUM($G426:AD426),IF(SUM($E426,$G426:AD426)<0,$E426+SUM($G426:AD426),IF(SUM($E426,$G426:AD426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0},{"$f":"-IF($D426=0,0,IF(AF$243>($C426+$D426),$E426+SUM($G426:AE426),IF(SUM($E426,$G426:AE426)<0,$E426+SUM($G426:AE426),IF(SUM($E426,$G426:AE426)=0,0,($E426+SUM($G426:$Q426))/($D426-COUNT($G426:$Q426))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C427,$G$171:$AF$171,0))","v":36.759502750968856},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C427,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B424,Dx_Inputs!$B$533:$B$543,0),MATCH($C427+1,Dx_Inputs!$E$471:$AD$471))","v":-2.0450279744537707},{"$f":"-IF($D427=0,0,IF(J$243>($C427+$D427),$E427+SUM($G427:I427),SUM($E427:$I427)/($D427-1)))","v":-3.7897898227636553},{"$f":"-IF($D427=0,0,IF(K$243>($C427+$D427),$E427+SUM($G427:J427),SUM($E427:$I427)/($D427-1)))","v":-3.7897898227636553},{"$f":"-IF($D427=0,0,IF(L$243>($C427+$D427),$E427+SUM($G427:K427),SUM($E427:$I427)/($D427-1)))","v":-3.7897898227636553},{"$f":"-IF($D427=0,0,IF(M$243>($C427+$D427),$E427+SUM($G427:L427),SUM($E427:$I427)/($D427-1)))","v":-3.7897898227636553},{"$f":"-IF($D427=0,0,IF(N$243>($C427+$D427),$E427+SUM($G427:M427),SUM($E427:$I427)/($D427-1)))","v":-3.7897898227636553},{"$f":"-IF($D427=0,0,IF(O$243>($C427+$D427),$E427+SUM($G427:N427),SUM($E427:$I427)/($D427-1)))","v":-3.7897898227636553},{"$f":"-IF($D427=0,0,IF(P$243>($C427+$D427),$E427+SUM($G427:O427),SUM($E427:$I427)/($D427-1)))","v":-3.7897898227636553},{"$f":"-IF($D427=0,0,IF(Q$243>($C427+$D427),$E427+SUM($G427:P427),SUM($E427:$I427)/($D427-1)))","v":-3.7897898227636553},{"$f":"-IF($D427=0,0,IF(R$243>($C427+$D427),$E427+SUM($G427:Q427),IF(SUM($E427,$G427:Q427)<0,$E427+SUM($G427:Q427),IF(SUM($E427,$G427:Q427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":-3.7897898227636548},{"$f":"-IF($D427=0,0,IF(S$243>($C427+$D427),$E427+SUM($G427:R427),IF(SUM($E427,$G427:R427)<0,$E427+SUM($G427:R427),IF(SUM($E427,$G427:R427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":-0.60636637164218854},{"$f":"-IF($D427=0,0,IF(T$243>($C427+$D427),$E427+SUM($G427:S427),IF(SUM($E427,$G427:S427)<0,$E427+SUM($G427:S427),IF(SUM($E427,$G427:S427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(U$243>($C427+$D427),$E427+SUM($G427:T427),IF(SUM($E427,$G427:T427)<0,$E427+SUM($G427:T427),IF(SUM($E427,$G427:T427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(V$243>($C427+$D427),$E427+SUM($G427:U427),IF(SUM($E427,$G427:U427)<0,$E427+SUM($G427:U427),IF(SUM($E427,$G427:U427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(W$243>($C427+$D427),$E427+SUM($G427:V427),IF(SUM($E427,$G427:V427)<0,$E427+SUM($G427:V427),IF(SUM($E427,$G427:V427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(X$243>($C427+$D427),$E427+SUM($G427:W427),IF(SUM($E427,$G427:W427)<0,$E427+SUM($G427:W427),IF(SUM($E427,$G427:W427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(Y$243>($C427+$D427),$E427+SUM($G427:X427),IF(SUM($E427,$G427:X427)<0,$E427+SUM($G427:X427),IF(SUM($E427,$G427:X427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(Z$243>($C427+$D427),$E427+SUM($G427:Y427),IF(SUM($E427,$G427:Y427)<0,$E427+SUM($G427:Y427),IF(SUM($E427,$G427:Y427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(AA$243>($C427+$D427),$E427+SUM($G427:Z427),IF(SUM($E427,$G427:Z427)<0,$E427+SUM($G427:Z427),IF(SUM($E427,$G427:Z427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(AB$243>($C427+$D427),$E427+SUM($G427:AA427),IF(SUM($E427,$G427:AA427)<0,$E427+SUM($G427:AA427),IF(SUM($E427,$G427:AA427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(AC$243>($C427+$D427),$E427+SUM($G427:AB427),IF(SUM($E427,$G427:AB427)<0,$E427+SUM($G427:AB427),IF(SUM($E427,$G427:AB427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(AD$243>($C427+$D427),$E427+SUM($G427:AC427),IF(SUM($E427,$G427:AC427)<0,$E427+SUM($G427:AC427),IF(SUM($E427,$G427:AC427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(AE$243>($C427+$D427),$E427+SUM($G427:AD427),IF(SUM($E427,$G427:AD427)<0,$E427+SUM($G427:AD427),IF(SUM($E427,$G427:AD427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0},{"$f":"-IF($D427=0,0,IF(AF$243>($C427+$D427),$E427+SUM($G427:AE427),IF(SUM($E427,$G427:AE427)<0,$E427+SUM($G427:AE427),IF(SUM($E427,$G427:AE427)=0,0,($E427+SUM($G427:$Q427))/($D427-COUNT($G427:$Q427))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C428,$G$171:$AF$171,0))","v":22.244721510675614},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C428,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B424,Dx_Inputs!$B$533:$B$543,0),MATCH($C428+1,Dx_Inputs!$E$471:$AD$471))","v":-2.189441093570434},{"$f":"J428","v":-2.189441093570434},{"$f":"K428","v":-2.189441093570434},{"$f":"-IF($D428=0,0,IF(M$243>($C428+$D428),$E428+SUM($G428:L428),SUM($E428:$L428)/($D428-3)))","v":-2.1894410935704349},{"$f":"-IF($D428=0,0,IF(N$243>($C428+$D428),$E428+SUM($G428:M428),SUM($E428:$L428)/($D428-3)))","v":-2.1894410935704349},{"$f":"-IF($D428=0,0,IF(O$243>($C428+$D428),$E428+SUM($G428:N428),SUM($E428:$L428)/($D428-3)))","v":-2.1894410935704349},{"$f":"-IF($D428=0,0,IF(P$243>($C428+$D428),$E428+SUM($G428:O428),SUM($E428:$L428)/($D428-3)))","v":-2.1894410935704349},{"$f":"-IF($D428=0,0,IF(Q$243>($C428+$D428),$E428+SUM($G428:P428),SUM($E428:$L428)/($D428-3)))","v":-2.1894410935704349},{"$f":"-IF($D428=0,0,IF(R$243>($C428+$D428),$E428+SUM($G428:Q428),IF(SUM($E428,$G428:Q428)<0,$E428+SUM($G428:Q428),IF(SUM($E428,$G428:Q428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-2.1894410935704327},{"$f":"-IF($D428=0,0,IF(S$243>($C428+$D428),$E428+SUM($G428:R428),IF(SUM($E428,$G428:R428)<0,$E428+SUM($G428:R428),IF(SUM($E428,$G428:R428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-2.1894410935704327},{"$f":"-IF($D428=0,0,IF(T$243>($C428+$D428),$E428+SUM($G428:S428),IF(SUM($E428,$G428:S428)<0,$E428+SUM($G428:S428),IF(SUM($E428,$G428:S428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-0.35031057497126739},{"$f":"-IF($D428=0,0,IF(U$243>($C428+$D428),$E428+SUM($G428:T428),IF(SUM($E428,$G428:T428)<0,$E428+SUM($G428:T428),IF(SUM($E428,$G428:T428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(V$243>($C428+$D428),$E428+SUM($G428:U428),IF(SUM($E428,$G428:U428)<0,$E428+SUM($G428:U428),IF(SUM($E428,$G428:U428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(W$243>($C428+$D428),$E428+SUM($G428:V428),IF(SUM($E428,$G428:V428)<0,$E428+SUM($G428:V428),IF(SUM($E428,$G428:V428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(X$243>($C428+$D428),$E428+SUM($G428:W428),IF(SUM($E428,$G428:W428)<0,$E428+SUM($G428:W428),IF(SUM($E428,$G428:W428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(Y$243>($C428+$D428),$E428+SUM($G428:X428),IF(SUM($E428,$G428:X428)<0,$E428+SUM($G428:X428),IF(SUM($E428,$G428:X428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(Z$243>($C428+$D428),$E428+SUM($G428:Y428),IF(SUM($E428,$G428:Y428)<0,$E428+SUM($G428:Y428),IF(SUM($E428,$G428:Y428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(AA$243>($C428+$D428),$E428+SUM($G428:Z428),IF(SUM($E428,$G428:Z428)<0,$E428+SUM($G428:Z428),IF(SUM($E428,$G428:Z428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(AB$243>($C428+$D428),$E428+SUM($G428:AA428),IF(SUM($E428,$G428:AA428)<0,$E428+SUM($G428:AA428),IF(SUM($E428,$G428:AA428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(AC$243>($C428+$D428),$E428+SUM($G428:AB428),IF(SUM($E428,$G428:AB428)<0,$E428+SUM($G428:AB428),IF(SUM($E428,$G428:AB428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(AD$243>($C428+$D428),$E428+SUM($G428:AC428),IF(SUM($E428,$G428:AC428)<0,$E428+SUM($G428:AC428),IF(SUM($E428,$G428:AC428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(AE$243>($C428+$D428),$E428+SUM($G428:AD428),IF(SUM($E428,$G428:AD428)<0,$E428+SUM($G428:AD428),IF(SUM($E428,$G428:AD428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0},{"$f":"-IF($D428=0,0,IF(AF$243>($C428+$D428),$E428+SUM($G428:AE428),IF(SUM($E428,$G428:AE428)<0,$E428+SUM($G428:AE428),IF(SUM($E428,$G428:AE428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C429,$G$171:$AF$171,0))","v":15.242657457396884},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C429,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B424,Dx_Inputs!$B$533:$B$543,0),MATCH($C429+1,Dx_Inputs!$E$471:$AD$471))","v":-2.0934000739529908},{"$f":"K429","v":-2.0934000739529908},{"$f":"-IF($D429=0,0,IF(M$243>($C429+$D429),$E429+SUM($G429:L429),SUM($E429:$L429)/($D429-2)))","v":-1.3548844742023165},{"$f":"-IF($D429=0,0,IF(N$243>($C429+$D429),$E429+SUM($G429:M429),SUM($E429:$L429)/($D429-2)))","v":-1.3548844742023165},{"$f":"-IF($D429=0,0,IF(O$243>($C429+$D429),$E429+SUM($G429:N429),SUM($E429:$L429)/($D429-2)))","v":-1.3548844742023165},{"$f":"-IF($D429=0,0,IF(P$243>($C429+$D429),$E429+SUM($G429:O429),SUM($E429:$L429)/($D429-2)))","v":-1.3548844742023165},{"$f":"-IF($D429=0,0,IF(Q$243>($C429+$D429),$E429+SUM($G429:P429),SUM($E429:$L429)/($D429-2)))","v":-1.3548844742023165},{"$f":"-IF($D429=0,0,IF(R$243>($C429+$D429),$E429+SUM($G429:Q429),IF(SUM($E429,$G429:Q429)<0,$E429+SUM($G429:Q429),IF(SUM($E429,$G429:Q429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-1.3548844742023165},{"$f":"-IF($D429=0,0,IF(S$243>($C429+$D429),$E429+SUM($G429:R429),IF(SUM($E429,$G429:R429)<0,$E429+SUM($G429:R429),IF(SUM($E429,$G429:R429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-1.3548844742023165},{"$f":"-IF($D429=0,0,IF(T$243>($C429+$D429),$E429+SUM($G429:S429),IF(SUM($E429,$G429:S429)<0,$E429+SUM($G429:S429),IF(SUM($E429,$G429:S429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-1.3548844742023165},{"$f":"-IF($D429=0,0,IF(U$243>($C429+$D429),$E429+SUM($G429:T429),IF(SUM($E429,$G429:T429)<0,$E429+SUM($G429:T429),IF(SUM($E429,$G429:T429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-0.21678151587236982},{"$f":"-IF($D429=0,0,IF(V$243>($C429+$D429),$E429+SUM($G429:U429),IF(SUM($E429,$G429:U429)<0,$E429+SUM($G429:U429),IF(SUM($E429,$G429:U429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0},{"$f":"-IF($D429=0,0,IF(W$243>($C429+$D429),$E429+SUM($G429:V429),IF(SUM($E429,$G429:V429)<0,$E429+SUM($G429:V429),IF(SUM($E429,$G429:V429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0},{"$f":"-IF($D429=0,0,IF(X$243>($C429+$D429),$E429+SUM($G429:W429),IF(SUM($E429,$G429:W429)<0,$E429+SUM($G429:W429),IF(SUM($E429,$G429:W429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0},{"$f":"-IF($D429=0,0,IF(Y$243>($C429+$D429),$E429+SUM($G429:X429),IF(SUM($E429,$G429:X429)<0,$E429+SUM($G429:X429),IF(SUM($E429,$G429:X429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0},{"$f":"-IF($D429=0,0,IF(Z$243>($C429+$D429),$E429+SUM($G429:Y429),IF(SUM($E429,$G429:Y429)<0,$E429+SUM($G429:Y429),IF(SUM($E429,$G429:Y429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0},{"$f":"-IF($D429=0,0,IF(AA$243>($C429+$D429),$E429+SUM($G429:Z429),IF(SUM($E429,$G429:Z429)<0,$E429+SUM($G429:Z429),IF(SUM($E429,$G429:Z429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0},{"$f":"-IF($D429=0,0,IF(AB$243>($C429+$D429),$E429+SUM($G429:AA429),IF(SUM($E429,$G429:AA429)<0,$E429+SUM($G429:AA429),IF(SUM($E429,$G429:AA429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0},{"$f":"-IF($D429=0,0,IF(AC$243>($C429+$D429),$E429+SUM($G429:AB429),IF(SUM($E429,$G429:AB429)<0,$E429+SUM($G429:AB429),IF(SUM($E429,$G429:AB429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0},{"$f":"-IF($D429=0,0,IF(AD$243>($C429+$D429),$E429+SUM($G429:AC429),IF(SUM($E429,$G429:AC429)<0,$E429+SUM($G429:AC429),IF(SUM($E429,$G429:AC429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0},{"$f":"-IF($D429=0,0,IF(AE$243>($C429+$D429),$E429+SUM($G429:AD429),IF(SUM($E429,$G429:AD429)<0,$E429+SUM($G429:AD429),IF(SUM($E429,$G429:AD429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0},{"$f":"-IF($D429=0,0,IF(AF$243>($C429+$D429),$E429+SUM($G429:AE429),IF(SUM($E429,$G429:AE429)<0,$E429+SUM($G429:AE429),IF(SUM($E429,$G429:AE429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C430,$G$171:$AF$171,0))","v":24.639059369717828},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C430,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B424,Dx_Inputs!$B$533:$B$543,0),MATCH($C430+1,Dx_Inputs!$E$471:$AD$471))","v":-2.6431819115568072},{"$f":"-IF($D430=0,0,IF(M$243>($C430+$D430),$E430+SUM($G430:L430),SUM($E430:$L430)/($D430-1)))","v":-2.4012966657381023},{"$f":"-IF($D430=0,0,IF(N$243>($C430+$D430),$E430+SUM($G430:M430),SUM($E430:$L430)/($D430-1)))","v":-2.4012966657381023},{"$f":"-IF($D430=0,0,IF(O$243>($C430+$D430),$E430+SUM($G430:N430),SUM($E430:$L430)/($D430-1)))","v":-2.4012966657381023},{"$f":"-IF($D430=0,0,IF(P$243>($C430+$D430),$E430+SUM($G430:O430),SUM($E430:$L430)/($D430-1)))","v":-2.4012966657381023},{"$f":"-IF($D430=0,0,IF(Q$243>($C430+$D430),$E430+SUM($G430:P430),SUM($E430:$L430)/($D430-1)))","v":-2.4012966657381023},{"$f":"-IF($D430=0,0,IF(R$243>($C430+$D430),$E430+SUM($G430:Q430),IF(SUM($E430,$G430:Q430)<0,$E430+SUM($G430:Q430),IF(SUM($E430,$G430:Q430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-2.4012966657381036},{"$f":"-IF($D430=0,0,IF(S$243>($C430+$D430),$E430+SUM($G430:R430),IF(SUM($E430,$G430:R430)<0,$E430+SUM($G430:R430),IF(SUM($E430,$G430:R430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-2.4012966657381036},{"$f":"-IF($D430=0,0,IF(T$243>($C430+$D430),$E430+SUM($G430:S430),IF(SUM($E430,$G430:S430)<0,$E430+SUM($G430:S430),IF(SUM($E430,$G430:S430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-2.4012966657381036},{"$f":"-IF($D430=0,0,IF(U$243>($C430+$D430),$E430+SUM($G430:T430),IF(SUM($E430,$G430:T430)<0,$E430+SUM($G430:T430),IF(SUM($E430,$G430:T430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-2.4012966657381036},{"$f":"-IF($D430=0,0,IF(V$243>($C430+$D430),$E430+SUM($G430:U430),IF(SUM($E430,$G430:U430)<0,$E430+SUM($G430:U430),IF(SUM($E430,$G430:U430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-0.38420746651809168},{"$f":"-IF($D430=0,0,IF(W$243>($C430+$D430),$E430+SUM($G430:V430),IF(SUM($E430,$G430:V430)<0,$E430+SUM($G430:V430),IF(SUM($E430,$G430:V430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":0},{"$f":"-IF($D430=0,0,IF(X$243>($C430+$D430),$E430+SUM($G430:W430),IF(SUM($E430,$G430:W430)<0,$E430+SUM($G430:W430),IF(SUM($E430,$G430:W430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":0},{"$f":"-IF($D430=0,0,IF(Y$243>($C430+$D430),$E430+SUM($G430:X430),IF(SUM($E430,$G430:X430)<0,$E430+SUM($G430:X430),IF(SUM($E430,$G430:X430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":0},{"$f":"-IF($D430=0,0,IF(Z$243>($C430+$D430),$E430+SUM($G430:Y430),IF(SUM($E430,$G430:Y430)<0,$E430+SUM($G430:Y430),IF(SUM($E430,$G430:Y430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":0},{"$f":"-IF($D430=0,0,IF(AA$243>($C430+$D430),$E430+SUM($G430:Z430),IF(SUM($E430,$G430:Z430)<0,$E430+SUM($G430:Z430),IF(SUM($E430,$G430:Z430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":0},{"$f":"-IF($D430=0,0,IF(AB$243>($C430+$D430),$E430+SUM($G430:AA430),IF(SUM($E430,$G430:AA430)<0,$E430+SUM($G430:AA430),IF(SUM($E430,$G430:AA430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":0},{"$f":"-IF($D430=0,0,IF(AC$243>($C430+$D430),$E430+SUM($G430:AB430),IF(SUM($E430,$G430:AB430)<0,$E430+SUM($G430:AB430),IF(SUM($E430,$G430:AB430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":0},{"$f":"-IF($D430=0,0,IF(AD$243>($C430+$D430),$E430+SUM($G430:AC430),IF(SUM($E430,$G430:AC430)<0,$E430+SUM($G430:AC430),IF(SUM($E430,$G430:AC430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":0},{"$f":"-IF($D430=0,0,IF(AE$243>($C430+$D430),$E430+SUM($G430:AD430),IF(SUM($E430,$G430:AD430)<0,$E430+SUM($G430:AD430),IF(SUM($E430,$G430:AD430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":0},{"$f":"-IF($D430=0,0,IF(AF$243>($C430+$D430),$E430+SUM($G430:AE430),IF(SUM($E430,$G430:AE430)<0,$E430+SUM($G430:AE430),IF(SUM($E430,$G430:AE430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":0}]
[null,null,2012,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C431,$G$171:$AF$171,0))","v":32.220813897875523},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C431,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B424,Dx_Inputs!$B$533:$B$543,0),MATCH($C431+1,Dx_Inputs!$E$471:$AD$471))","v":-3.1713399505782998},{"$f":"M431","v":-3.1713399505782998},{"$f":"N431","v":-3.1713399505782998},{"$f":"O431","v":-3.1713399505782998},{"$f":"P431","v":-3.1713399505782998},{"$f":"-IF($D431=0,0,IF(R$243>($C431+$D431),$E431+SUM($G431:Q431),IF(SUM($E431,$G431:Q431)<0,$E431+SUM($G431:Q431),IF(SUM($E431,$G431:Q431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-3.1713399505782989},{"$f":"-IF($D431=0,0,IF(S$243>($C431+$D431),$E431+SUM($G431:R431),IF(SUM($E431,$G431:R431)<0,$E431+SUM($G431:R431),IF(SUM($E431,$G431:R431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-3.1713399505782989},{"$f":"-IF($D431=0,0,IF(T$243>($C431+$D431),$E431+SUM($G431:S431),IF(SUM($E431,$G431:S431)<0,$E431+SUM($G431:S431),IF(SUM($E431,$G431:S431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-3.1713399505782989},{"$f":"-IF($D431=0,0,IF(U$243>($C431+$D431),$E431+SUM($G431:T431),IF(SUM($E431,$G431:T431)<0,$E431+SUM($G431:T431),IF(SUM($E431,$G431:T431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-3.1713399505782989},{"$f":"-IF($D431=0,0,IF(V$243>($C431+$D431),$E431+SUM($G431:U431),IF(SUM($E431,$G431:U431)<0,$E431+SUM($G431:U431),IF(SUM($E431,$G431:U431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-3.1713399505782989},{"$f":"-IF($D431=0,0,IF(W$243>($C431+$D431),$E431+SUM($G431:V431),IF(SUM($E431,$G431:V431)<0,$E431+SUM($G431:V431),IF(SUM($E431,$G431:V431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-0.50741439209252448},{"$f":"-IF($D431=0,0,IF(X$243>($C431+$D431),$E431+SUM($G431:W431),IF(SUM($E431,$G431:W431)<0,$E431+SUM($G431:W431),IF(SUM($E431,$G431:W431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":0},{"$f":"-IF($D431=0,0,IF(Y$243>($C431+$D431),$E431+SUM($G431:X431),IF(SUM($E431,$G431:X431)<0,$E431+SUM($G431:X431),IF(SUM($E431,$G431:X431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":0},{"$f":"-IF($D431=0,0,IF(Z$243>($C431+$D431),$E431+SUM($G431:Y431),IF(SUM($E431,$G431:Y431)<0,$E431+SUM($G431:Y431),IF(SUM($E431,$G431:Y431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":0},{"$f":"-IF($D431=0,0,IF(AA$243>($C431+$D431),$E431+SUM($G431:Z431),IF(SUM($E431,$G431:Z431)<0,$E431+SUM($G431:Z431),IF(SUM($E431,$G431:Z431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":0},{"$f":"-IF($D431=0,0,IF(AB$243>($C431+$D431),$E431+SUM($G431:AA431),IF(SUM($E431,$G431:AA431)<0,$E431+SUM($G431:AA431),IF(SUM($E431,$G431:AA431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":0},{"$f":"-IF($D431=0,0,IF(AC$243>($C431+$D431),$E431+SUM($G431:AB431),IF(SUM($E431,$G431:AB431)<0,$E431+SUM($G431:AB431),IF(SUM($E431,$G431:AB431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":0},{"$f":"-IF($D431=0,0,IF(AD$243>($C431+$D431),$E431+SUM($G431:AC431),IF(SUM($E431,$G431:AC431)<0,$E431+SUM($G431:AC431),IF(SUM($E431,$G431:AC431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":0},{"$f":"-IF($D431=0,0,IF(AE$243>($C431+$D431),$E431+SUM($G431:AD431),IF(SUM($E431,$G431:AD431)<0,$E431+SUM($G431:AD431),IF(SUM($E431,$G431:AD431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":0},{"$f":"-IF($D431=0,0,IF(AF$243>($C431+$D431),$E431+SUM($G431:AE431),IF(SUM($E431,$G431:AE431)<0,$E431+SUM($G431:AE431),IF(SUM($E431,$G431:AE431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":0}]
[null,null,2013,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C432,$G$171:$AF$171,0))","v":20.158599221789878},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C432,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B424,Dx_Inputs!$B$533:$B$543,0),MATCH($C432+1,Dx_Inputs!$E$471:$AD$471))","v":-4.7203626194102206},{"$f":"N432","v":-4.7203626194102206},{"$f":"O432","v":-4.7203626194102206},{"$f":"P432","v":-4.7203626194102206},{"$f":"-IF($D432=0,0,IF(R$243>($C432+$D432),$E432+SUM($G432:Q432),IF(SUM($E432,$G432:Q432)<0,$E432+SUM($G432:Q432),IF(SUM($E432,$G432:Q432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-0.63857437207449763},{"$f":"-IF($D432=0,0,IF(S$243>($C432+$D432),$E432+SUM($G432:R432),IF(SUM($E432,$G432:R432)<0,$E432+SUM($G432:R432),IF(SUM($E432,$G432:R432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-0.63857437207449763},{"$f":"-IF($D432=0,0,IF(T$243>($C432+$D432),$E432+SUM($G432:S432),IF(SUM($E432,$G432:S432)<0,$E432+SUM($G432:S432),IF(SUM($E432,$G432:S432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(U$243>($C432+$D432),$E432+SUM($G432:T432),IF(SUM($E432,$G432:T432)<0,$E432+SUM($G432:T432),IF(SUM($E432,$G432:T432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(V$243>($C432+$D432),$E432+SUM($G432:U432),IF(SUM($E432,$G432:U432)<0,$E432+SUM($G432:U432),IF(SUM($E432,$G432:U432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(W$243>($C432+$D432),$E432+SUM($G432:V432),IF(SUM($E432,$G432:V432)<0,$E432+SUM($G432:V432),IF(SUM($E432,$G432:V432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(X$243>($C432+$D432),$E432+SUM($G432:W432),IF(SUM($E432,$G432:W432)<0,$E432+SUM($G432:W432),IF(SUM($E432,$G432:W432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(Y$243>($C432+$D432),$E432+SUM($G432:X432),IF(SUM($E432,$G432:X432)<0,$E432+SUM($G432:X432),IF(SUM($E432,$G432:X432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(Z$243>($C432+$D432),$E432+SUM($G432:Y432),IF(SUM($E432,$G432:Y432)<0,$E432+SUM($G432:Y432),IF(SUM($E432,$G432:Y432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(AA$243>($C432+$D432),$E432+SUM($G432:Z432),IF(SUM($E432,$G432:Z432)<0,$E432+SUM($G432:Z432),IF(SUM($E432,$G432:Z432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(AB$243>($C432+$D432),$E432+SUM($G432:AA432),IF(SUM($E432,$G432:AA432)<0,$E432+SUM($G432:AA432),IF(SUM($E432,$G432:AA432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(AC$243>($C432+$D432),$E432+SUM($G432:AB432),IF(SUM($E432,$G432:AB432)<0,$E432+SUM($G432:AB432),IF(SUM($E432,$G432:AB432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(AD$243>($C432+$D432),$E432+SUM($G432:AC432),IF(SUM($E432,$G432:AC432)<0,$E432+SUM($G432:AC432),IF(SUM($E432,$G432:AC432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(AE$243>($C432+$D432),$E432+SUM($G432:AD432),IF(SUM($E432,$G432:AD432)<0,$E432+SUM($G432:AD432),IF(SUM($E432,$G432:AD432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0},{"$f":"-IF($D432=0,0,IF(AF$243>($C432+$D432),$E432+SUM($G432:AE432),IF(SUM($E432,$G432:AE432)<0,$E432+SUM($G432:AE432),IF(SUM($E432,$G432:AE432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C433,$G$171:$AF$171,0))","v":13.623730878186965},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C433,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B424,Dx_Inputs!$B$533:$B$543,0),MATCH($C433+1,Dx_Inputs!$E$471:$AD$471))","v":-4.5476929252928464},{"$f":"O433","v":-4.5476929252928464},{"$f":"P433","v":-4.5476929252928464},{"$f":"-IF($D433=0,0,IF(R$243>($C433+$D433),$E433+SUM($G433:Q433),IF(SUM($E433,$G433:Q433)<0,$E433+SUM($G433:Q433),IF(SUM($E433,$G433:Q433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":1.934789769157419E-2},{"$f":"-IF($D433=0,0,IF(S$243>($C433+$D433),$E433+SUM($G433:R433),IF(SUM($E433,$G433:R433)<0,$E433+SUM($G433:R433),IF(SUM($E433,$G433:R433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(T$243>($C433+$D433),$E433+SUM($G433:S433),IF(SUM($E433,$G433:S433)<0,$E433+SUM($G433:S433),IF(SUM($E433,$G433:S433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(U$243>($C433+$D433),$E433+SUM($G433:T433),IF(SUM($E433,$G433:T433)<0,$E433+SUM($G433:T433),IF(SUM($E433,$G433:T433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(V$243>($C433+$D433),$E433+SUM($G433:U433),IF(SUM($E433,$G433:U433)<0,$E433+SUM($G433:U433),IF(SUM($E433,$G433:U433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(W$243>($C433+$D433),$E433+SUM($G433:V433),IF(SUM($E433,$G433:V433)<0,$E433+SUM($G433:V433),IF(SUM($E433,$G433:V433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(X$243>($C433+$D433),$E433+SUM($G433:W433),IF(SUM($E433,$G433:W433)<0,$E433+SUM($G433:W433),IF(SUM($E433,$G433:W433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(Y$243>($C433+$D433),$E433+SUM($G433:X433),IF(SUM($E433,$G433:X433)<0,$E433+SUM($G433:X433),IF(SUM($E433,$G433:X433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(Z$243>($C433+$D433),$E433+SUM($G433:Y433),IF(SUM($E433,$G433:Y433)<0,$E433+SUM($G433:Y433),IF(SUM($E433,$G433:Y433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(AA$243>($C433+$D433),$E433+SUM($G433:Z433),IF(SUM($E433,$G433:Z433)<0,$E433+SUM($G433:Z433),IF(SUM($E433,$G433:Z433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(AB$243>($C433+$D433),$E433+SUM($G433:AA433),IF(SUM($E433,$G433:AA433)<0,$E433+SUM($G433:AA433),IF(SUM($E433,$G433:AA433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(AC$243>($C433+$D433),$E433+SUM($G433:AB433),IF(SUM($E433,$G433:AB433)<0,$E433+SUM($G433:AB433),IF(SUM($E433,$G433:AB433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(AD$243>($C433+$D433),$E433+SUM($G433:AC433),IF(SUM($E433,$G433:AC433)<0,$E433+SUM($G433:AC433),IF(SUM($E433,$G433:AC433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(AE$243>($C433+$D433),$E433+SUM($G433:AD433),IF(SUM($E433,$G433:AD433)<0,$E433+SUM($G433:AD433),IF(SUM($E433,$G433:AD433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0},{"$f":"-IF($D433=0,0,IF(AF$243>($C433+$D433),$E433+SUM($G433:AE433),IF(SUM($E433,$G433:AE433)<0,$E433+SUM($G433:AE433),IF(SUM($E433,$G433:AE433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C434,$G$171:$AF$171,0))","v":21.122589767441859},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C434,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B424,Dx_Inputs!$B$533:$B$543,0),MATCH($C434+1,Dx_Inputs!$E$471:$AD$471))","v":-2.6618455353044017},{"$f":"P434","v":-2.6618455353044017},{"$f":"-IF($D434=0,0,IF(R$243>($C434+$D434),$E434+SUM($G434:Q434),IF(SUM($E434,$G434:Q434)<0,$E434+SUM($G434:Q434),IF(SUM($E434,$G434:Q434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-3.9497246742082641},{"$f":"-IF($D434=0,0,IF(S$243>($C434+$D434),$E434+SUM($G434:R434),IF(SUM($E434,$G434:R434)<0,$E434+SUM($G434:R434),IF(SUM($E434,$G434:R434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-3.9497246742082641},{"$f":"-IF($D434=0,0,IF(T$243>($C434+$D434),$E434+SUM($G434:S434),IF(SUM($E434,$G434:S434)<0,$E434+SUM($G434:S434),IF(SUM($E434,$G434:S434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-3.9497246742082641},{"$f":"-IF($D434=0,0,IF(U$243>($C434+$D434),$E434+SUM($G434:T434),IF(SUM($E434,$G434:T434)<0,$E434+SUM($G434:T434),IF(SUM($E434,$G434:T434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-3.9497246742082641},{"$f":"-IF($D434=0,0,IF(V$243>($C434+$D434),$E434+SUM($G434:U434),IF(SUM($E434,$G434:U434)<0,$E434+SUM($G434:U434),IF(SUM($E434,$G434:U434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0},{"$f":"-IF($D434=0,0,IF(W$243>($C434+$D434),$E434+SUM($G434:V434),IF(SUM($E434,$G434:V434)<0,$E434+SUM($G434:V434),IF(SUM($E434,$G434:V434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0},{"$f":"-IF($D434=0,0,IF(X$243>($C434+$D434),$E434+SUM($G434:W434),IF(SUM($E434,$G434:W434)<0,$E434+SUM($G434:W434),IF(SUM($E434,$G434:W434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0},{"$f":"-IF($D434=0,0,IF(Y$243>($C434+$D434),$E434+SUM($G434:X434),IF(SUM($E434,$G434:X434)<0,$E434+SUM($G434:X434),IF(SUM($E434,$G434:X434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0},{"$f":"-IF($D434=0,0,IF(Z$243>($C434+$D434),$E434+SUM($G434:Y434),IF(SUM($E434,$G434:Y434)<0,$E434+SUM($G434:Y434),IF(SUM($E434,$G434:Y434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0},{"$f":"-IF($D434=0,0,IF(AA$243>($C434+$D434),$E434+SUM($G434:Z434),IF(SUM($E434,$G434:Z434)<0,$E434+SUM($G434:Z434),IF(SUM($E434,$G434:Z434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0},{"$f":"-IF($D434=0,0,IF(AB$243>($C434+$D434),$E434+SUM($G434:AA434),IF(SUM($E434,$G434:AA434)<0,$E434+SUM($G434:AA434),IF(SUM($E434,$G434:AA434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0},{"$f":"-IF($D434=0,0,IF(AC$243>($C434+$D434),$E434+SUM($G434:AB434),IF(SUM($E434,$G434:AB434)<0,$E434+SUM($G434:AB434),IF(SUM($E434,$G434:AB434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0},{"$f":"-IF($D434=0,0,IF(AD$243>($C434+$D434),$E434+SUM($G434:AC434),IF(SUM($E434,$G434:AC434)<0,$E434+SUM($G434:AC434),IF(SUM($E434,$G434:AC434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0},{"$f":"-IF($D434=0,0,IF(AE$243>($C434+$D434),$E434+SUM($G434:AD434),IF(SUM($E434,$G434:AD434)<0,$E434+SUM($G434:AD434),IF(SUM($E434,$G434:AD434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0},{"$f":"-IF($D434=0,0,IF(AF$243>($C434+$D434),$E434+SUM($G434:AE434),IF(SUM($E434,$G434:AE434)<0,$E434+SUM($G434:AE434),IF(SUM($E434,$G434:AE434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C435,$G$171:$AF$171,0))","v":12.640798342541435},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C435,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B424,Dx_Inputs!$B$533:$B$543,0),MATCH($C435+1,Dx_Inputs!$E$471:$AD$471))","v":-2.7824430463609233},{"$f":"-IF($D435=0,0,IF(R$243>($C435+$D435),$E435+SUM($G435:Q435),IF(SUM($E435,$G435:Q435)<0,$E435+SUM($G435:Q435),IF(SUM($E435,$G435:Q435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-1.9716710592361024},{"$f":"-IF($D435=0,0,IF(S$243>($C435+$D435),$E435+SUM($G435:R435),IF(SUM($E435,$G435:R435)<0,$E435+SUM($G435:R435),IF(SUM($E435,$G435:R435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-1.9716710592361024},{"$f":"-IF($D435=0,0,IF(T$243>($C435+$D435),$E435+SUM($G435:S435),IF(SUM($E435,$G435:S435)<0,$E435+SUM($G435:S435),IF(SUM($E435,$G435:S435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-1.9716710592361024},{"$f":"-IF($D435=0,0,IF(U$243>($C435+$D435),$E435+SUM($G435:T435),IF(SUM($E435,$G435:T435)<0,$E435+SUM($G435:T435),IF(SUM($E435,$G435:T435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-1.9716710592361024},{"$f":"-IF($D435=0,0,IF(V$243>($C435+$D435),$E435+SUM($G435:U435),IF(SUM($E435,$G435:U435)<0,$E435+SUM($G435:U435),IF(SUM($E435,$G435:U435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-1.9716710592361024},{"$f":"-IF($D435=0,0,IF(W$243>($C435+$D435),$E435+SUM($G435:V435),IF(SUM($E435,$G435:V435)<0,$E435+SUM($G435:V435),IF(SUM($E435,$G435:V435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":1.7763568394002505E-15},{"$f":"-IF($D435=0,0,IF(X$243>($C435+$D435),$E435+SUM($G435:W435),IF(SUM($E435,$G435:W435)<0,$E435+SUM($G435:W435),IF(SUM($E435,$G435:W435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":0},{"$f":"-IF($D435=0,0,IF(Y$243>($C435+$D435),$E435+SUM($G435:X435),IF(SUM($E435,$G435:X435)<0,$E435+SUM($G435:X435),IF(SUM($E435,$G435:X435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":0},{"$f":"-IF($D435=0,0,IF(Z$243>($C435+$D435),$E435+SUM($G435:Y435),IF(SUM($E435,$G435:Y435)<0,$E435+SUM($G435:Y435),IF(SUM($E435,$G435:Y435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":0},{"$f":"-IF($D435=0,0,IF(AA$243>($C435+$D435),$E435+SUM($G435:Z435),IF(SUM($E435,$G435:Z435)<0,$E435+SUM($G435:Z435),IF(SUM($E435,$G435:Z435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":0},{"$f":"-IF($D435=0,0,IF(AB$243>($C435+$D435),$E435+SUM($G435:AA435),IF(SUM($E435,$G435:AA435)<0,$E435+SUM($G435:AA435),IF(SUM($E435,$G435:AA435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":0},{"$f":"-IF($D435=0,0,IF(AC$243>($C435+$D435),$E435+SUM($G435:AB435),IF(SUM($E435,$G435:AB435)<0,$E435+SUM($G435:AB435),IF(SUM($E435,$G435:AB435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":0},{"$f":"-IF($D435=0,0,IF(AD$243>($C435+$D435),$E435+SUM($G435:AC435),IF(SUM($E435,$G435:AC435)<0,$E435+SUM($G435:AC435),IF(SUM($E435,$G435:AC435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":0},{"$f":"-IF($D435=0,0,IF(AE$243>($C435+$D435),$E435+SUM($G435:AD435),IF(SUM($E435,$G435:AD435)<0,$E435+SUM($G435:AD435),IF(SUM($E435,$G435:AD435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":0},{"$f":"-IF($D435=0,0,IF(AF$243>($C435+$D435),$E435+SUM($G435:AE435),IF(SUM($E435,$G435:AE435)<0,$E435+SUM($G435:AE435),IF(SUM($E435,$G435:AE435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C436,$G$171:$AF$171,0))","v":30.948},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C436,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D436=0,0,IF(R$243>($C436+$D436),$E436+SUM($G436:Q436),IF(SUM($E436,$G436:Q436)<0,$E436+SUM($G436:Q436),IF(SUM($E436,$G436:Q436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-5.1580000000000004},{"$f":"-IF($D436=0,0,IF(S$243>($C436+$D436),$E436+SUM($G436:R436),IF(SUM($E436,$G436:R436)<0,$E436+SUM($G436:R436),IF(SUM($E436,$G436:R436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-5.1580000000000004},{"$f":"-IF($D436=0,0,IF(T$243>($C436+$D436),$E436+SUM($G436:S436),IF(SUM($E436,$G436:S436)<0,$E436+SUM($G436:S436),IF(SUM($E436,$G436:S436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-5.1580000000000004},{"$f":"-IF($D436=0,0,IF(U$243>($C436+$D436),$E436+SUM($G436:T436),IF(SUM($E436,$G436:T436)<0,$E436+SUM($G436:T436),IF(SUM($E436,$G436:T436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-5.1580000000000004},{"$f":"-IF($D436=0,0,IF(V$243>($C436+$D436),$E436+SUM($G436:U436),IF(SUM($E436,$G436:U436)<0,$E436+SUM($G436:U436),IF(SUM($E436,$G436:U436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-5.1580000000000004},{"$f":"-IF($D436=0,0,IF(W$243>($C436+$D436),$E436+SUM($G436:V436),IF(SUM($E436,$G436:V436)<0,$E436+SUM($G436:V436),IF(SUM($E436,$G436:V436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-5.1580000000000004},{"$f":"-IF($D436=0,0,IF(X$243>($C436+$D436),$E436+SUM($G436:W436),IF(SUM($E436,$G436:W436)<0,$E436+SUM($G436:W436),IF(SUM($E436,$G436:W436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":3.5527136788005009E-15},{"$f":"-IF($D436=0,0,IF(Y$243>($C436+$D436),$E436+SUM($G436:X436),IF(SUM($E436,$G436:X436)<0,$E436+SUM($G436:X436),IF(SUM($E436,$G436:X436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":0},{"$f":"-IF($D436=0,0,IF(Z$243>($C436+$D436),$E436+SUM($G436:Y436),IF(SUM($E436,$G436:Y436)<0,$E436+SUM($G436:Y436),IF(SUM($E436,$G436:Y436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":0},{"$f":"-IF($D436=0,0,IF(AA$243>($C436+$D436),$E436+SUM($G436:Z436),IF(SUM($E436,$G436:Z436)<0,$E436+SUM($G436:Z436),IF(SUM($E436,$G436:Z436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":0},{"$f":"-IF($D436=0,0,IF(AB$243>($C436+$D436),$E436+SUM($G436:AA436),IF(SUM($E436,$G436:AA436)<0,$E436+SUM($G436:AA436),IF(SUM($E436,$G436:AA436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":0},{"$f":"-IF($D436=0,0,IF(AC$243>($C436+$D436),$E436+SUM($G436:AB436),IF(SUM($E436,$G436:AB436)<0,$E436+SUM($G436:AB436),IF(SUM($E436,$G436:AB436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":0},{"$f":"-IF($D436=0,0,IF(AD$243>($C436+$D436),$E436+SUM($G436:AC436),IF(SUM($E436,$G436:AC436)<0,$E436+SUM($G436:AC436),IF(SUM($E436,$G436:AC436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":0},{"$f":"-IF($D436=0,0,IF(AE$243>($C436+$D436),$E436+SUM($G436:AD436),IF(SUM($E436,$G436:AD436)<0,$E436+SUM($G436:AD436),IF(SUM($E436,$G436:AD436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":0},{"$f":"-IF($D436=0,0,IF(AF$243>($C436+$D436),$E436+SUM($G436:AE436),IF(SUM($E436,$G436:AE436)<0,$E436+SUM($G436:AE436),IF(SUM($E436,$G436:AE436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C437,$G$171:$AF$171,0))","v":35.305327394241765},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C437,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D437=0,0,IF(S$243>($C437+$D437),$E437+SUM($G437:R437),IF(SUM($E437,$G437:R437)<0,$E437+SUM($G437:R437),IF(SUM($E437,$G437:R437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-5.8842212323736272},{"$f":"-IF($D437=0,0,IF(T$243>($C437+$D437),$E437+SUM($G437:S437),IF(SUM($E437,$G437:S437)<0,$E437+SUM($G437:S437),IF(SUM($E437,$G437:S437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-5.8842212323736272},{"$f":"-IF($D437=0,0,IF(U$243>($C437+$D437),$E437+SUM($G437:T437),IF(SUM($E437,$G437:T437)<0,$E437+SUM($G437:T437),IF(SUM($E437,$G437:T437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-5.8842212323736272},{"$f":"-IF($D437=0,0,IF(V$243>($C437+$D437),$E437+SUM($G437:U437),IF(SUM($E437,$G437:U437)<0,$E437+SUM($G437:U437),IF(SUM($E437,$G437:U437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-5.8842212323736272},{"$f":"-IF($D437=0,0,IF(W$243>($C437+$D437),$E437+SUM($G437:V437),IF(SUM($E437,$G437:V437)<0,$E437+SUM($G437:V437),IF(SUM($E437,$G437:V437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-5.8842212323736272},{"$f":"-IF($D437=0,0,IF(X$243>($C437+$D437),$E437+SUM($G437:W437),IF(SUM($E437,$G437:W437)<0,$E437+SUM($G437:W437),IF(SUM($E437,$G437:W437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-5.8842212323736272},{"$f":"-IF($D437=0,0,IF(Y$243>($C437+$D437),$E437+SUM($G437:X437),IF(SUM($E437,$G437:X437)<0,$E437+SUM($G437:X437),IF(SUM($E437,$G437:X437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":0},{"$f":"-IF($D437=0,0,IF(Z$243>($C437+$D437),$E437+SUM($G437:Y437),IF(SUM($E437,$G437:Y437)<0,$E437+SUM($G437:Y437),IF(SUM($E437,$G437:Y437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":0},{"$f":"-IF($D437=0,0,IF(AA$243>($C437+$D437),$E437+SUM($G437:Z437),IF(SUM($E437,$G437:Z437)<0,$E437+SUM($G437:Z437),IF(SUM($E437,$G437:Z437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":0},{"$f":"-IF($D437=0,0,IF(AB$243>($C437+$D437),$E437+SUM($G437:AA437),IF(SUM($E437,$G437:AA437)<0,$E437+SUM($G437:AA437),IF(SUM($E437,$G437:AA437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":0},{"$f":"-IF($D437=0,0,IF(AC$243>($C437+$D437),$E437+SUM($G437:AB437),IF(SUM($E437,$G437:AB437)<0,$E437+SUM($G437:AB437),IF(SUM($E437,$G437:AB437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":0},{"$f":"-IF($D437=0,0,IF(AD$243>($C437+$D437),$E437+SUM($G437:AC437),IF(SUM($E437,$G437:AC437)<0,$E437+SUM($G437:AC437),IF(SUM($E437,$G437:AC437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":0},{"$f":"-IF($D437=0,0,IF(AE$243>($C437+$D437),$E437+SUM($G437:AD437),IF(SUM($E437,$G437:AD437)<0,$E437+SUM($G437:AD437),IF(SUM($E437,$G437:AD437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":0},{"$f":"-IF($D437=0,0,IF(AF$243>($C437+$D437),$E437+SUM($G437:AE437),IF(SUM($E437,$G437:AE437)<0,$E437+SUM($G437:AE437),IF(SUM($E437,$G437:AE437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C438,$G$171:$AF$171,0))","v":37.77237133793632},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C438,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D438=0,0,IF(T$243>($C438+$D438),$E438+SUM($G438:S438),IF(SUM($E438,$G438:S438)<0,$E438+SUM($G438:S438),IF(SUM($E438,$G438:S438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-6.295395222989387},{"$f":"-IF($D438=0,0,IF(U$243>($C438+$D438),$E438+SUM($G438:T438),IF(SUM($E438,$G438:T438)<0,$E438+SUM($G438:T438),IF(SUM($E438,$G438:T438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-6.295395222989387},{"$f":"-IF($D438=0,0,IF(V$243>($C438+$D438),$E438+SUM($G438:U438),IF(SUM($E438,$G438:U438)<0,$E438+SUM($G438:U438),IF(SUM($E438,$G438:U438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-6.295395222989387},{"$f":"-IF($D438=0,0,IF(W$243>($C438+$D438),$E438+SUM($G438:V438),IF(SUM($E438,$G438:V438)<0,$E438+SUM($G438:V438),IF(SUM($E438,$G438:V438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-6.295395222989387},{"$f":"-IF($D438=0,0,IF(X$243>($C438+$D438),$E438+SUM($G438:W438),IF(SUM($E438,$G438:W438)<0,$E438+SUM($G438:W438),IF(SUM($E438,$G438:W438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-6.295395222989387},{"$f":"-IF($D438=0,0,IF(Y$243>($C438+$D438),$E438+SUM($G438:X438),IF(SUM($E438,$G438:X438)<0,$E438+SUM($G438:X438),IF(SUM($E438,$G438:X438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-6.295395222989387},{"$f":"-IF($D438=0,0,IF(Z$243>($C438+$D438),$E438+SUM($G438:Y438),IF(SUM($E438,$G438:Y438)<0,$E438+SUM($G438:Y438),IF(SUM($E438,$G438:Y438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":0},{"$f":"-IF($D438=0,0,IF(AA$243>($C438+$D438),$E438+SUM($G438:Z438),IF(SUM($E438,$G438:Z438)<0,$E438+SUM($G438:Z438),IF(SUM($E438,$G438:Z438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":0},{"$f":"-IF($D438=0,0,IF(AB$243>($C438+$D438),$E438+SUM($G438:AA438),IF(SUM($E438,$G438:AA438)<0,$E438+SUM($G438:AA438),IF(SUM($E438,$G438:AA438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":0},{"$f":"-IF($D438=0,0,IF(AC$243>($C438+$D438),$E438+SUM($G438:AB438),IF(SUM($E438,$G438:AB438)<0,$E438+SUM($G438:AB438),IF(SUM($E438,$G438:AB438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":0},{"$f":"-IF($D438=0,0,IF(AD$243>($C438+$D438),$E438+SUM($G438:AC438),IF(SUM($E438,$G438:AC438)<0,$E438+SUM($G438:AC438),IF(SUM($E438,$G438:AC438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":0},{"$f":"-IF($D438=0,0,IF(AE$243>($C438+$D438),$E438+SUM($G438:AD438),IF(SUM($E438,$G438:AD438)<0,$E438+SUM($G438:AD438),IF(SUM($E438,$G438:AD438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":0},{"$f":"-IF($D438=0,0,IF(AF$243>($C438+$D438),$E438+SUM($G438:AE438),IF(SUM($E438,$G438:AE438)<0,$E438+SUM($G438:AE438),IF(SUM($E438,$G438:AE438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C439,$G$171:$AF$171,0))","v":31.805996259278544},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C439,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D439=0,0,IF(U$243>($C439+$D439),$E439+SUM($G439:T439),IF(SUM($E439,$G439:T439)<0,$E439+SUM($G439:T439),IF(SUM($E439,$G439:T439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-5.3009993765464243},{"$f":"-IF($D439=0,0,IF(V$243>($C439+$D439),$E439+SUM($G439:U439),IF(SUM($E439,$G439:U439)<0,$E439+SUM($G439:U439),IF(SUM($E439,$G439:U439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-5.3009993765464243},{"$f":"-IF($D439=0,0,IF(W$243>($C439+$D439),$E439+SUM($G439:V439),IF(SUM($E439,$G439:V439)<0,$E439+SUM($G439:V439),IF(SUM($E439,$G439:V439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-5.3009993765464243},{"$f":"-IF($D439=0,0,IF(X$243>($C439+$D439),$E439+SUM($G439:W439),IF(SUM($E439,$G439:W439)<0,$E439+SUM($G439:W439),IF(SUM($E439,$G439:W439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-5.3009993765464243},{"$f":"-IF($D439=0,0,IF(Y$243>($C439+$D439),$E439+SUM($G439:X439),IF(SUM($E439,$G439:X439)<0,$E439+SUM($G439:X439),IF(SUM($E439,$G439:X439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-5.3009993765464243},{"$f":"-IF($D439=0,0,IF(Z$243>($C439+$D439),$E439+SUM($G439:Y439),IF(SUM($E439,$G439:Y439)<0,$E439+SUM($G439:Y439),IF(SUM($E439,$G439:Y439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-5.3009993765464243},{"$f":"-IF($D439=0,0,IF(AA$243>($C439+$D439),$E439+SUM($G439:Z439),IF(SUM($E439,$G439:Z439)<0,$E439+SUM($G439:Z439),IF(SUM($E439,$G439:Z439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":3.5527136788005009E-15},{"$f":"-IF($D439=0,0,IF(AB$243>($C439+$D439),$E439+SUM($G439:AA439),IF(SUM($E439,$G439:AA439)<0,$E439+SUM($G439:AA439),IF(SUM($E439,$G439:AA439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":0},{"$f":"-IF($D439=0,0,IF(AC$243>($C439+$D439),$E439+SUM($G439:AB439),IF(SUM($E439,$G439:AB439)<0,$E439+SUM($G439:AB439),IF(SUM($E439,$G439:AB439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":0},{"$f":"-IF($D439=0,0,IF(AD$243>($C439+$D439),$E439+SUM($G439:AC439),IF(SUM($E439,$G439:AC439)<0,$E439+SUM($G439:AC439),IF(SUM($E439,$G439:AC439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":0},{"$f":"-IF($D439=0,0,IF(AE$243>($C439+$D439),$E439+SUM($G439:AD439),IF(SUM($E439,$G439:AD439)<0,$E439+SUM($G439:AD439),IF(SUM($E439,$G439:AD439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":0},{"$f":"-IF($D439=0,0,IF(AF$243>($C439+$D439),$E439+SUM($G439:AE439),IF(SUM($E439,$G439:AE439)<0,$E439+SUM($G439:AE439),IF(SUM($E439,$G439:AE439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C440,$G$171:$AF$171,0))","v":23.014683325068013},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C440,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D440=0,0,IF(V$243>($C440+$D440),$E440+SUM($G440:U440),IF(SUM($E440,$G440:U440)<0,$E440+SUM($G440:U440),IF(SUM($E440,$G440:U440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-3.8357805541780023},{"$f":"-IF($D440=0,0,IF(W$243>($C440+$D440),$E440+SUM($G440:V440),IF(SUM($E440,$G440:V440)<0,$E440+SUM($G440:V440),IF(SUM($E440,$G440:V440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-3.8357805541780023},{"$f":"-IF($D440=0,0,IF(X$243>($C440+$D440),$E440+SUM($G440:W440),IF(SUM($E440,$G440:W440)<0,$E440+SUM($G440:W440),IF(SUM($E440,$G440:W440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-3.8357805541780023},{"$f":"-IF($D440=0,0,IF(Y$243>($C440+$D440),$E440+SUM($G440:X440),IF(SUM($E440,$G440:X440)<0,$E440+SUM($G440:X440),IF(SUM($E440,$G440:X440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-3.8357805541780023},{"$f":"-IF($D440=0,0,IF(Z$243>($C440+$D440),$E440+SUM($G440:Y440),IF(SUM($E440,$G440:Y440)<0,$E440+SUM($G440:Y440),IF(SUM($E440,$G440:Y440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-3.8357805541780023},{"$f":"-IF($D440=0,0,IF(AA$243>($C440+$D440),$E440+SUM($G440:Z440),IF(SUM($E440,$G440:Z440)<0,$E440+SUM($G440:Z440),IF(SUM($E440,$G440:Z440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-3.8357805541780023},{"$f":"-IF($D440=0,0,IF(AB$243>($C440+$D440),$E440+SUM($G440:AA440),IF(SUM($E440,$G440:AA440)<0,$E440+SUM($G440:AA440),IF(SUM($E440,$G440:AA440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":0},{"$f":"-IF($D440=0,0,IF(AC$243>($C440+$D440),$E440+SUM($G440:AB440),IF(SUM($E440,$G440:AB440)<0,$E440+SUM($G440:AB440),IF(SUM($E440,$G440:AB440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":0},{"$f":"-IF($D440=0,0,IF(AD$243>($C440+$D440),$E440+SUM($G440:AC440),IF(SUM($E440,$G440:AC440)<0,$E440+SUM($G440:AC440),IF(SUM($E440,$G440:AC440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":0},{"$f":"-IF($D440=0,0,IF(AE$243>($C440+$D440),$E440+SUM($G440:AD440),IF(SUM($E440,$G440:AD440)<0,$E440+SUM($G440:AD440),IF(SUM($E440,$G440:AD440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":0},{"$f":"-IF($D440=0,0,IF(AF$243>($C440+$D440),$E440+SUM($G440:AE440),IF(SUM($E440,$G440:AE440)<0,$E440+SUM($G440:AE440),IF(SUM($E440,$G440:AE440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C441,$G$171:$AF$171,0))","v":17.230276516600266},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C441,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D441=0,0,IF(W$243>($C441+$D441),$E441+SUM($G441:V441),IF(SUM($E441,$G441:V441)<0,$E441+SUM($G441:V441),IF(SUM($E441,$G441:V441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-2.8717127527667112},{"$f":"-IF($D441=0,0,IF(X$243>($C441+$D441),$E441+SUM($G441:W441),IF(SUM($E441,$G441:W441)<0,$E441+SUM($G441:W441),IF(SUM($E441,$G441:W441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-2.8717127527667112},{"$f":"-IF($D441=0,0,IF(Y$243>($C441+$D441),$E441+SUM($G441:X441),IF(SUM($E441,$G441:X441)<0,$E441+SUM($G441:X441),IF(SUM($E441,$G441:X441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-2.8717127527667112},{"$f":"-IF($D441=0,0,IF(Z$243>($C441+$D441),$E441+SUM($G441:Y441),IF(SUM($E441,$G441:Y441)<0,$E441+SUM($G441:Y441),IF(SUM($E441,$G441:Y441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-2.8717127527667112},{"$f":"-IF($D441=0,0,IF(AA$243>($C441+$D441),$E441+SUM($G441:Z441),IF(SUM($E441,$G441:Z441)<0,$E441+SUM($G441:Z441),IF(SUM($E441,$G441:Z441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-2.8717127527667112},{"$f":"-IF($D441=0,0,IF(AB$243>($C441+$D441),$E441+SUM($G441:AA441),IF(SUM($E441,$G441:AA441)<0,$E441+SUM($G441:AA441),IF(SUM($E441,$G441:AA441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-2.8717127527667112},{"$f":"-IF($D441=0,0,IF(AC$243>($C441+$D441),$E441+SUM($G441:AB441),IF(SUM($E441,$G441:AB441)<0,$E441+SUM($G441:AB441),IF(SUM($E441,$G441:AB441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":0},{"$f":"-IF($D441=0,0,IF(AD$243>($C441+$D441),$E441+SUM($G441:AC441),IF(SUM($E441,$G441:AC441)<0,$E441+SUM($G441:AC441),IF(SUM($E441,$G441:AC441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":0},{"$f":"-IF($D441=0,0,IF(AE$243>($C441+$D441),$E441+SUM($G441:AD441),IF(SUM($E441,$G441:AD441)<0,$E441+SUM($G441:AD441),IF(SUM($E441,$G441:AD441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":0},{"$f":"-IF($D441=0,0,IF(AF$243>($C441+$D441),$E441+SUM($G441:AE441),IF(SUM($E441,$G441:AE441)<0,$E441+SUM($G441:AE441),IF(SUM($E441,$G441:AE441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C442,$G$171:$AF$171,0))","v":28.201007849258051},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C442,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D442=0,0,IF(X$243>($C442+$D442),$E442+SUM($G442:W442),IF(SUM($E442,$G442:W442)<0,$E442+SUM($G442:W442),IF(SUM($E442,$G442:W442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-4.7001679748763419},{"$f":"-IF($D442=0,0,IF(Y$243>($C442+$D442),$E442+SUM($G442:X442),IF(SUM($E442,$G442:X442)<0,$E442+SUM($G442:X442),IF(SUM($E442,$G442:X442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-4.7001679748763419},{"$f":"-IF($D442=0,0,IF(Z$243>($C442+$D442),$E442+SUM($G442:Y442),IF(SUM($E442,$G442:Y442)<0,$E442+SUM($G442:Y442),IF(SUM($E442,$G442:Y442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-4.7001679748763419},{"$f":"-IF($D442=0,0,IF(AA$243>($C442+$D442),$E442+SUM($G442:Z442),IF(SUM($E442,$G442:Z442)<0,$E442+SUM($G442:Z442),IF(SUM($E442,$G442:Z442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-4.7001679748763419},{"$f":"-IF($D442=0,0,IF(AB$243>($C442+$D442),$E442+SUM($G442:AA442),IF(SUM($E442,$G442:AA442)<0,$E442+SUM($G442:AA442),IF(SUM($E442,$G442:AA442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-4.7001679748763419},{"$f":"-IF($D442=0,0,IF(AC$243>($C442+$D442),$E442+SUM($G442:AB442),IF(SUM($E442,$G442:AB442)<0,$E442+SUM($G442:AB442),IF(SUM($E442,$G442:AB442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-4.7001679748763419},{"$f":"-IF($D442=0,0,IF(AD$243>($C442+$D442),$E442+SUM($G442:AC442),IF(SUM($E442,$G442:AC442)<0,$E442+SUM($G442:AC442),IF(SUM($E442,$G442:AC442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":3.5527136788005009E-15},{"$f":"-IF($D442=0,0,IF(AE$243>($C442+$D442),$E442+SUM($G442:AD442),IF(SUM($E442,$G442:AD442)<0,$E442+SUM($G442:AD442),IF(SUM($E442,$G442:AD442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":0},{"$f":"-IF($D442=0,0,IF(AF$243>($C442+$D442),$E442+SUM($G442:AE442),IF(SUM($E442,$G442:AE442)<0,$E442+SUM($G442:AE442),IF(SUM($E442,$G442:AE442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C443,$G$171:$AF$171,0))","v":28.126746950880662},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C443,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D443=0,0,IF(Y$243>($C443+$D443),$E443+SUM($G443:X443),IF(SUM($E443,$G443:X443)<0,$E443+SUM($G443:X443),IF(SUM($E443,$G443:X443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-4.6877911584801106},{"$f":"-IF($D443=0,0,IF(Z$243>($C443+$D443),$E443+SUM($G443:Y443),IF(SUM($E443,$G443:Y443)<0,$E443+SUM($G443:Y443),IF(SUM($E443,$G443:Y443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-4.6877911584801106},{"$f":"-IF($D443=0,0,IF(AA$243>($C443+$D443),$E443+SUM($G443:Z443),IF(SUM($E443,$G443:Z443)<0,$E443+SUM($G443:Z443),IF(SUM($E443,$G443:Z443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-4.6877911584801106},{"$f":"-IF($D443=0,0,IF(AB$243>($C443+$D443),$E443+SUM($G443:AA443),IF(SUM($E443,$G443:AA443)<0,$E443+SUM($G443:AA443),IF(SUM($E443,$G443:AA443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-4.6877911584801106},{"$f":"-IF($D443=0,0,IF(AC$243>($C443+$D443),$E443+SUM($G443:AB443),IF(SUM($E443,$G443:AB443)<0,$E443+SUM($G443:AB443),IF(SUM($E443,$G443:AB443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-4.6877911584801106},{"$f":"-IF($D443=0,0,IF(AD$243>($C443+$D443),$E443+SUM($G443:AC443),IF(SUM($E443,$G443:AC443)<0,$E443+SUM($G443:AC443),IF(SUM($E443,$G443:AC443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-4.6877911584801106},{"$f":"-IF($D443=0,0,IF(AE$243>($C443+$D443),$E443+SUM($G443:AD443),IF(SUM($E443,$G443:AD443)<0,$E443+SUM($G443:AD443),IF(SUM($E443,$G443:AD443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":0},{"$f":"-IF($D443=0,0,IF(AF$243>($C443+$D443),$E443+SUM($G443:AE443),IF(SUM($E443,$G443:AE443)<0,$E443+SUM($G443:AE443),IF(SUM($E443,$G443:AE443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C444,$G$171:$AF$171,0))","v":32.435115710482265},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C444,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D444=0,0,IF(Z$243>($C444+$D444),$E444+SUM($G444:Y444),IF(SUM($E444,$G444:Y444)<0,$E444+SUM($G444:Y444),IF(SUM($E444,$G444:Y444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-5.4058526184137108},{"$f":"-IF($D444=0,0,IF(AA$243>($C444+$D444),$E444+SUM($G444:Z444),IF(SUM($E444,$G444:Z444)<0,$E444+SUM($G444:Z444),IF(SUM($E444,$G444:Z444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-5.4058526184137108},{"$f":"-IF($D444=0,0,IF(AB$243>($C444+$D444),$E444+SUM($G444:AA444),IF(SUM($E444,$G444:AA444)<0,$E444+SUM($G444:AA444),IF(SUM($E444,$G444:AA444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-5.4058526184137108},{"$f":"-IF($D444=0,0,IF(AC$243>($C444+$D444),$E444+SUM($G444:AB444),IF(SUM($E444,$G444:AB444)<0,$E444+SUM($G444:AB444),IF(SUM($E444,$G444:AB444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-5.4058526184137108},{"$f":"-IF($D444=0,0,IF(AD$243>($C444+$D444),$E444+SUM($G444:AC444),IF(SUM($E444,$G444:AC444)<0,$E444+SUM($G444:AC444),IF(SUM($E444,$G444:AC444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-5.4058526184137108},{"$f":"-IF($D444=0,0,IF(AE$243>($C444+$D444),$E444+SUM($G444:AD444),IF(SUM($E444,$G444:AD444)<0,$E444+SUM($G444:AD444),IF(SUM($E444,$G444:AD444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-5.4058526184137108},{"$f":"-IF($D444=0,0,IF(AF$243>($C444+$D444),$E444+SUM($G444:AE444),IF(SUM($E444,$G444:AE444)<0,$E444+SUM($G444:AE444),IF(SUM($E444,$G444:AE444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C445,$G$171:$AF$171,0))","v":28.611105665474287},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C445,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D445=0,0,IF(AA$243>($C445+$D445),$E445+SUM($G445:Z445),IF(SUM($E445,$G445:Z445)<0,$E445+SUM($G445:Z445),IF(SUM($E445,$G445:Z445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-4.7685176109123812},{"$f":"-IF($D445=0,0,IF(AB$243>($C445+$D445),$E445+SUM($G445:AA445),IF(SUM($E445,$G445:AA445)<0,$E445+SUM($G445:AA445),IF(SUM($E445,$G445:AA445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-4.7685176109123812},{"$f":"-IF($D445=0,0,IF(AC$243>($C445+$D445),$E445+SUM($G445:AB445),IF(SUM($E445,$G445:AB445)<0,$E445+SUM($G445:AB445),IF(SUM($E445,$G445:AB445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-4.7685176109123812},{"$f":"-IF($D445=0,0,IF(AD$243>($C445+$D445),$E445+SUM($G445:AC445),IF(SUM($E445,$G445:AC445)<0,$E445+SUM($G445:AC445),IF(SUM($E445,$G445:AC445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-4.7685176109123812},{"$f":"-IF($D445=0,0,IF(AE$243>($C445+$D445),$E445+SUM($G445:AD445),IF(SUM($E445,$G445:AD445)<0,$E445+SUM($G445:AD445),IF(SUM($E445,$G445:AD445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-4.7685176109123812},{"$f":"-IF($D445=0,0,IF(AF$243>($C445+$D445),$E445+SUM($G445:AE445),IF(SUM($E445,$G445:AE445)<0,$E445+SUM($G445:AE445),IF(SUM($E445,$G445:AE445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-4.7685176109123812}]
[null,null,2027,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C446,$G$171:$AF$171,0))","v":32.704501684544425},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C446,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D446=0,0,IF(AB$243>($C446+$D446),$E446+SUM($G446:AA446),IF(SUM($E446,$G446:AA446)<0,$E446+SUM($G446:AA446),IF(SUM($E446,$G446:AA446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-5.4507502807574042},{"$f":"-IF($D446=0,0,IF(AC$243>($C446+$D446),$E446+SUM($G446:AB446),IF(SUM($E446,$G446:AB446)<0,$E446+SUM($G446:AB446),IF(SUM($E446,$G446:AB446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-5.4507502807574042},{"$f":"-IF($D446=0,0,IF(AD$243>($C446+$D446),$E446+SUM($G446:AC446),IF(SUM($E446,$G446:AC446)<0,$E446+SUM($G446:AC446),IF(SUM($E446,$G446:AC446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-5.4507502807574042},{"$f":"-IF($D446=0,0,IF(AE$243>($C446+$D446),$E446+SUM($G446:AD446),IF(SUM($E446,$G446:AD446)<0,$E446+SUM($G446:AD446),IF(SUM($E446,$G446:AD446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-5.4507502807574042},{"$f":"-IF($D446=0,0,IF(AF$243>($C446+$D446),$E446+SUM($G446:AE446),IF(SUM($E446,$G446:AE446)<0,$E446+SUM($G446:AE446),IF(SUM($E446,$G446:AE446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-5.4507502807574042}]
[null,null,2028,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C447,$G$171:$AF$171,0))","v":22.845151313330756},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C447,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D447=0,0,IF(AC$243>($C447+$D447),$E447+SUM($G447:AB447),IF(SUM($E447,$G447:AB447)<0,$E447+SUM($G447:AB447),IF(SUM($E447,$G447:AB447)=0,0,($E447+SUM($G447:$Q447))/($D447-COUNT($G447:$Q447))))))","v":-3.8075252188884594},{"$f":"-IF($D447=0,0,IF(AD$243>($C447+$D447),$E447+SUM($G447:AC447),IF(SUM($E447,$G447:AC447)<0,$E447+SUM($G447:AC447),IF(SUM($E447,$G447:AC447)=0,0,($E447+SUM($G447:$Q447))/($D447-COUNT($G447:$Q447))))))","v":-3.8075252188884594},{"$f":"-IF($D447=0,0,IF(AE$243>($C447+$D447),$E447+SUM($G447:AD447),IF(SUM($E447,$G447:AD447)<0,$E447+SUM($G447:AD447),IF(SUM($E447,$G447:AD447)=0,0,($E447+SUM($G447:$Q447))/($D447-COUNT($G447:$Q447))))))","v":-3.8075252188884594},{"$f":"-IF($D447=0,0,IF(AF$243>($C447+$D447),$E447+SUM($G447:AE447),IF(SUM($E447,$G447:AE447)<0,$E447+SUM($G447:AE447),IF(SUM($E447,$G447:AE447)=0,0,($E447+SUM($G447:$Q447))/($D447-COUNT($G447:$Q447))))))","v":-3.8075252188884594}]
[null,null,2029,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C448,$G$171:$AF$171,0))","v":22.845151313330756},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C448,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D448=0,0,IF(AD$243>($C448+$D448),$E448+SUM($G448:AC448),IF(SUM($E448,$G448:AC448)<0,$E448+SUM($G448:AC448),IF(SUM($E448,$G448:AC448)=0,0,($E448+SUM($G448:$Q448))/($D448-COUNT($G448:$Q448))))))","v":-3.8075252188884594},{"$f":"-IF($D448=0,0,IF(AE$243>($C448+$D448),$E448+SUM($G448:AD448),IF(SUM($E448,$G448:AD448)<0,$E448+SUM($G448:AD448),IF(SUM($E448,$G448:AD448)=0,0,($E448+SUM($G448:$Q448))/($D448-COUNT($G448:$Q448))))))","v":-3.8075252188884594},{"$f":"-IF($D448=0,0,IF(AF$243>($C448+$D448),$E448+SUM($G448:AE448),IF(SUM($E448,$G448:AE448)<0,$E448+SUM($G448:AE448),IF(SUM($E448,$G448:AE448)=0,0,($E448+SUM($G448:$Q448))/($D448-COUNT($G448:$Q448))))))","v":-3.8075252188884594}]
[null,null,2030,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C449,$G$171:$AF$171,0))","v":22.845151313330756},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C449,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D449=0,0,IF(AE$243>($C449+$D449),$E449+SUM($G449:AD449),IF(SUM($E449,$G449:AD449)<0,$E449+SUM($G449:AD449),IF(SUM($E449,$G449:AD449)=0,0,($E449+SUM($G449:$Q449))/($D449-COUNT($G449:$Q449))))))","v":-3.8075252188884594},{"$f":"-IF($D449=0,0,IF(AF$243>($C449+$D449),$E449+SUM($G449:AE449),IF(SUM($E449,$G449:AE449)<0,$E449+SUM($G449:AE449),IF(SUM($E449,$G449:AE449)=0,0,($E449+SUM($G449:$Q449))/($D449-COUNT($G449:$Q449))))))","v":-3.8075252188884594}]
[null,null,2031,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C450,$G$171:$AF$171,0))","v":22.845151313330756},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C450,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D450=0,0,IF(AF$243>($C450+$D450),$E450+SUM($G450:AE450),IF(SUM($E450,$G450:AE450)<0,$E450+SUM($G450:AE450),IF(SUM($E450,$G450:AE450)=0,0,($E450+SUM($G450:$Q450))/($D450-COUNT($G450:$Q450))))))","v":-3.8075252188884594}]
[null,null,2032,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":6},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C451,$G$171:$AF$171,0))","v":22.845151313330756},{"$f":"INDEX($G$215:$AF$225,MATCH(B424,$B$215:$B$225,0),MATCH(C451,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E426:E451)-SUM(G193:AF193),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G425:G451)","v":-2.0276674865349578},{"$f":"SUM(H425:H451)","v":-4.4028284169607508},-6.4478563914145219,-9.8969892500687475,-11.990389324021738,-14.633571235578545,-16.554855986310091,-21.275218605720312,-25.822911531013158,-28.133154439866043,-29.509186980420903,-24.907788750232044,-27.325519893623831,-30.536843854297366,-34.349429697542575,-32.001614862419935,-29.853523530946674,-28.888277113730489,-27.691847039836979,-26.802304435261298,-26.269822669627253,-27.884792396206663,-28.820604862328409,-27.927962106340516,-27.047696166748871,-25.449368767223618]
[]
[null,"SCADA & Communications","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":10.199999999999999},{"$f":"VLOOKUP(B454,$B$157:$F$167,5,FALSE)","v":16.53293473339119},null,{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":-1.6208759542540383},{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":-1.6208759542540387},{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":-1.6208759542540387},{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":-1.6208759542540383},{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":-1.6208759542540387},{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":-1.6208759542540387},{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":-1.620875954254039},{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":-1.620875954254039},{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":-1.620875954254039},{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":-1.620875954254039},{"$f":"IF($D455=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B454,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":-0.32417519085080665},{"$f":"-IF($D455=0,0,IF(R$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-R$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(S$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-S$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(T$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-T$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(U$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-U$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(V$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-V$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(W$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-W$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(X$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-X$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(Y$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-Y$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(Z$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-Z$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(AA$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-AA$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(AB$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-AB$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(AC$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-AC$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(AD$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-AD$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(AE$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-AE$243+1)))","v":0},{"$f":"-IF($D455=0,0,IF(AF$243>($C455+$D455),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C455,$D455)-AF$243+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C456,$G$171:$AF$171,0))","v":2.5997212856704395},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C456,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B454,Dx_Inputs!$B$533:$B$543,0),MATCH($C456+1,Dx_Inputs!$E$471:$AD$471))","v":-0.26906312764125068},{"$f":"H456","v":-0.26906312764125068},{"$f":"-IF($D456=0,0,IF(J$243>($C456+$D456),$E456+SUM($G456:I456),SUM($E456:$I456)/($D456-2)))","v":-0.25264644980244344},{"$f":"-IF($D456=0,0,IF(K$243>($C456+$D456),$E456+SUM($G456:J456),SUM($E456:$I456)/($D456-2)))","v":-0.25264644980244344},{"$f":"-IF($D456=0,0,IF(L$243>($C456+$D456),$E456+SUM($G456:K456),SUM($E456:$I456)/($D456-2)))","v":-0.25264644980244344},{"$f":"-IF($D456=0,0,IF(M$243>($C456+$D456),$E456+SUM($G456:L456),SUM($E456:$I456)/($D456-2)))","v":-0.25264644980244344},{"$f":"-IF($D456=0,0,IF(N$243>($C456+$D456),$E456+SUM($G456:M456),SUM($E456:$I456)/($D456-2)))","v":-0.25264644980244344},{"$f":"-IF($D456=0,0,IF(O$243>($C456+$D456),$E456+SUM($G456:N456),SUM($E456:$I456)/($D456-2)))","v":-0.25264644980244344},{"$f":"-IF($D456=0,0,IF(P$243>($C456+$D456),$E456+SUM($G456:O456),SUM($E456:$I456)/($D456-2)))","v":-0.25264644980244344},{"$f":"-IF($D456=0,0,IF(Q$243>($C456+$D456),$E456+SUM($G456:P456),SUM($E456:$I456)/($D456-2)))","v":-0.25264644980244344},{"$f":"-IF($D456=0,0,IF(R$243>($C456+$D456),$E456+SUM($G456:Q456),IF(SUM($E456,$G456:Q456)<0,$E456+SUM($G456:Q456),IF(SUM($E456,$G456:Q456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":-4.0423431968390044E-2},{"$f":"-IF($D456=0,0,IF(S$243>($C456+$D456),$E456+SUM($G456:R456),IF(SUM($E456,$G456:R456)<0,$E456+SUM($G456:R456),IF(SUM($E456,$G456:R456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(T$243>($C456+$D456),$E456+SUM($G456:S456),IF(SUM($E456,$G456:S456)<0,$E456+SUM($G456:S456),IF(SUM($E456,$G456:S456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(U$243>($C456+$D456),$E456+SUM($G456:T456),IF(SUM($E456,$G456:T456)<0,$E456+SUM($G456:T456),IF(SUM($E456,$G456:T456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(V$243>($C456+$D456),$E456+SUM($G456:U456),IF(SUM($E456,$G456:U456)<0,$E456+SUM($G456:U456),IF(SUM($E456,$G456:U456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(W$243>($C456+$D456),$E456+SUM($G456:V456),IF(SUM($E456,$G456:V456)<0,$E456+SUM($G456:V456),IF(SUM($E456,$G456:V456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(X$243>($C456+$D456),$E456+SUM($G456:W456),IF(SUM($E456,$G456:W456)<0,$E456+SUM($G456:W456),IF(SUM($E456,$G456:W456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(Y$243>($C456+$D456),$E456+SUM($G456:X456),IF(SUM($E456,$G456:X456)<0,$E456+SUM($G456:X456),IF(SUM($E456,$G456:X456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(Z$243>($C456+$D456),$E456+SUM($G456:Y456),IF(SUM($E456,$G456:Y456)<0,$E456+SUM($G456:Y456),IF(SUM($E456,$G456:Y456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(AA$243>($C456+$D456),$E456+SUM($G456:Z456),IF(SUM($E456,$G456:Z456)<0,$E456+SUM($G456:Z456),IF(SUM($E456,$G456:Z456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(AB$243>($C456+$D456),$E456+SUM($G456:AA456),IF(SUM($E456,$G456:AA456)<0,$E456+SUM($G456:AA456),IF(SUM($E456,$G456:AA456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(AC$243>($C456+$D456),$E456+SUM($G456:AB456),IF(SUM($E456,$G456:AB456)<0,$E456+SUM($G456:AB456),IF(SUM($E456,$G456:AB456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(AD$243>($C456+$D456),$E456+SUM($G456:AC456),IF(SUM($E456,$G456:AC456)<0,$E456+SUM($G456:AC456),IF(SUM($E456,$G456:AC456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(AE$243>($C456+$D456),$E456+SUM($G456:AD456),IF(SUM($E456,$G456:AD456)<0,$E456+SUM($G456:AD456),IF(SUM($E456,$G456:AD456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0},{"$f":"-IF($D456=0,0,IF(AF$243>($C456+$D456),$E456+SUM($G456:AE456),IF(SUM($E456,$G456:AE456)<0,$E456+SUM($G456:AE456),IF(SUM($E456,$G456:AE456)=0,0,($E456+SUM($G456:$Q456))/($D456-COUNT($G456:$Q456))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C457,$G$171:$AF$171,0))","v":2.5537368248049037},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C457,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B454,Dx_Inputs!$B$533:$B$543,0),MATCH($C457+1,Dx_Inputs!$E$471:$AD$471))","v":-0.21653237376569337},{"$f":"-IF($D457=0,0,IF(J$243>($C457+$D457),$E457+SUM($G457:I457),SUM($E457:$I457)/($D457-1)))","v":-0.25515332434925875},{"$f":"-IF($D457=0,0,IF(K$243>($C457+$D457),$E457+SUM($G457:J457),SUM($E457:$I457)/($D457-1)))","v":-0.25515332434925875},{"$f":"-IF($D457=0,0,IF(L$243>($C457+$D457),$E457+SUM($G457:K457),SUM($E457:$I457)/($D457-1)))","v":-0.25515332434925875},{"$f":"-IF($D457=0,0,IF(M$243>($C457+$D457),$E457+SUM($G457:L457),SUM($E457:$I457)/($D457-1)))","v":-0.25515332434925875},{"$f":"-IF($D457=0,0,IF(N$243>($C457+$D457),$E457+SUM($G457:M457),SUM($E457:$I457)/($D457-1)))","v":-0.25515332434925875},{"$f":"-IF($D457=0,0,IF(O$243>($C457+$D457),$E457+SUM($G457:N457),SUM($E457:$I457)/($D457-1)))","v":-0.25515332434925875},{"$f":"-IF($D457=0,0,IF(P$243>($C457+$D457),$E457+SUM($G457:O457),SUM($E457:$I457)/($D457-1)))","v":-0.25515332434925875},{"$f":"-IF($D457=0,0,IF(Q$243>($C457+$D457),$E457+SUM($G457:P457),SUM($E457:$I457)/($D457-1)))","v":-0.25515332434925875},{"$f":"-IF($D457=0,0,IF(R$243>($C457+$D457),$E457+SUM($G457:Q457),IF(SUM($E457,$G457:Q457)<0,$E457+SUM($G457:Q457),IF(SUM($E457,$G457:Q457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":-0.25515332434925919},{"$f":"-IF($D457=0,0,IF(S$243>($C457+$D457),$E457+SUM($G457:R457),IF(SUM($E457,$G457:R457)<0,$E457+SUM($G457:R457),IF(SUM($E457,$G457:R457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":-4.0824531895881311E-2},{"$f":"-IF($D457=0,0,IF(T$243>($C457+$D457),$E457+SUM($G457:S457),IF(SUM($E457,$G457:S457)<0,$E457+SUM($G457:S457),IF(SUM($E457,$G457:S457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(U$243>($C457+$D457),$E457+SUM($G457:T457),IF(SUM($E457,$G457:T457)<0,$E457+SUM($G457:T457),IF(SUM($E457,$G457:T457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(V$243>($C457+$D457),$E457+SUM($G457:U457),IF(SUM($E457,$G457:U457)<0,$E457+SUM($G457:U457),IF(SUM($E457,$G457:U457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(W$243>($C457+$D457),$E457+SUM($G457:V457),IF(SUM($E457,$G457:V457)<0,$E457+SUM($G457:V457),IF(SUM($E457,$G457:V457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(X$243>($C457+$D457),$E457+SUM($G457:W457),IF(SUM($E457,$G457:W457)<0,$E457+SUM($G457:W457),IF(SUM($E457,$G457:W457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(Y$243>($C457+$D457),$E457+SUM($G457:X457),IF(SUM($E457,$G457:X457)<0,$E457+SUM($G457:X457),IF(SUM($E457,$G457:X457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(Z$243>($C457+$D457),$E457+SUM($G457:Y457),IF(SUM($E457,$G457:Y457)<0,$E457+SUM($G457:Y457),IF(SUM($E457,$G457:Y457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(AA$243>($C457+$D457),$E457+SUM($G457:Z457),IF(SUM($E457,$G457:Z457)<0,$E457+SUM($G457:Z457),IF(SUM($E457,$G457:Z457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(AB$243>($C457+$D457),$E457+SUM($G457:AA457),IF(SUM($E457,$G457:AA457)<0,$E457+SUM($G457:AA457),IF(SUM($E457,$G457:AA457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(AC$243>($C457+$D457),$E457+SUM($G457:AB457),IF(SUM($E457,$G457:AB457)<0,$E457+SUM($G457:AB457),IF(SUM($E457,$G457:AB457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(AD$243>($C457+$D457),$E457+SUM($G457:AC457),IF(SUM($E457,$G457:AC457)<0,$E457+SUM($G457:AC457),IF(SUM($E457,$G457:AC457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(AE$243>($C457+$D457),$E457+SUM($G457:AD457),IF(SUM($E457,$G457:AD457)<0,$E457+SUM($G457:AD457),IF(SUM($E457,$G457:AD457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0},{"$f":"-IF($D457=0,0,IF(AF$243>($C457+$D457),$E457+SUM($G457:AE457),IF(SUM($E457,$G457:AE457)<0,$E457+SUM($G457:AE457),IF(SUM($E457,$G457:AE457)=0,0,($E457+SUM($G457:$Q457))/($D457-COUNT($G457:$Q457))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C458,$G$171:$AF$171,0))","v":2.521113303553018},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C458,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B454,Dx_Inputs!$B$533:$B$543,0),MATCH($C458+1,Dx_Inputs!$E$471:$AD$471))","v":-0.24814107318435255},{"$f":"J458","v":-0.24814107318435255},{"$f":"K458","v":-0.24814107318435255},{"$f":"-IF($D458=0,0,IF(M$243>($C458+$D458),$E458+SUM($G458:L458),SUM($E458:$L458)/($D458-3)))","v":-0.24814107318435194},{"$f":"-IF($D458=0,0,IF(N$243>($C458+$D458),$E458+SUM($G458:M458),SUM($E458:$L458)/($D458-3)))","v":-0.24814107318435194},{"$f":"-IF($D458=0,0,IF(O$243>($C458+$D458),$E458+SUM($G458:N458),SUM($E458:$L458)/($D458-3)))","v":-0.24814107318435194},{"$f":"-IF($D458=0,0,IF(P$243>($C458+$D458),$E458+SUM($G458:O458),SUM($E458:$L458)/($D458-3)))","v":-0.24814107318435194},{"$f":"-IF($D458=0,0,IF(Q$243>($C458+$D458),$E458+SUM($G458:P458),SUM($E458:$L458)/($D458-3)))","v":-0.24814107318435194},{"$f":"-IF($D458=0,0,IF(R$243>($C458+$D458),$E458+SUM($G458:Q458),IF(SUM($E458,$G458:Q458)<0,$E458+SUM($G458:Q458),IF(SUM($E458,$G458:Q458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.24814107318435227},{"$f":"-IF($D458=0,0,IF(S$243>($C458+$D458),$E458+SUM($G458:R458),IF(SUM($E458,$G458:R458)<0,$E458+SUM($G458:R458),IF(SUM($E458,$G458:R458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.24814107318435227},{"$f":"-IF($D458=0,0,IF(T$243>($C458+$D458),$E458+SUM($G458:S458),IF(SUM($E458,$G458:S458)<0,$E458+SUM($G458:S458),IF(SUM($E458,$G458:S458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-3.9702571709496315E-2},{"$f":"-IF($D458=0,0,IF(U$243>($C458+$D458),$E458+SUM($G458:T458),IF(SUM($E458,$G458:T458)<0,$E458+SUM($G458:T458),IF(SUM($E458,$G458:T458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(V$243>($C458+$D458),$E458+SUM($G458:U458),IF(SUM($E458,$G458:U458)<0,$E458+SUM($G458:U458),IF(SUM($E458,$G458:U458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(W$243>($C458+$D458),$E458+SUM($G458:V458),IF(SUM($E458,$G458:V458)<0,$E458+SUM($G458:V458),IF(SUM($E458,$G458:V458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(X$243>($C458+$D458),$E458+SUM($G458:W458),IF(SUM($E458,$G458:W458)<0,$E458+SUM($G458:W458),IF(SUM($E458,$G458:W458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(Y$243>($C458+$D458),$E458+SUM($G458:X458),IF(SUM($E458,$G458:X458)<0,$E458+SUM($G458:X458),IF(SUM($E458,$G458:X458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(Z$243>($C458+$D458),$E458+SUM($G458:Y458),IF(SUM($E458,$G458:Y458)<0,$E458+SUM($G458:Y458),IF(SUM($E458,$G458:Y458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(AA$243>($C458+$D458),$E458+SUM($G458:Z458),IF(SUM($E458,$G458:Z458)<0,$E458+SUM($G458:Z458),IF(SUM($E458,$G458:Z458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(AB$243>($C458+$D458),$E458+SUM($G458:AA458),IF(SUM($E458,$G458:AA458)<0,$E458+SUM($G458:AA458),IF(SUM($E458,$G458:AA458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(AC$243>($C458+$D458),$E458+SUM($G458:AB458),IF(SUM($E458,$G458:AB458)<0,$E458+SUM($G458:AB458),IF(SUM($E458,$G458:AB458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(AD$243>($C458+$D458),$E458+SUM($G458:AC458),IF(SUM($E458,$G458:AC458)<0,$E458+SUM($G458:AC458),IF(SUM($E458,$G458:AC458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(AE$243>($C458+$D458),$E458+SUM($G458:AD458),IF(SUM($E458,$G458:AD458)<0,$E458+SUM($G458:AD458),IF(SUM($E458,$G458:AD458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0},{"$f":"-IF($D458=0,0,IF(AF$243>($C458+$D458),$E458+SUM($G458:AE458),IF(SUM($E458,$G458:AE458)<0,$E458+SUM($G458:AE458),IF(SUM($E458,$G458:AE458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C459,$G$171:$AF$171,0))","v":3.9188374347121413},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C459,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B454,Dx_Inputs!$B$533:$B$543,0),MATCH($C459+1,Dx_Inputs!$E$471:$AD$471))","v":-0.67170241552773846},{"$f":"K459","v":-0.67170241552773846},{"$f":"-IF($D459=0,0,IF(M$243>($C459+$D459),$E459+SUM($G459:L459),SUM($E459:$L459)/($D459-2)))","v":-0.31561674064419903},{"$f":"-IF($D459=0,0,IF(N$243>($C459+$D459),$E459+SUM($G459:M459),SUM($E459:$L459)/($D459-2)))","v":-0.31561674064419903},{"$f":"-IF($D459=0,0,IF(O$243>($C459+$D459),$E459+SUM($G459:N459),SUM($E459:$L459)/($D459-2)))","v":-0.31561674064419903},{"$f":"-IF($D459=0,0,IF(P$243>($C459+$D459),$E459+SUM($G459:O459),SUM($E459:$L459)/($D459-2)))","v":-0.31561674064419903},{"$f":"-IF($D459=0,0,IF(Q$243>($C459+$D459),$E459+SUM($G459:P459),SUM($E459:$L459)/($D459-2)))","v":-0.31561674064419903},{"$f":"-IF($D459=0,0,IF(R$243>($C459+$D459),$E459+SUM($G459:Q459),IF(SUM($E459,$G459:Q459)<0,$E459+SUM($G459:Q459),IF(SUM($E459,$G459:Q459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.31561674064419898},{"$f":"-IF($D459=0,0,IF(S$243>($C459+$D459),$E459+SUM($G459:R459),IF(SUM($E459,$G459:R459)<0,$E459+SUM($G459:R459),IF(SUM($E459,$G459:R459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.31561674064419898},{"$f":"-IF($D459=0,0,IF(T$243>($C459+$D459),$E459+SUM($G459:S459),IF(SUM($E459,$G459:S459)<0,$E459+SUM($G459:S459),IF(SUM($E459,$G459:S459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.31561674064419898},{"$f":"-IF($D459=0,0,IF(U$243>($C459+$D459),$E459+SUM($G459:T459),IF(SUM($E459,$G459:T459)<0,$E459+SUM($G459:T459),IF(SUM($E459,$G459:T459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-5.0498678503072103E-2},{"$f":"-IF($D459=0,0,IF(V$243>($C459+$D459),$E459+SUM($G459:U459),IF(SUM($E459,$G459:U459)<0,$E459+SUM($G459:U459),IF(SUM($E459,$G459:U459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0},{"$f":"-IF($D459=0,0,IF(W$243>($C459+$D459),$E459+SUM($G459:V459),IF(SUM($E459,$G459:V459)<0,$E459+SUM($G459:V459),IF(SUM($E459,$G459:V459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0},{"$f":"-IF($D459=0,0,IF(X$243>($C459+$D459),$E459+SUM($G459:W459),IF(SUM($E459,$G459:W459)<0,$E459+SUM($G459:W459),IF(SUM($E459,$G459:W459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0},{"$f":"-IF($D459=0,0,IF(Y$243>($C459+$D459),$E459+SUM($G459:X459),IF(SUM($E459,$G459:X459)<0,$E459+SUM($G459:X459),IF(SUM($E459,$G459:X459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0},{"$f":"-IF($D459=0,0,IF(Z$243>($C459+$D459),$E459+SUM($G459:Y459),IF(SUM($E459,$G459:Y459)<0,$E459+SUM($G459:Y459),IF(SUM($E459,$G459:Y459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0},{"$f":"-IF($D459=0,0,IF(AA$243>($C459+$D459),$E459+SUM($G459:Z459),IF(SUM($E459,$G459:Z459)<0,$E459+SUM($G459:Z459),IF(SUM($E459,$G459:Z459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0},{"$f":"-IF($D459=0,0,IF(AB$243>($C459+$D459),$E459+SUM($G459:AA459),IF(SUM($E459,$G459:AA459)<0,$E459+SUM($G459:AA459),IF(SUM($E459,$G459:AA459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0},{"$f":"-IF($D459=0,0,IF(AC$243>($C459+$D459),$E459+SUM($G459:AB459),IF(SUM($E459,$G459:AB459)<0,$E459+SUM($G459:AB459),IF(SUM($E459,$G459:AB459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0},{"$f":"-IF($D459=0,0,IF(AD$243>($C459+$D459),$E459+SUM($G459:AC459),IF(SUM($E459,$G459:AC459)<0,$E459+SUM($G459:AC459),IF(SUM($E459,$G459:AC459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0},{"$f":"-IF($D459=0,0,IF(AE$243>($C459+$D459),$E459+SUM($G459:AD459),IF(SUM($E459,$G459:AD459)<0,$E459+SUM($G459:AD459),IF(SUM($E459,$G459:AD459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0},{"$f":"-IF($D459=0,0,IF(AF$243>($C459+$D459),$E459+SUM($G459:AE459),IF(SUM($E459,$G459:AE459)<0,$E459+SUM($G459:AE459),IF(SUM($E459,$G459:AE459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C460,$G$171:$AF$171,0))","v":3.6903807232477082},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C460,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B454,Dx_Inputs!$B$533:$B$543,0),MATCH($C460+1,Dx_Inputs!$E$471:$AD$471))","v":-0.75604983279966753},{"$f":"-IF($D460=0,0,IF(M$243>($C460+$D460),$E460+SUM($G460:L460),SUM($E460:$L460)/($D460-1)))","v":-0.32034180026725334},{"$f":"-IF($D460=0,0,IF(N$243>($C460+$D460),$E460+SUM($G460:M460),SUM($E460:$L460)/($D460-1)))","v":-0.32034180026725334},{"$f":"-IF($D460=0,0,IF(O$243>($C460+$D460),$E460+SUM($G460:N460),SUM($E460:$L460)/($D460-1)))","v":-0.32034180026725334},{"$f":"-IF($D460=0,0,IF(P$243>($C460+$D460),$E460+SUM($G460:O460),SUM($E460:$L460)/($D460-1)))","v":-0.32034180026725334},{"$f":"-IF($D460=0,0,IF(Q$243>($C460+$D460),$E460+SUM($G460:P460),SUM($E460:$L460)/($D460-1)))","v":-0.32034180026725334},{"$f":"-IF($D460=0,0,IF(R$243>($C460+$D460),$E460+SUM($G460:Q460),IF(SUM($E460,$G460:Q460)<0,$E460+SUM($G460:Q460),IF(SUM($E460,$G460:Q460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.32034180026725334},{"$f":"-IF($D460=0,0,IF(S$243>($C460+$D460),$E460+SUM($G460:R460),IF(SUM($E460,$G460:R460)<0,$E460+SUM($G460:R460),IF(SUM($E460,$G460:R460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.32034180026725334},{"$f":"-IF($D460=0,0,IF(T$243>($C460+$D460),$E460+SUM($G460:S460),IF(SUM($E460,$G460:S460)<0,$E460+SUM($G460:S460),IF(SUM($E460,$G460:S460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.32034180026725334},{"$f":"-IF($D460=0,0,IF(U$243>($C460+$D460),$E460+SUM($G460:T460),IF(SUM($E460,$G460:T460)<0,$E460+SUM($G460:T460),IF(SUM($E460,$G460:T460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.32034180026725334},{"$f":"-IF($D460=0,0,IF(V$243>($C460+$D460),$E460+SUM($G460:U460),IF(SUM($E460,$G460:U460)<0,$E460+SUM($G460:U460),IF(SUM($E460,$G460:U460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-5.1254688042760677E-2},{"$f":"-IF($D460=0,0,IF(W$243>($C460+$D460),$E460+SUM($G460:V460),IF(SUM($E460,$G460:V460)<0,$E460+SUM($G460:V460),IF(SUM($E460,$G460:V460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":0},{"$f":"-IF($D460=0,0,IF(X$243>($C460+$D460),$E460+SUM($G460:W460),IF(SUM($E460,$G460:W460)<0,$E460+SUM($G460:W460),IF(SUM($E460,$G460:W460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":0},{"$f":"-IF($D460=0,0,IF(Y$243>($C460+$D460),$E460+SUM($G460:X460),IF(SUM($E460,$G460:X460)<0,$E460+SUM($G460:X460),IF(SUM($E460,$G460:X460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":0},{"$f":"-IF($D460=0,0,IF(Z$243>($C460+$D460),$E460+SUM($G460:Y460),IF(SUM($E460,$G460:Y460)<0,$E460+SUM($G460:Y460),IF(SUM($E460,$G460:Y460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":0},{"$f":"-IF($D460=0,0,IF(AA$243>($C460+$D460),$E460+SUM($G460:Z460),IF(SUM($E460,$G460:Z460)<0,$E460+SUM($G460:Z460),IF(SUM($E460,$G460:Z460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":0},{"$f":"-IF($D460=0,0,IF(AB$243>($C460+$D460),$E460+SUM($G460:AA460),IF(SUM($E460,$G460:AA460)<0,$E460+SUM($G460:AA460),IF(SUM($E460,$G460:AA460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":0},{"$f":"-IF($D460=0,0,IF(AC$243>($C460+$D460),$E460+SUM($G460:AB460),IF(SUM($E460,$G460:AB460)<0,$E460+SUM($G460:AB460),IF(SUM($E460,$G460:AB460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":0},{"$f":"-IF($D460=0,0,IF(AD$243>($C460+$D460),$E460+SUM($G460:AC460),IF(SUM($E460,$G460:AC460)<0,$E460+SUM($G460:AC460),IF(SUM($E460,$G460:AC460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":0},{"$f":"-IF($D460=0,0,IF(AE$243>($C460+$D460),$E460+SUM($G460:AD460),IF(SUM($E460,$G460:AD460)<0,$E460+SUM($G460:AD460),IF(SUM($E460,$G460:AD460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":0},{"$f":"-IF($D460=0,0,IF(AF$243>($C460+$D460),$E460+SUM($G460:AE460),IF(SUM($E460,$G460:AE460)<0,$E460+SUM($G460:AE460),IF(SUM($E460,$G460:AE460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":0}]
[null,null,2012,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C461,$G$171:$AF$171,0))","v":5.4781263449110238},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C461,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B454,Dx_Inputs!$B$533:$B$543,0),MATCH($C461+1,Dx_Inputs!$E$471:$AD$471))","v":-0.5391856638691952},{"$f":"M461","v":-0.5391856638691952},{"$f":"N461","v":-0.5391856638691952},{"$f":"O461","v":-0.5391856638691952},{"$f":"P461","v":-0.5391856638691952},{"$f":"-IF($D461=0,0,IF(R$243>($C461+$D461),$E461+SUM($G461:Q461),IF(SUM($E461,$G461:Q461)<0,$E461+SUM($G461:Q461),IF(SUM($E461,$G461:Q461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.53918566386919531},{"$f":"-IF($D461=0,0,IF(S$243>($C461+$D461),$E461+SUM($G461:R461),IF(SUM($E461,$G461:R461)<0,$E461+SUM($G461:R461),IF(SUM($E461,$G461:R461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.53918566386919531},{"$f":"-IF($D461=0,0,IF(T$243>($C461+$D461),$E461+SUM($G461:S461),IF(SUM($E461,$G461:S461)<0,$E461+SUM($G461:S461),IF(SUM($E461,$G461:S461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.53918566386919531},{"$f":"-IF($D461=0,0,IF(U$243>($C461+$D461),$E461+SUM($G461:T461),IF(SUM($E461,$G461:T461)<0,$E461+SUM($G461:T461),IF(SUM($E461,$G461:T461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.53918566386919531},{"$f":"-IF($D461=0,0,IF(V$243>($C461+$D461),$E461+SUM($G461:U461),IF(SUM($E461,$G461:U461)<0,$E461+SUM($G461:U461),IF(SUM($E461,$G461:U461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.53918566386919531},{"$f":"-IF($D461=0,0,IF(W$243>($C461+$D461),$E461+SUM($G461:V461),IF(SUM($E461,$G461:V461)<0,$E461+SUM($G461:V461),IF(SUM($E461,$G461:V461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-8.6269706219072262E-2},{"$f":"-IF($D461=0,0,IF(X$243>($C461+$D461),$E461+SUM($G461:W461),IF(SUM($E461,$G461:W461)<0,$E461+SUM($G461:W461),IF(SUM($E461,$G461:W461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":0},{"$f":"-IF($D461=0,0,IF(Y$243>($C461+$D461),$E461+SUM($G461:X461),IF(SUM($E461,$G461:X461)<0,$E461+SUM($G461:X461),IF(SUM($E461,$G461:X461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":0},{"$f":"-IF($D461=0,0,IF(Z$243>($C461+$D461),$E461+SUM($G461:Y461),IF(SUM($E461,$G461:Y461)<0,$E461+SUM($G461:Y461),IF(SUM($E461,$G461:Y461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":0},{"$f":"-IF($D461=0,0,IF(AA$243>($C461+$D461),$E461+SUM($G461:Z461),IF(SUM($E461,$G461:Z461)<0,$E461+SUM($G461:Z461),IF(SUM($E461,$G461:Z461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":0},{"$f":"-IF($D461=0,0,IF(AB$243>($C461+$D461),$E461+SUM($G461:AA461),IF(SUM($E461,$G461:AA461)<0,$E461+SUM($G461:AA461),IF(SUM($E461,$G461:AA461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":0},{"$f":"-IF($D461=0,0,IF(AC$243>($C461+$D461),$E461+SUM($G461:AB461),IF(SUM($E461,$G461:AB461)<0,$E461+SUM($G461:AB461),IF(SUM($E461,$G461:AB461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":0},{"$f":"-IF($D461=0,0,IF(AD$243>($C461+$D461),$E461+SUM($G461:AC461),IF(SUM($E461,$G461:AC461)<0,$E461+SUM($G461:AC461),IF(SUM($E461,$G461:AC461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":0},{"$f":"-IF($D461=0,0,IF(AE$243>($C461+$D461),$E461+SUM($G461:AD461),IF(SUM($E461,$G461:AD461)<0,$E461+SUM($G461:AD461),IF(SUM($E461,$G461:AD461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":0},{"$f":"-IF($D461=0,0,IF(AF$243>($C461+$D461),$E461+SUM($G461:AE461),IF(SUM($E461,$G461:AE461)<0,$E461+SUM($G461:AE461),IF(SUM($E461,$G461:AE461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":0}]
[null,null,2013,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C462,$G$171:$AF$171,0))","v":3.6045879863813224},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C462,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B454,Dx_Inputs!$B$533:$B$543,0),MATCH($C462+1,Dx_Inputs!$E$471:$AD$471))","v":-0.6531183061581558},{"$f":"N462","v":-0.6531183061581558},{"$f":"O462","v":-0.6531183061581558},{"$f":"P462","v":-0.6531183061581558},{"$f":"-IF($D462=0,0,IF(R$243>($C462+$D462),$E462+SUM($G462:Q462),IF(SUM($E462,$G462:Q462)<0,$E462+SUM($G462:Q462),IF(SUM($E462,$G462:Q462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-0.16105759119297064},{"$f":"-IF($D462=0,0,IF(S$243>($C462+$D462),$E462+SUM($G462:R462),IF(SUM($E462,$G462:R462)<0,$E462+SUM($G462:R462),IF(SUM($E462,$G462:R462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-0.16105759119297064},{"$f":"-IF($D462=0,0,IF(T$243>($C462+$D462),$E462+SUM($G462:S462),IF(SUM($E462,$G462:S462)<0,$E462+SUM($G462:S462),IF(SUM($E462,$G462:S462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-0.16105759119297064},{"$f":"-IF($D462=0,0,IF(U$243>($C462+$D462),$E462+SUM($G462:T462),IF(SUM($E462,$G462:T462)<0,$E462+SUM($G462:T462),IF(SUM($E462,$G462:T462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-0.16105759119297064},{"$f":"-IF($D462=0,0,IF(V$243>($C462+$D462),$E462+SUM($G462:U462),IF(SUM($E462,$G462:U462)<0,$E462+SUM($G462:U462),IF(SUM($E462,$G462:U462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-0.16105759119297064},{"$f":"-IF($D462=0,0,IF(W$243>($C462+$D462),$E462+SUM($G462:V462),IF(SUM($E462,$G462:V462)<0,$E462+SUM($G462:V462),IF(SUM($E462,$G462:V462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-0.16105759119297064},{"$f":"-IF($D462=0,0,IF(X$243>($C462+$D462),$E462+SUM($G462:W462),IF(SUM($E462,$G462:W462)<0,$E462+SUM($G462:W462),IF(SUM($E462,$G462:W462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-2.5769214590875666E-2},{"$f":"-IF($D462=0,0,IF(Y$243>($C462+$D462),$E462+SUM($G462:X462),IF(SUM($E462,$G462:X462)<0,$E462+SUM($G462:X462),IF(SUM($E462,$G462:X462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":0},{"$f":"-IF($D462=0,0,IF(Z$243>($C462+$D462),$E462+SUM($G462:Y462),IF(SUM($E462,$G462:Y462)<0,$E462+SUM($G462:Y462),IF(SUM($E462,$G462:Y462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":0},{"$f":"-IF($D462=0,0,IF(AA$243>($C462+$D462),$E462+SUM($G462:Z462),IF(SUM($E462,$G462:Z462)<0,$E462+SUM($G462:Z462),IF(SUM($E462,$G462:Z462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":0},{"$f":"-IF($D462=0,0,IF(AB$243>($C462+$D462),$E462+SUM($G462:AA462),IF(SUM($E462,$G462:AA462)<0,$E462+SUM($G462:AA462),IF(SUM($E462,$G462:AA462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":0},{"$f":"-IF($D462=0,0,IF(AC$243>($C462+$D462),$E462+SUM($G462:AB462),IF(SUM($E462,$G462:AB462)<0,$E462+SUM($G462:AB462),IF(SUM($E462,$G462:AB462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":0},{"$f":"-IF($D462=0,0,IF(AD$243>($C462+$D462),$E462+SUM($G462:AC462),IF(SUM($E462,$G462:AC462)<0,$E462+SUM($G462:AC462),IF(SUM($E462,$G462:AC462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":0},{"$f":"-IF($D462=0,0,IF(AE$243>($C462+$D462),$E462+SUM($G462:AD462),IF(SUM($E462,$G462:AD462)<0,$E462+SUM($G462:AD462),IF(SUM($E462,$G462:AD462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":0},{"$f":"-IF($D462=0,0,IF(AF$243>($C462+$D462),$E462+SUM($G462:AE462),IF(SUM($E462,$G462:AE462)<0,$E462+SUM($G462:AE462),IF(SUM($E462,$G462:AE462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C463,$G$171:$AF$171,0))","v":2.8277630311614725},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C463,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B454,Dx_Inputs!$B$533:$B$543,0),MATCH($C463+1,Dx_Inputs!$E$471:$AD$471))","v":-1.5997040572643288},{"$f":"O463","v":-1.5997040572643288},{"$f":"P463","v":-1.5997040572643288},{"$f":"-IF($D463=0,0,IF(R$243>($C463+$D463),$E463+SUM($G463:Q463),IF(SUM($E463,$G463:Q463)<0,$E463+SUM($G463:Q463),IF(SUM($E463,$G463:Q463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":1.9713491406315136},{"$f":"-IF($D463=0,0,IF(S$243>($C463+$D463),$E463+SUM($G463:R463),IF(SUM($E463,$G463:R463)<0,$E463+SUM($G463:R463),IF(SUM($E463,$G463:R463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(T$243>($C463+$D463),$E463+SUM($G463:S463),IF(SUM($E463,$G463:S463)<0,$E463+SUM($G463:S463),IF(SUM($E463,$G463:S463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(U$243>($C463+$D463),$E463+SUM($G463:T463),IF(SUM($E463,$G463:T463)<0,$E463+SUM($G463:T463),IF(SUM($E463,$G463:T463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(V$243>($C463+$D463),$E463+SUM($G463:U463),IF(SUM($E463,$G463:U463)<0,$E463+SUM($G463:U463),IF(SUM($E463,$G463:U463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(W$243>($C463+$D463),$E463+SUM($G463:V463),IF(SUM($E463,$G463:V463)<0,$E463+SUM($G463:V463),IF(SUM($E463,$G463:V463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(X$243>($C463+$D463),$E463+SUM($G463:W463),IF(SUM($E463,$G463:W463)<0,$E463+SUM($G463:W463),IF(SUM($E463,$G463:W463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(Y$243>($C463+$D463),$E463+SUM($G463:X463),IF(SUM($E463,$G463:X463)<0,$E463+SUM($G463:X463),IF(SUM($E463,$G463:X463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(Z$243>($C463+$D463),$E463+SUM($G463:Y463),IF(SUM($E463,$G463:Y463)<0,$E463+SUM($G463:Y463),IF(SUM($E463,$G463:Y463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(AA$243>($C463+$D463),$E463+SUM($G463:Z463),IF(SUM($E463,$G463:Z463)<0,$E463+SUM($G463:Z463),IF(SUM($E463,$G463:Z463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(AB$243>($C463+$D463),$E463+SUM($G463:AA463),IF(SUM($E463,$G463:AA463)<0,$E463+SUM($G463:AA463),IF(SUM($E463,$G463:AA463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(AC$243>($C463+$D463),$E463+SUM($G463:AB463),IF(SUM($E463,$G463:AB463)<0,$E463+SUM($G463:AB463),IF(SUM($E463,$G463:AB463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(AD$243>($C463+$D463),$E463+SUM($G463:AC463),IF(SUM($E463,$G463:AC463)<0,$E463+SUM($G463:AC463),IF(SUM($E463,$G463:AC463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(AE$243>($C463+$D463),$E463+SUM($G463:AD463),IF(SUM($E463,$G463:AD463)<0,$E463+SUM($G463:AD463),IF(SUM($E463,$G463:AD463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0},{"$f":"-IF($D463=0,0,IF(AF$243>($C463+$D463),$E463+SUM($G463:AE463),IF(SUM($E463,$G463:AE463)<0,$E463+SUM($G463:AE463),IF(SUM($E463,$G463:AE463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C464,$G$171:$AF$171,0))","v":2.7575627441860462},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C464,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B454,Dx_Inputs!$B$533:$B$543,0),MATCH($C464+1,Dx_Inputs!$E$471:$AD$471))","v":-1.7698105803268223},{"$f":"P464","v":-1.7698105803268223},{"$f":"-IF($D464=0,0,IF(R$243>($C464+$D464),$E464+SUM($G464:Q464),IF(SUM($E464,$G464:Q464)<0,$E464+SUM($G464:Q464),IF(SUM($E464,$G464:Q464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0.78205841646759833},{"$f":"-IF($D464=0,0,IF(S$243>($C464+$D464),$E464+SUM($G464:R464),IF(SUM($E464,$G464:R464)<0,$E464+SUM($G464:R464),IF(SUM($E464,$G464:R464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(T$243>($C464+$D464),$E464+SUM($G464:S464),IF(SUM($E464,$G464:S464)<0,$E464+SUM($G464:S464),IF(SUM($E464,$G464:S464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(U$243>($C464+$D464),$E464+SUM($G464:T464),IF(SUM($E464,$G464:T464)<0,$E464+SUM($G464:T464),IF(SUM($E464,$G464:T464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(V$243>($C464+$D464),$E464+SUM($G464:U464),IF(SUM($E464,$G464:U464)<0,$E464+SUM($G464:U464),IF(SUM($E464,$G464:U464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(W$243>($C464+$D464),$E464+SUM($G464:V464),IF(SUM($E464,$G464:V464)<0,$E464+SUM($G464:V464),IF(SUM($E464,$G464:V464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(X$243>($C464+$D464),$E464+SUM($G464:W464),IF(SUM($E464,$G464:W464)<0,$E464+SUM($G464:W464),IF(SUM($E464,$G464:W464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(Y$243>($C464+$D464),$E464+SUM($G464:X464),IF(SUM($E464,$G464:X464)<0,$E464+SUM($G464:X464),IF(SUM($E464,$G464:X464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(Z$243>($C464+$D464),$E464+SUM($G464:Y464),IF(SUM($E464,$G464:Y464)<0,$E464+SUM($G464:Y464),IF(SUM($E464,$G464:Y464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(AA$243>($C464+$D464),$E464+SUM($G464:Z464),IF(SUM($E464,$G464:Z464)<0,$E464+SUM($G464:Z464),IF(SUM($E464,$G464:Z464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(AB$243>($C464+$D464),$E464+SUM($G464:AA464),IF(SUM($E464,$G464:AA464)<0,$E464+SUM($G464:AA464),IF(SUM($E464,$G464:AA464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(AC$243>($C464+$D464),$E464+SUM($G464:AB464),IF(SUM($E464,$G464:AB464)<0,$E464+SUM($G464:AB464),IF(SUM($E464,$G464:AB464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(AD$243>($C464+$D464),$E464+SUM($G464:AC464),IF(SUM($E464,$G464:AC464)<0,$E464+SUM($G464:AC464),IF(SUM($E464,$G464:AC464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(AE$243>($C464+$D464),$E464+SUM($G464:AD464),IF(SUM($E464,$G464:AD464)<0,$E464+SUM($G464:AD464),IF(SUM($E464,$G464:AD464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0},{"$f":"-IF($D464=0,0,IF(AF$243>($C464+$D464),$E464+SUM($G464:AE464),IF(SUM($E464,$G464:AE464)<0,$E464+SUM($G464:AE464),IF(SUM($E464,$G464:AE464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C465,$G$171:$AF$171,0))","v":3.7735856353591157},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C465,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B454,Dx_Inputs!$B$533:$B$543,0),MATCH($C465+1,Dx_Inputs!$E$471:$AD$471))","v":-1.1896583823562763},{"$f":"-IF($D465=0,0,IF(R$243>($C465+$D465),$E465+SUM($G465:Q465),IF(SUM($E465,$G465:Q465)<0,$E465+SUM($G465:Q465),IF(SUM($E465,$G465:Q465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.2820881280570785},{"$f":"-IF($D465=0,0,IF(S$243>($C465+$D465),$E465+SUM($G465:R465),IF(SUM($E465,$G465:R465)<0,$E465+SUM($G465:R465),IF(SUM($E465,$G465:R465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.2820881280570785},{"$f":"-IF($D465=0,0,IF(T$243>($C465+$D465),$E465+SUM($G465:S465),IF(SUM($E465,$G465:S465)<0,$E465+SUM($G465:S465),IF(SUM($E465,$G465:S465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.2820881280570785},{"$f":"-IF($D465=0,0,IF(U$243>($C465+$D465),$E465+SUM($G465:T465),IF(SUM($E465,$G465:T465)<0,$E465+SUM($G465:T465),IF(SUM($E465,$G465:T465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.2820881280570785},{"$f":"-IF($D465=0,0,IF(V$243>($C465+$D465),$E465+SUM($G465:U465),IF(SUM($E465,$G465:U465)<0,$E465+SUM($G465:U465),IF(SUM($E465,$G465:U465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.2820881280570785},{"$f":"-IF($D465=0,0,IF(W$243>($C465+$D465),$E465+SUM($G465:V465),IF(SUM($E465,$G465:V465)<0,$E465+SUM($G465:V465),IF(SUM($E465,$G465:V465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.2820881280570785},{"$f":"-IF($D465=0,0,IF(X$243>($C465+$D465),$E465+SUM($G465:W465),IF(SUM($E465,$G465:W465)<0,$E465+SUM($G465:W465),IF(SUM($E465,$G465:W465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.2820881280570785},{"$f":"-IF($D465=0,0,IF(Y$243>($C465+$D465),$E465+SUM($G465:X465),IF(SUM($E465,$G465:X465)<0,$E465+SUM($G465:X465),IF(SUM($E465,$G465:X465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.2820881280570785},{"$f":"-IF($D465=0,0,IF(Z$243>($C465+$D465),$E465+SUM($G465:Y465),IF(SUM($E465,$G465:Y465)<0,$E465+SUM($G465:Y465),IF(SUM($E465,$G465:Y465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.2820881280570785},{"$f":"-IF($D465=0,0,IF(AA$243>($C465+$D465),$E465+SUM($G465:Z465),IF(SUM($E465,$G465:Z465)<0,$E465+SUM($G465:Z465),IF(SUM($E465,$G465:Z465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-4.5134100489132134E-2},{"$f":"-IF($D465=0,0,IF(AB$243>($C465+$D465),$E465+SUM($G465:AA465),IF(SUM($E465,$G465:AA465)<0,$E465+SUM($G465:AA465),IF(SUM($E465,$G465:AA465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":0},{"$f":"-IF($D465=0,0,IF(AC$243>($C465+$D465),$E465+SUM($G465:AB465),IF(SUM($E465,$G465:AB465)<0,$E465+SUM($G465:AB465),IF(SUM($E465,$G465:AB465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":0},{"$f":"-IF($D465=0,0,IF(AD$243>($C465+$D465),$E465+SUM($G465:AC465),IF(SUM($E465,$G465:AC465)<0,$E465+SUM($G465:AC465),IF(SUM($E465,$G465:AC465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":0},{"$f":"-IF($D465=0,0,IF(AE$243>($C465+$D465),$E465+SUM($G465:AD465),IF(SUM($E465,$G465:AD465)<0,$E465+SUM($G465:AD465),IF(SUM($E465,$G465:AD465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":0},{"$f":"-IF($D465=0,0,IF(AF$243>($C465+$D465),$E465+SUM($G465:AE465),IF(SUM($E465,$G465:AE465)<0,$E465+SUM($G465:AE465),IF(SUM($E465,$G465:AE465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C466,$G$171:$AF$171,0))","v":5.0640000000000001},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C466,$G$171:$AF$171,0))","v":-7.6050277186823223E-15},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D466=0,0,IF(R$243>($C466+$D466),$E466+SUM($G466:Q466),IF(SUM($E466,$G466:Q466)<0,$E466+SUM($G466:Q466),IF(SUM($E466,$G466:Q466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-0.49842519685039371},{"$f":"-IF($D466=0,0,IF(S$243>($C466+$D466),$E466+SUM($G466:R466),IF(SUM($E466,$G466:R466)<0,$E466+SUM($G466:R466),IF(SUM($E466,$G466:R466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-0.49842519685039371},{"$f":"-IF($D466=0,0,IF(T$243>($C466+$D466),$E466+SUM($G466:S466),IF(SUM($E466,$G466:S466)<0,$E466+SUM($G466:S466),IF(SUM($E466,$G466:S466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-0.49842519685039371},{"$f":"-IF($D466=0,0,IF(U$243>($C466+$D466),$E466+SUM($G466:T466),IF(SUM($E466,$G466:T466)<0,$E466+SUM($G466:T466),IF(SUM($E466,$G466:T466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-0.49842519685039371},{"$f":"-IF($D466=0,0,IF(V$243>($C466+$D466),$E466+SUM($G466:U466),IF(SUM($E466,$G466:U466)<0,$E466+SUM($G466:U466),IF(SUM($E466,$G466:U466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-0.49842519685039371},{"$f":"-IF($D466=0,0,IF(W$243>($C466+$D466),$E466+SUM($G466:V466),IF(SUM($E466,$G466:V466)<0,$E466+SUM($G466:V466),IF(SUM($E466,$G466:V466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-0.49842519685039371},{"$f":"-IF($D466=0,0,IF(X$243>($C466+$D466),$E466+SUM($G466:W466),IF(SUM($E466,$G466:W466)<0,$E466+SUM($G466:W466),IF(SUM($E466,$G466:W466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-0.49842519685039371},{"$f":"-IF($D466=0,0,IF(Y$243>($C466+$D466),$E466+SUM($G466:X466),IF(SUM($E466,$G466:X466)<0,$E466+SUM($G466:X466),IF(SUM($E466,$G466:X466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-0.49842519685039371},{"$f":"-IF($D466=0,0,IF(Z$243>($C466+$D466),$E466+SUM($G466:Y466),IF(SUM($E466,$G466:Y466)<0,$E466+SUM($G466:Y466),IF(SUM($E466,$G466:Y466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-0.49842519685039371},{"$f":"-IF($D466=0,0,IF(AA$243>($C466+$D466),$E466+SUM($G466:Z466),IF(SUM($E466,$G466:Z466)<0,$E466+SUM($G466:Z466),IF(SUM($E466,$G466:Z466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-0.49842519685039371},{"$f":"-IF($D466=0,0,IF(AB$243>($C466+$D466),$E466+SUM($G466:AA466),IF(SUM($E466,$G466:AA466)<0,$E466+SUM($G466:AA466),IF(SUM($E466,$G466:AA466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-7.9748031496062133E-2},{"$f":"-IF($D466=0,0,IF(AC$243>($C466+$D466),$E466+SUM($G466:AB466),IF(SUM($E466,$G466:AB466)<0,$E466+SUM($G466:AB466),IF(SUM($E466,$G466:AB466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":0},{"$f":"-IF($D466=0,0,IF(AD$243>($C466+$D466),$E466+SUM($G466:AC466),IF(SUM($E466,$G466:AC466)<0,$E466+SUM($G466:AC466),IF(SUM($E466,$G466:AC466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":0},{"$f":"-IF($D466=0,0,IF(AE$243>($C466+$D466),$E466+SUM($G466:AD466),IF(SUM($E466,$G466:AD466)<0,$E466+SUM($G466:AD466),IF(SUM($E466,$G466:AD466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":0},{"$f":"-IF($D466=0,0,IF(AF$243>($C466+$D466),$E466+SUM($G466:AE466),IF(SUM($E466,$G466:AE466)<0,$E466+SUM($G466:AE466),IF(SUM($E466,$G466:AE466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C467,$G$171:$AF$171,0))","v":3.3385593627094794},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C467,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D467=0,0,IF(S$243>($C467+$D467),$E467+SUM($G467:R467),IF(SUM($E467,$G467:R467)<0,$E467+SUM($G467:R467),IF(SUM($E467,$G467:R467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-0.32859836247140545},{"$f":"-IF($D467=0,0,IF(T$243>($C467+$D467),$E467+SUM($G467:S467),IF(SUM($E467,$G467:S467)<0,$E467+SUM($G467:S467),IF(SUM($E467,$G467:S467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-0.32859836247140545},{"$f":"-IF($D467=0,0,IF(U$243>($C467+$D467),$E467+SUM($G467:T467),IF(SUM($E467,$G467:T467)<0,$E467+SUM($G467:T467),IF(SUM($E467,$G467:T467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-0.32859836247140545},{"$f":"-IF($D467=0,0,IF(V$243>($C467+$D467),$E467+SUM($G467:U467),IF(SUM($E467,$G467:U467)<0,$E467+SUM($G467:U467),IF(SUM($E467,$G467:U467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-0.32859836247140545},{"$f":"-IF($D467=0,0,IF(W$243>($C467+$D467),$E467+SUM($G467:V467),IF(SUM($E467,$G467:V467)<0,$E467+SUM($G467:V467),IF(SUM($E467,$G467:V467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-0.32859836247140545},{"$f":"-IF($D467=0,0,IF(X$243>($C467+$D467),$E467+SUM($G467:W467),IF(SUM($E467,$G467:W467)<0,$E467+SUM($G467:W467),IF(SUM($E467,$G467:W467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-0.32859836247140545},{"$f":"-IF($D467=0,0,IF(Y$243>($C467+$D467),$E467+SUM($G467:X467),IF(SUM($E467,$G467:X467)<0,$E467+SUM($G467:X467),IF(SUM($E467,$G467:X467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-0.32859836247140545},{"$f":"-IF($D467=0,0,IF(Z$243>($C467+$D467),$E467+SUM($G467:Y467),IF(SUM($E467,$G467:Y467)<0,$E467+SUM($G467:Y467),IF(SUM($E467,$G467:Y467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-0.32859836247140545},{"$f":"-IF($D467=0,0,IF(AA$243>($C467+$D467),$E467+SUM($G467:Z467),IF(SUM($E467,$G467:Z467)<0,$E467+SUM($G467:Z467),IF(SUM($E467,$G467:Z467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-0.32859836247140545},{"$f":"-IF($D467=0,0,IF(AB$243>($C467+$D467),$E467+SUM($G467:AA467),IF(SUM($E467,$G467:AA467)<0,$E467+SUM($G467:AA467),IF(SUM($E467,$G467:AA467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-0.32859836247140545},{"$f":"-IF($D467=0,0,IF(AC$243>($C467+$D467),$E467+SUM($G467:AB467),IF(SUM($E467,$G467:AB467)<0,$E467+SUM($G467:AB467),IF(SUM($E467,$G467:AB467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-5.2575737995425254E-2},{"$f":"-IF($D467=0,0,IF(AD$243>($C467+$D467),$E467+SUM($G467:AC467),IF(SUM($E467,$G467:AC467)<0,$E467+SUM($G467:AC467),IF(SUM($E467,$G467:AC467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":0},{"$f":"-IF($D467=0,0,IF(AE$243>($C467+$D467),$E467+SUM($G467:AD467),IF(SUM($E467,$G467:AD467)<0,$E467+SUM($G467:AD467),IF(SUM($E467,$G467:AD467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":0},{"$f":"-IF($D467=0,0,IF(AF$243>($C467+$D467),$E467+SUM($G467:AE467),IF(SUM($E467,$G467:AE467)<0,$E467+SUM($G467:AE467),IF(SUM($E467,$G467:AE467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C468,$G$171:$AF$171,0))","v":3.7490114417403251},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C468,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D468=0,0,IF(T$243>($C468+$D468),$E468+SUM($G468:S468),IF(SUM($E468,$G468:S468)<0,$E468+SUM($G468:S468),IF(SUM($E468,$G468:S468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-0.36899718914766977},{"$f":"-IF($D468=0,0,IF(U$243>($C468+$D468),$E468+SUM($G468:T468),IF(SUM($E468,$G468:T468)<0,$E468+SUM($G468:T468),IF(SUM($E468,$G468:T468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-0.36899718914766977},{"$f":"-IF($D468=0,0,IF(V$243>($C468+$D468),$E468+SUM($G468:U468),IF(SUM($E468,$G468:U468)<0,$E468+SUM($G468:U468),IF(SUM($E468,$G468:U468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-0.36899718914766977},{"$f":"-IF($D468=0,0,IF(W$243>($C468+$D468),$E468+SUM($G468:V468),IF(SUM($E468,$G468:V468)<0,$E468+SUM($G468:V468),IF(SUM($E468,$G468:V468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-0.36899718914766977},{"$f":"-IF($D468=0,0,IF(X$243>($C468+$D468),$E468+SUM($G468:W468),IF(SUM($E468,$G468:W468)<0,$E468+SUM($G468:W468),IF(SUM($E468,$G468:W468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-0.36899718914766977},{"$f":"-IF($D468=0,0,IF(Y$243>($C468+$D468),$E468+SUM($G468:X468),IF(SUM($E468,$G468:X468)<0,$E468+SUM($G468:X468),IF(SUM($E468,$G468:X468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-0.36899718914766977},{"$f":"-IF($D468=0,0,IF(Z$243>($C468+$D468),$E468+SUM($G468:Y468),IF(SUM($E468,$G468:Y468)<0,$E468+SUM($G468:Y468),IF(SUM($E468,$G468:Y468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-0.36899718914766977},{"$f":"-IF($D468=0,0,IF(AA$243>($C468+$D468),$E468+SUM($G468:Z468),IF(SUM($E468,$G468:Z468)<0,$E468+SUM($G468:Z468),IF(SUM($E468,$G468:Z468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-0.36899718914766977},{"$f":"-IF($D468=0,0,IF(AB$243>($C468+$D468),$E468+SUM($G468:AA468),IF(SUM($E468,$G468:AA468)<0,$E468+SUM($G468:AA468),IF(SUM($E468,$G468:AA468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-0.36899718914766977},{"$f":"-IF($D468=0,0,IF(AC$243>($C468+$D468),$E468+SUM($G468:AB468),IF(SUM($E468,$G468:AB468)<0,$E468+SUM($G468:AB468),IF(SUM($E468,$G468:AB468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-0.36899718914766977},{"$f":"-IF($D468=0,0,IF(AD$243>($C468+$D468),$E468+SUM($G468:AC468),IF(SUM($E468,$G468:AC468)<0,$E468+SUM($G468:AC468),IF(SUM($E468,$G468:AC468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-5.9039550263627394E-2},{"$f":"-IF($D468=0,0,IF(AE$243>($C468+$D468),$E468+SUM($G468:AD468),IF(SUM($E468,$G468:AD468)<0,$E468+SUM($G468:AD468),IF(SUM($E468,$G468:AD468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":0},{"$f":"-IF($D468=0,0,IF(AF$243>($C468+$D468),$E468+SUM($G468:AE468),IF(SUM($E468,$G468:AE468)<0,$E468+SUM($G468:AE468),IF(SUM($E468,$G468:AE468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C469,$G$171:$AF$171,0))","v":4.5471530148615109},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C469,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D469=0,0,IF(U$243>($C469+$D469),$E469+SUM($G469:T469),IF(SUM($E469,$G469:T469)<0,$E469+SUM($G469:T469),IF(SUM($E469,$G469:T469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-0.44755443059660538},{"$f":"-IF($D469=0,0,IF(V$243>($C469+$D469),$E469+SUM($G469:U469),IF(SUM($E469,$G469:U469)<0,$E469+SUM($G469:U469),IF(SUM($E469,$G469:U469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-0.44755443059660538},{"$f":"-IF($D469=0,0,IF(W$243>($C469+$D469),$E469+SUM($G469:V469),IF(SUM($E469,$G469:V469)<0,$E469+SUM($G469:V469),IF(SUM($E469,$G469:V469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-0.44755443059660538},{"$f":"-IF($D469=0,0,IF(X$243>($C469+$D469),$E469+SUM($G469:W469),IF(SUM($E469,$G469:W469)<0,$E469+SUM($G469:W469),IF(SUM($E469,$G469:W469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-0.44755443059660538},{"$f":"-IF($D469=0,0,IF(Y$243>($C469+$D469),$E469+SUM($G469:X469),IF(SUM($E469,$G469:X469)<0,$E469+SUM($G469:X469),IF(SUM($E469,$G469:X469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-0.44755443059660538},{"$f":"-IF($D469=0,0,IF(Z$243>($C469+$D469),$E469+SUM($G469:Y469),IF(SUM($E469,$G469:Y469)<0,$E469+SUM($G469:Y469),IF(SUM($E469,$G469:Y469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-0.44755443059660538},{"$f":"-IF($D469=0,0,IF(AA$243>($C469+$D469),$E469+SUM($G469:Z469),IF(SUM($E469,$G469:Z469)<0,$E469+SUM($G469:Z469),IF(SUM($E469,$G469:Z469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-0.44755443059660538},{"$f":"-IF($D469=0,0,IF(AB$243>($C469+$D469),$E469+SUM($G469:AA469),IF(SUM($E469,$G469:AA469)<0,$E469+SUM($G469:AA469),IF(SUM($E469,$G469:AA469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-0.44755443059660538},{"$f":"-IF($D469=0,0,IF(AC$243>($C469+$D469),$E469+SUM($G469:AB469),IF(SUM($E469,$G469:AB469)<0,$E469+SUM($G469:AB469),IF(SUM($E469,$G469:AB469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-0.44755443059660538},{"$f":"-IF($D469=0,0,IF(AD$243>($C469+$D469),$E469+SUM($G469:AC469),IF(SUM($E469,$G469:AC469)<0,$E469+SUM($G469:AC469),IF(SUM($E469,$G469:AC469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-0.44755443059660538},{"$f":"-IF($D469=0,0,IF(AE$243>($C469+$D469),$E469+SUM($G469:AD469),IF(SUM($E469,$G469:AD469)<0,$E469+SUM($G469:AD469),IF(SUM($E469,$G469:AD469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-7.160870889545734E-2},{"$f":"-IF($D469=0,0,IF(AF$243>($C469+$D469),$E469+SUM($G469:AE469),IF(SUM($E469,$G469:AE469)<0,$E469+SUM($G469:AE469),IF(SUM($E469,$G469:AE469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C470,$G$171:$AF$171,0))","v":4.219339638809525},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C470,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D470=0,0,IF(V$243>($C470+$D470),$E470+SUM($G470:U470),IF(SUM($E470,$G470:U470)<0,$E470+SUM($G470:U470),IF(SUM($E470,$G470:U470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-0.41528933452849653},{"$f":"-IF($D470=0,0,IF(W$243>($C470+$D470),$E470+SUM($G470:V470),IF(SUM($E470,$G470:V470)<0,$E470+SUM($G470:V470),IF(SUM($E470,$G470:V470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-0.41528933452849653},{"$f":"-IF($D470=0,0,IF(X$243>($C470+$D470),$E470+SUM($G470:W470),IF(SUM($E470,$G470:W470)<0,$E470+SUM($G470:W470),IF(SUM($E470,$G470:W470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-0.41528933452849653},{"$f":"-IF($D470=0,0,IF(Y$243>($C470+$D470),$E470+SUM($G470:X470),IF(SUM($E470,$G470:X470)<0,$E470+SUM($G470:X470),IF(SUM($E470,$G470:X470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-0.41528933452849653},{"$f":"-IF($D470=0,0,IF(Z$243>($C470+$D470),$E470+SUM($G470:Y470),IF(SUM($E470,$G470:Y470)<0,$E470+SUM($G470:Y470),IF(SUM($E470,$G470:Y470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-0.41528933452849653},{"$f":"-IF($D470=0,0,IF(AA$243>($C470+$D470),$E470+SUM($G470:Z470),IF(SUM($E470,$G470:Z470)<0,$E470+SUM($G470:Z470),IF(SUM($E470,$G470:Z470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-0.41528933452849653},{"$f":"-IF($D470=0,0,IF(AB$243>($C470+$D470),$E470+SUM($G470:AA470),IF(SUM($E470,$G470:AA470)<0,$E470+SUM($G470:AA470),IF(SUM($E470,$G470:AA470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-0.41528933452849653},{"$f":"-IF($D470=0,0,IF(AC$243>($C470+$D470),$E470+SUM($G470:AB470),IF(SUM($E470,$G470:AB470)<0,$E470+SUM($G470:AB470),IF(SUM($E470,$G470:AB470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-0.41528933452849653},{"$f":"-IF($D470=0,0,IF(AD$243>($C470+$D470),$E470+SUM($G470:AC470),IF(SUM($E470,$G470:AC470)<0,$E470+SUM($G470:AC470),IF(SUM($E470,$G470:AC470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-0.41528933452849653},{"$f":"-IF($D470=0,0,IF(AE$243>($C470+$D470),$E470+SUM($G470:AD470),IF(SUM($E470,$G470:AD470)<0,$E470+SUM($G470:AD470),IF(SUM($E470,$G470:AD470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-0.41528933452849653},{"$f":"-IF($D470=0,0,IF(AF$243>($C470+$D470),$E470+SUM($G470:AE470),IF(SUM($E470,$G470:AE470)<0,$E470+SUM($G470:AE470),IF(SUM($E470,$G470:AE470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-6.644629352455933E-2}]
[null,null,2022,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C471,$G$171:$AF$171,0))","v":3.8661575651456221},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C471,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D471=0,0,IF(W$243>($C471+$D471),$E471+SUM($G471:V471),IF(SUM($E471,$G471:V471)<0,$E471+SUM($G471:V471),IF(SUM($E471,$G471:V471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-0.38052731940409668},{"$f":"-IF($D471=0,0,IF(X$243>($C471+$D471),$E471+SUM($G471:W471),IF(SUM($E471,$G471:W471)<0,$E471+SUM($G471:W471),IF(SUM($E471,$G471:W471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-0.38052731940409668},{"$f":"-IF($D471=0,0,IF(Y$243>($C471+$D471),$E471+SUM($G471:X471),IF(SUM($E471,$G471:X471)<0,$E471+SUM($G471:X471),IF(SUM($E471,$G471:X471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-0.38052731940409668},{"$f":"-IF($D471=0,0,IF(Z$243>($C471+$D471),$E471+SUM($G471:Y471),IF(SUM($E471,$G471:Y471)<0,$E471+SUM($G471:Y471),IF(SUM($E471,$G471:Y471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-0.38052731940409668},{"$f":"-IF($D471=0,0,IF(AA$243>($C471+$D471),$E471+SUM($G471:Z471),IF(SUM($E471,$G471:Z471)<0,$E471+SUM($G471:Z471),IF(SUM($E471,$G471:Z471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-0.38052731940409668},{"$f":"-IF($D471=0,0,IF(AB$243>($C471+$D471),$E471+SUM($G471:AA471),IF(SUM($E471,$G471:AA471)<0,$E471+SUM($G471:AA471),IF(SUM($E471,$G471:AA471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-0.38052731940409668},{"$f":"-IF($D471=0,0,IF(AC$243>($C471+$D471),$E471+SUM($G471:AB471),IF(SUM($E471,$G471:AB471)<0,$E471+SUM($G471:AB471),IF(SUM($E471,$G471:AB471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-0.38052731940409668},{"$f":"-IF($D471=0,0,IF(AD$243>($C471+$D471),$E471+SUM($G471:AC471),IF(SUM($E471,$G471:AC471)<0,$E471+SUM($G471:AC471),IF(SUM($E471,$G471:AC471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-0.38052731940409668},{"$f":"-IF($D471=0,0,IF(AE$243>($C471+$D471),$E471+SUM($G471:AD471),IF(SUM($E471,$G471:AD471)<0,$E471+SUM($G471:AD471),IF(SUM($E471,$G471:AD471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-0.38052731940409668},{"$f":"-IF($D471=0,0,IF(AF$243>($C471+$D471),$E471+SUM($G471:AE471),IF(SUM($E471,$G471:AE471)<0,$E471+SUM($G471:AE471),IF(SUM($E471,$G471:AE471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-0.38052731940409668}]
[null,null,2023,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C472,$G$171:$AF$171,0))","v":15.775890590444286},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C472,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D472=0,0,IF(X$243>($C472+$D472),$E472+SUM($G472:W472),IF(SUM($E472,$G472:W472)<0,$E472+SUM($G472:W472),IF(SUM($E472,$G472:W472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.5527451368547525},{"$f":"-IF($D472=0,0,IF(Y$243>($C472+$D472),$E472+SUM($G472:X472),IF(SUM($E472,$G472:X472)<0,$E472+SUM($G472:X472),IF(SUM($E472,$G472:X472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.5527451368547525},{"$f":"-IF($D472=0,0,IF(Z$243>($C472+$D472),$E472+SUM($G472:Y472),IF(SUM($E472,$G472:Y472)<0,$E472+SUM($G472:Y472),IF(SUM($E472,$G472:Y472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.5527451368547525},{"$f":"-IF($D472=0,0,IF(AA$243>($C472+$D472),$E472+SUM($G472:Z472),IF(SUM($E472,$G472:Z472)<0,$E472+SUM($G472:Z472),IF(SUM($E472,$G472:Z472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.5527451368547525},{"$f":"-IF($D472=0,0,IF(AB$243>($C472+$D472),$E472+SUM($G472:AA472),IF(SUM($E472,$G472:AA472)<0,$E472+SUM($G472:AA472),IF(SUM($E472,$G472:AA472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.5527451368547525},{"$f":"-IF($D472=0,0,IF(AC$243>($C472+$D472),$E472+SUM($G472:AB472),IF(SUM($E472,$G472:AB472)<0,$E472+SUM($G472:AB472),IF(SUM($E472,$G472:AB472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.5527451368547525},{"$f":"-IF($D472=0,0,IF(AD$243>($C472+$D472),$E472+SUM($G472:AC472),IF(SUM($E472,$G472:AC472)<0,$E472+SUM($G472:AC472),IF(SUM($E472,$G472:AC472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.5527451368547525},{"$f":"-IF($D472=0,0,IF(AE$243>($C472+$D472),$E472+SUM($G472:AD472),IF(SUM($E472,$G472:AD472)<0,$E472+SUM($G472:AD472),IF(SUM($E472,$G472:AD472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.5527451368547525},{"$f":"-IF($D472=0,0,IF(AF$243>($C472+$D472),$E472+SUM($G472:AE472),IF(SUM($E472,$G472:AE472)<0,$E472+SUM($G472:AE472),IF(SUM($E472,$G472:AE472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.5527451368547525}]
[null,null,2024,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C473,$G$171:$AF$171,0))","v":17.699234291899437},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C473,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D473=0,0,IF(Y$243>($C473+$D473),$E473+SUM($G473:X473),IF(SUM($E473,$G473:X473)<0,$E473+SUM($G473:X473),IF(SUM($E473,$G473:X473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-1.7420506192814407},{"$f":"-IF($D473=0,0,IF(Z$243>($C473+$D473),$E473+SUM($G473:Y473),IF(SUM($E473,$G473:Y473)<0,$E473+SUM($G473:Y473),IF(SUM($E473,$G473:Y473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-1.7420506192814407},{"$f":"-IF($D473=0,0,IF(AA$243>($C473+$D473),$E473+SUM($G473:Z473),IF(SUM($E473,$G473:Z473)<0,$E473+SUM($G473:Z473),IF(SUM($E473,$G473:Z473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-1.7420506192814407},{"$f":"-IF($D473=0,0,IF(AB$243>($C473+$D473),$E473+SUM($G473:AA473),IF(SUM($E473,$G473:AA473)<0,$E473+SUM($G473:AA473),IF(SUM($E473,$G473:AA473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-1.7420506192814407},{"$f":"-IF($D473=0,0,IF(AC$243>($C473+$D473),$E473+SUM($G473:AB473),IF(SUM($E473,$G473:AB473)<0,$E473+SUM($G473:AB473),IF(SUM($E473,$G473:AB473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-1.7420506192814407},{"$f":"-IF($D473=0,0,IF(AD$243>($C473+$D473),$E473+SUM($G473:AC473),IF(SUM($E473,$G473:AC473)<0,$E473+SUM($G473:AC473),IF(SUM($E473,$G473:AC473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-1.7420506192814407},{"$f":"-IF($D473=0,0,IF(AE$243>($C473+$D473),$E473+SUM($G473:AD473),IF(SUM($E473,$G473:AD473)<0,$E473+SUM($G473:AD473),IF(SUM($E473,$G473:AD473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-1.7420506192814407},{"$f":"-IF($D473=0,0,IF(AF$243>($C473+$D473),$E473+SUM($G473:AE473),IF(SUM($E473,$G473:AE473)<0,$E473+SUM($G473:AE473),IF(SUM($E473,$G473:AE473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-1.7420506192814407}]
[null,null,2025,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C474,$G$171:$AF$171,0))","v":14.821464011103378},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C474,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D474=0,0,IF(Z$243>($C474+$D474),$E474+SUM($G474:Y474),IF(SUM($E474,$G474:Y474)<0,$E474+SUM($G474:Y474),IF(SUM($E474,$G474:Y474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-1.4588055129038757},{"$f":"-IF($D474=0,0,IF(AA$243>($C474+$D474),$E474+SUM($G474:Z474),IF(SUM($E474,$G474:Z474)<0,$E474+SUM($G474:Z474),IF(SUM($E474,$G474:Z474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-1.4588055129038757},{"$f":"-IF($D474=0,0,IF(AB$243>($C474+$D474),$E474+SUM($G474:AA474),IF(SUM($E474,$G474:AA474)<0,$E474+SUM($G474:AA474),IF(SUM($E474,$G474:AA474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-1.4588055129038757},{"$f":"-IF($D474=0,0,IF(AC$243>($C474+$D474),$E474+SUM($G474:AB474),IF(SUM($E474,$G474:AB474)<0,$E474+SUM($G474:AB474),IF(SUM($E474,$G474:AB474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-1.4588055129038757},{"$f":"-IF($D474=0,0,IF(AD$243>($C474+$D474),$E474+SUM($G474:AC474),IF(SUM($E474,$G474:AC474)<0,$E474+SUM($G474:AC474),IF(SUM($E474,$G474:AC474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-1.4588055129038757},{"$f":"-IF($D474=0,0,IF(AE$243>($C474+$D474),$E474+SUM($G474:AD474),IF(SUM($E474,$G474:AD474)<0,$E474+SUM($G474:AD474),IF(SUM($E474,$G474:AD474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-1.4588055129038757},{"$f":"-IF($D474=0,0,IF(AF$243>($C474+$D474),$E474+SUM($G474:AE474),IF(SUM($E474,$G474:AE474)<0,$E474+SUM($G474:AE474),IF(SUM($E474,$G474:AE474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-1.4588055129038757}]
[null,null,2026,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C475,$G$171:$AF$171,0))","v":14.435718229182219},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C475,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D475=0,0,IF(AA$243>($C475+$D475),$E475+SUM($G475:Z475),IF(SUM($E475,$G475:Z475)<0,$E475+SUM($G475:Z475),IF(SUM($E475,$G475:Z475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-1.4208384083840766},{"$f":"-IF($D475=0,0,IF(AB$243>($C475+$D475),$E475+SUM($G475:AA475),IF(SUM($E475,$G475:AA475)<0,$E475+SUM($G475:AA475),IF(SUM($E475,$G475:AA475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-1.4208384083840766},{"$f":"-IF($D475=0,0,IF(AC$243>($C475+$D475),$E475+SUM($G475:AB475),IF(SUM($E475,$G475:AB475)<0,$E475+SUM($G475:AB475),IF(SUM($E475,$G475:AB475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-1.4208384083840766},{"$f":"-IF($D475=0,0,IF(AD$243>($C475+$D475),$E475+SUM($G475:AC475),IF(SUM($E475,$G475:AC475)<0,$E475+SUM($G475:AC475),IF(SUM($E475,$G475:AC475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-1.4208384083840766},{"$f":"-IF($D475=0,0,IF(AE$243>($C475+$D475),$E475+SUM($G475:AD475),IF(SUM($E475,$G475:AD475)<0,$E475+SUM($G475:AD475),IF(SUM($E475,$G475:AD475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-1.4208384083840766},{"$f":"-IF($D475=0,0,IF(AF$243>($C475+$D475),$E475+SUM($G475:AE475),IF(SUM($E475,$G475:AE475)<0,$E475+SUM($G475:AE475),IF(SUM($E475,$G475:AE475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-1.4208384083840766}]
[null,null,2027,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C476,$G$171:$AF$171,0))","v":15.35217710939912},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C476,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D476=0,0,IF(AB$243>($C476+$D476),$E476+SUM($G476:AA476),IF(SUM($E476,$G476:AA476)<0,$E476+SUM($G476:AA476),IF(SUM($E476,$G476:AA476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-1.5110410540747166},{"$f":"-IF($D476=0,0,IF(AC$243>($C476+$D476),$E476+SUM($G476:AB476),IF(SUM($E476,$G476:AB476)<0,$E476+SUM($G476:AB476),IF(SUM($E476,$G476:AB476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-1.5110410540747166},{"$f":"-IF($D476=0,0,IF(AD$243>($C476+$D476),$E476+SUM($G476:AC476),IF(SUM($E476,$G476:AC476)<0,$E476+SUM($G476:AC476),IF(SUM($E476,$G476:AC476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-1.5110410540747166},{"$f":"-IF($D476=0,0,IF(AE$243>($C476+$D476),$E476+SUM($G476:AD476),IF(SUM($E476,$G476:AD476)<0,$E476+SUM($G476:AD476),IF(SUM($E476,$G476:AD476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-1.5110410540747166},{"$f":"-IF($D476=0,0,IF(AF$243>($C476+$D476),$E476+SUM($G476:AE476),IF(SUM($E476,$G476:AE476)<0,$E476+SUM($G476:AE476),IF(SUM($E476,$G476:AE476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-1.5110410540747166}]
[null,null,2028,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C477,$G$171:$AF$171,0))","v":15.265822951905729},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C477,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D477=0,0,IF(AC$243>($C477+$D477),$E477+SUM($G477:AB477),IF(SUM($E477,$G477:AB477)<0,$E477+SUM($G477:AB477),IF(SUM($E477,$G477:AB477)=0,0,($E477+SUM($G477:$Q477))/($D477-COUNT($G477:$Q477))))))","v":-1.5025416291245797},{"$f":"-IF($D477=0,0,IF(AD$243>($C477+$D477),$E477+SUM($G477:AC477),IF(SUM($E477,$G477:AC477)<0,$E477+SUM($G477:AC477),IF(SUM($E477,$G477:AC477)=0,0,($E477+SUM($G477:$Q477))/($D477-COUNT($G477:$Q477))))))","v":-1.5025416291245797},{"$f":"-IF($D477=0,0,IF(AE$243>($C477+$D477),$E477+SUM($G477:AD477),IF(SUM($E477,$G477:AD477)<0,$E477+SUM($G477:AD477),IF(SUM($E477,$G477:AD477)=0,0,($E477+SUM($G477:$Q477))/($D477-COUNT($G477:$Q477))))))","v":-1.5025416291245797},{"$f":"-IF($D477=0,0,IF(AF$243>($C477+$D477),$E477+SUM($G477:AE477),IF(SUM($E477,$G477:AE477)<0,$E477+SUM($G477:AE477),IF(SUM($E477,$G477:AE477)=0,0,($E477+SUM($G477:$Q477))/($D477-COUNT($G477:$Q477))))))","v":-1.5025416291245797}]
[null,null,2029,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C478,$G$171:$AF$171,0))","v":15.265822951905729},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C478,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D478=0,0,IF(AD$243>($C478+$D478),$E478+SUM($G478:AC478),IF(SUM($E478,$G478:AC478)<0,$E478+SUM($G478:AC478),IF(SUM($E478,$G478:AC478)=0,0,($E478+SUM($G478:$Q478))/($D478-COUNT($G478:$Q478))))))","v":-1.5025416291245797},{"$f":"-IF($D478=0,0,IF(AE$243>($C478+$D478),$E478+SUM($G478:AD478),IF(SUM($E478,$G478:AD478)<0,$E478+SUM($G478:AD478),IF(SUM($E478,$G478:AD478)=0,0,($E478+SUM($G478:$Q478))/($D478-COUNT($G478:$Q478))))))","v":-1.5025416291245797},{"$f":"-IF($D478=0,0,IF(AF$243>($C478+$D478),$E478+SUM($G478:AE478),IF(SUM($E478,$G478:AE478)<0,$E478+SUM($G478:AE478),IF(SUM($E478,$G478:AE478)=0,0,($E478+SUM($G478:$Q478))/($D478-COUNT($G478:$Q478))))))","v":-1.5025416291245797}]
[null,null,2030,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C479,$G$171:$AF$171,0))","v":15.265822951905729},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C479,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D479=0,0,IF(AE$243>($C479+$D479),$E479+SUM($G479:AD479),IF(SUM($E479,$G479:AD479)<0,$E479+SUM($G479:AD479),IF(SUM($E479,$G479:AD479)=0,0,($E479+SUM($G479:$Q479))/($D479-COUNT($G479:$Q479))))))","v":-1.5025416291245797},{"$f":"-IF($D479=0,0,IF(AF$243>($C479+$D479),$E479+SUM($G479:AE479),IF(SUM($E479,$G479:AE479)<0,$E479+SUM($G479:AE479),IF(SUM($E479,$G479:AE479)=0,0,($E479+SUM($G479:$Q479))/($D479-COUNT($G479:$Q479))))))","v":-1.5025416291245797}]
[null,null,2031,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C480,$G$171:$AF$171,0))","v":15.265822951905729},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C480,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D480=0,0,IF(AF$243>($C480+$D480),$E480+SUM($G480:AE480),IF(SUM($E480,$G480:AE480)<0,$E480+SUM($G480:AE480),IF(SUM($E480,$G480:AE480)=0,0,($E480+SUM($G480:$Q480))/($D480-COUNT($G480:$Q480))))))","v":-1.5025416291245797}]
[null,null,2032,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C481,$G$171:$AF$171,0))","v":15.265822951905729},{"$f":"INDEX($G$215:$AF$225,MATCH(B454,$B$215:$B$225,0),MATCH(C481,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E456:E481)-SUM(G194:AF194),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G455:G481)","v":-1.6208759542540383},{"$f":"SUM(H455:H481)","v":-1.8899390818952895},-2.1064714556609827,-2.3768168015900932,-3.0485192171178319,-3.8045690499174993,-3.5519610063707407,-4.2050793125288966,-5.8047833697932258,-7.5745939501200485,-7.4675515690730911,9.2974606716019814E-2,-2.7342790884327295,-2.854013244209662,-2.9967470409556443,-3.092450584756576,-2.9688072584677889,-4.299994312501374,-6.0162757171919399,-7.4750812300958156,-8.6589656109119453,-9.7061953991431977,-10.852966372295734,-11.992974624540846,-13.06053098170065,-14.142620860925835]
[]
[null,"Other distribution non-network","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":11.3},{"$f":"VLOOKUP(B484,$B$157:$F$167,5,FALSE)","v":66.028823990467501},null,{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":-5.8432587602183634},{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":-5.8432587602183634},{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":-5.8432587602183634},{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":-5.8432587602183634},{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":-5.8432587602183634},{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":-5.8432587602183634},{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":-5.8432587602183599},{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":-5.843258760218359},{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":-5.843258760218359},{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":-5.8432587602183599},{"$f":"IF($D485=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B484,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":-5.8432587602183599},{"$f":"-IF($D485=0,0,IF(R$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-R$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(S$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-S$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(T$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-T$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(U$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-U$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(V$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-V$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(W$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-W$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(X$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-X$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(Y$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-Y$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(Z$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-Z$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(AA$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-AA$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(AB$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-AB$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(AC$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-AC$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(AD$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-AD$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(AE$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-AE$243+1)))","v":0},{"$f":"-IF($D485=0,0,IF(AF$243>($C485+$D485),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C485,$D485)-AF$243+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C486,$G$171:$AF$171,0))","v":10.183517079908791},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C486,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B484,Dx_Inputs!$B$533:$B$543,0),MATCH($C486+1,Dx_Inputs!$E$471:$AD$471))","v":-1.5595787526948821},{"$f":"H486","v":-1.5595787526948821},{"$f":"-IF($D486=0,0,IF(J$243>($C486+$D486),$E486+SUM($G486:I486),SUM($E486:$I486)/($D486-2)))","v":-0.86573034001458649},{"$f":"-IF($D486=0,0,IF(K$243>($C486+$D486),$E486+SUM($G486:J486),SUM($E486:$I486)/($D486-2)))","v":-0.86573034001458649},{"$f":"-IF($D486=0,0,IF(L$243>($C486+$D486),$E486+SUM($G486:K486),SUM($E486:$I486)/($D486-2)))","v":-0.86573034001458649},{"$f":"-IF($D486=0,0,IF(M$243>($C486+$D486),$E486+SUM($G486:L486),SUM($E486:$I486)/($D486-2)))","v":-0.86573034001458649},{"$f":"-IF($D486=0,0,IF(N$243>($C486+$D486),$E486+SUM($G486:M486),SUM($E486:$I486)/($D486-2)))","v":-0.86573034001458649},{"$f":"-IF($D486=0,0,IF(O$243>($C486+$D486),$E486+SUM($G486:N486),SUM($E486:$I486)/($D486-2)))","v":-0.86573034001458649},{"$f":"-IF($D486=0,0,IF(P$243>($C486+$D486),$E486+SUM($G486:O486),SUM($E486:$I486)/($D486-2)))","v":-0.86573034001458649},{"$f":"-IF($D486=0,0,IF(Q$243>($C486+$D486),$E486+SUM($G486:P486),SUM($E486:$I486)/($D486-2)))","v":-0.86573034001458649},{"$f":"-IF($D486=0,0,IF(R$243>($C486+$D486),$E486+SUM($G486:Q486),IF(SUM($E486,$G486:Q486)<0,$E486+SUM($G486:Q486),IF(SUM($E486,$G486:Q486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":-0.13851685440233474},{"$f":"-IF($D486=0,0,IF(S$243>($C486+$D486),$E486+SUM($G486:R486),IF(SUM($E486,$G486:R486)<0,$E486+SUM($G486:R486),IF(SUM($E486,$G486:R486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(T$243>($C486+$D486),$E486+SUM($G486:S486),IF(SUM($E486,$G486:S486)<0,$E486+SUM($G486:S486),IF(SUM($E486,$G486:S486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(U$243>($C486+$D486),$E486+SUM($G486:T486),IF(SUM($E486,$G486:T486)<0,$E486+SUM($G486:T486),IF(SUM($E486,$G486:T486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(V$243>($C486+$D486),$E486+SUM($G486:U486),IF(SUM($E486,$G486:U486)<0,$E486+SUM($G486:U486),IF(SUM($E486,$G486:U486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(W$243>($C486+$D486),$E486+SUM($G486:V486),IF(SUM($E486,$G486:V486)<0,$E486+SUM($G486:V486),IF(SUM($E486,$G486:V486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(X$243>($C486+$D486),$E486+SUM($G486:W486),IF(SUM($E486,$G486:W486)<0,$E486+SUM($G486:W486),IF(SUM($E486,$G486:W486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(Y$243>($C486+$D486),$E486+SUM($G486:X486),IF(SUM($E486,$G486:X486)<0,$E486+SUM($G486:X486),IF(SUM($E486,$G486:X486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(Z$243>($C486+$D486),$E486+SUM($G486:Y486),IF(SUM($E486,$G486:Y486)<0,$E486+SUM($G486:Y486),IF(SUM($E486,$G486:Y486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(AA$243>($C486+$D486),$E486+SUM($G486:Z486),IF(SUM($E486,$G486:Z486)<0,$E486+SUM($G486:Z486),IF(SUM($E486,$G486:Z486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(AB$243>($C486+$D486),$E486+SUM($G486:AA486),IF(SUM($E486,$G486:AA486)<0,$E486+SUM($G486:AA486),IF(SUM($E486,$G486:AA486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(AC$243>($C486+$D486),$E486+SUM($G486:AB486),IF(SUM($E486,$G486:AB486)<0,$E486+SUM($G486:AB486),IF(SUM($E486,$G486:AB486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(AD$243>($C486+$D486),$E486+SUM($G486:AC486),IF(SUM($E486,$G486:AC486)<0,$E486+SUM($G486:AC486),IF(SUM($E486,$G486:AC486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(AE$243>($C486+$D486),$E486+SUM($G486:AD486),IF(SUM($E486,$G486:AD486)<0,$E486+SUM($G486:AD486),IF(SUM($E486,$G486:AD486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0},{"$f":"-IF($D486=0,0,IF(AF$243>($C486+$D486),$E486+SUM($G486:AE486),IF(SUM($E486,$G486:AE486)<0,$E486+SUM($G486:AE486),IF(SUM($E486,$G486:AE486)=0,0,($E486+SUM($G486:$Q486))/($D486-COUNT($G486:$Q486))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C487,$G$171:$AF$171,0))","v":9.8187634279629847},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C487,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B484,Dx_Inputs!$B$533:$B$543,0),MATCH($C487+1,Dx_Inputs!$E$471:$AD$471))","v":-1.7934895335959573},{"$f":"-IF($D487=0,0,IF(J$243>($C487+$D487),$E487+SUM($G487:I487),SUM($E487:$I487)/($D487-1)))","v":-0.87612160418854002},{"$f":"-IF($D487=0,0,IF(K$243>($C487+$D487),$E487+SUM($G487:J487),SUM($E487:$I487)/($D487-1)))","v":-0.87612160418854002},{"$f":"-IF($D487=0,0,IF(L$243>($C487+$D487),$E487+SUM($G487:K487),SUM($E487:$I487)/($D487-1)))","v":-0.87612160418854002},{"$f":"-IF($D487=0,0,IF(M$243>($C487+$D487),$E487+SUM($G487:L487),SUM($E487:$I487)/($D487-1)))","v":-0.87612160418854002},{"$f":"-IF($D487=0,0,IF(N$243>($C487+$D487),$E487+SUM($G487:M487),SUM($E487:$I487)/($D487-1)))","v":-0.87612160418854002},{"$f":"-IF($D487=0,0,IF(O$243>($C487+$D487),$E487+SUM($G487:N487),SUM($E487:$I487)/($D487-1)))","v":-0.87612160418854002},{"$f":"-IF($D487=0,0,IF(P$243>($C487+$D487),$E487+SUM($G487:O487),SUM($E487:$I487)/($D487-1)))","v":-0.87612160418854002},{"$f":"-IF($D487=0,0,IF(Q$243>($C487+$D487),$E487+SUM($G487:P487),SUM($E487:$I487)/($D487-1)))","v":-0.87612160418854002},{"$f":"-IF($D487=0,0,IF(R$243>($C487+$D487),$E487+SUM($G487:Q487),IF(SUM($E487,$G487:Q487)<0,$E487+SUM($G487:Q487),IF(SUM($E487,$G487:Q487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":-0.87612160418853879},{"$f":"-IF($D487=0,0,IF(S$243>($C487+$D487),$E487+SUM($G487:R487),IF(SUM($E487,$G487:R487)<0,$E487+SUM($G487:R487),IF(SUM($E487,$G487:R487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":-0.1401794566701664},{"$f":"-IF($D487=0,0,IF(T$243>($C487+$D487),$E487+SUM($G487:S487),IF(SUM($E487,$G487:S487)<0,$E487+SUM($G487:S487),IF(SUM($E487,$G487:S487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(U$243>($C487+$D487),$E487+SUM($G487:T487),IF(SUM($E487,$G487:T487)<0,$E487+SUM($G487:T487),IF(SUM($E487,$G487:T487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(V$243>($C487+$D487),$E487+SUM($G487:U487),IF(SUM($E487,$G487:U487)<0,$E487+SUM($G487:U487),IF(SUM($E487,$G487:U487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(W$243>($C487+$D487),$E487+SUM($G487:V487),IF(SUM($E487,$G487:V487)<0,$E487+SUM($G487:V487),IF(SUM($E487,$G487:V487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(X$243>($C487+$D487),$E487+SUM($G487:W487),IF(SUM($E487,$G487:W487)<0,$E487+SUM($G487:W487),IF(SUM($E487,$G487:W487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(Y$243>($C487+$D487),$E487+SUM($G487:X487),IF(SUM($E487,$G487:X487)<0,$E487+SUM($G487:X487),IF(SUM($E487,$G487:X487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(Z$243>($C487+$D487),$E487+SUM($G487:Y487),IF(SUM($E487,$G487:Y487)<0,$E487+SUM($G487:Y487),IF(SUM($E487,$G487:Y487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(AA$243>($C487+$D487),$E487+SUM($G487:Z487),IF(SUM($E487,$G487:Z487)<0,$E487+SUM($G487:Z487),IF(SUM($E487,$G487:Z487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(AB$243>($C487+$D487),$E487+SUM($G487:AA487),IF(SUM($E487,$G487:AA487)<0,$E487+SUM($G487:AA487),IF(SUM($E487,$G487:AA487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(AC$243>($C487+$D487),$E487+SUM($G487:AB487),IF(SUM($E487,$G487:AB487)<0,$E487+SUM($G487:AB487),IF(SUM($E487,$G487:AB487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(AD$243>($C487+$D487),$E487+SUM($G487:AC487),IF(SUM($E487,$G487:AC487)<0,$E487+SUM($G487:AC487),IF(SUM($E487,$G487:AC487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(AE$243>($C487+$D487),$E487+SUM($G487:AD487),IF(SUM($E487,$G487:AD487)<0,$E487+SUM($G487:AD487),IF(SUM($E487,$G487:AD487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0},{"$f":"-IF($D487=0,0,IF(AF$243>($C487+$D487),$E487+SUM($G487:AE487),IF(SUM($E487,$G487:AE487)<0,$E487+SUM($G487:AE487),IF(SUM($E487,$G487:AE487)=0,0,($E487+SUM($G487:$Q487))/($D487-COUNT($G487:$Q487))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C488,$G$171:$AF$171,0))","v":26.43575599819421},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C488,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B484,Dx_Inputs!$B$533:$B$543,0),MATCH($C488+1,Dx_Inputs!$E$471:$AD$471))","v":-2.601944488011243},{"$f":"J488","v":-2.601944488011243},{"$f":"K488","v":-2.601944488011243},{"$f":"-IF($D488=0,0,IF(M$243>($C488+$D488),$E488+SUM($G488:L488),SUM($E488:$L488)/($D488-3)))","v":-2.6019444880112408},{"$f":"-IF($D488=0,0,IF(N$243>($C488+$D488),$E488+SUM($G488:M488),SUM($E488:$L488)/($D488-3)))","v":-2.6019444880112408},{"$f":"-IF($D488=0,0,IF(O$243>($C488+$D488),$E488+SUM($G488:N488),SUM($E488:$L488)/($D488-3)))","v":-2.6019444880112408},{"$f":"-IF($D488=0,0,IF(P$243>($C488+$D488),$E488+SUM($G488:O488),SUM($E488:$L488)/($D488-3)))","v":-2.6019444880112408},{"$f":"-IF($D488=0,0,IF(Q$243>($C488+$D488),$E488+SUM($G488:P488),SUM($E488:$L488)/($D488-3)))","v":-2.6019444880112408},{"$f":"-IF($D488=0,0,IF(R$243>($C488+$D488),$E488+SUM($G488:Q488),IF(SUM($E488,$G488:Q488)<0,$E488+SUM($G488:Q488),IF(SUM($E488,$G488:Q488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-2.6019444880112377},{"$f":"-IF($D488=0,0,IF(S$243>($C488+$D488),$E488+SUM($G488:R488),IF(SUM($E488,$G488:R488)<0,$E488+SUM($G488:R488),IF(SUM($E488,$G488:R488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-2.6019444880112377},{"$f":"-IF($D488=0,0,IF(T$243>($C488+$D488),$E488+SUM($G488:S488),IF(SUM($E488,$G488:S488)<0,$E488+SUM($G488:S488),IF(SUM($E488,$G488:S488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-0.4163111180817971},{"$f":"-IF($D488=0,0,IF(U$243>($C488+$D488),$E488+SUM($G488:T488),IF(SUM($E488,$G488:T488)<0,$E488+SUM($G488:T488),IF(SUM($E488,$G488:T488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(V$243>($C488+$D488),$E488+SUM($G488:U488),IF(SUM($E488,$G488:U488)<0,$E488+SUM($G488:U488),IF(SUM($E488,$G488:U488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(W$243>($C488+$D488),$E488+SUM($G488:V488),IF(SUM($E488,$G488:V488)<0,$E488+SUM($G488:V488),IF(SUM($E488,$G488:V488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(X$243>($C488+$D488),$E488+SUM($G488:W488),IF(SUM($E488,$G488:W488)<0,$E488+SUM($G488:W488),IF(SUM($E488,$G488:W488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(Y$243>($C488+$D488),$E488+SUM($G488:X488),IF(SUM($E488,$G488:X488)<0,$E488+SUM($G488:X488),IF(SUM($E488,$G488:X488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(Z$243>($C488+$D488),$E488+SUM($G488:Y488),IF(SUM($E488,$G488:Y488)<0,$E488+SUM($G488:Y488),IF(SUM($E488,$G488:Y488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(AA$243>($C488+$D488),$E488+SUM($G488:Z488),IF(SUM($E488,$G488:Z488)<0,$E488+SUM($G488:Z488),IF(SUM($E488,$G488:Z488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(AB$243>($C488+$D488),$E488+SUM($G488:AA488),IF(SUM($E488,$G488:AA488)<0,$E488+SUM($G488:AA488),IF(SUM($E488,$G488:AA488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(AC$243>($C488+$D488),$E488+SUM($G488:AB488),IF(SUM($E488,$G488:AB488)<0,$E488+SUM($G488:AB488),IF(SUM($E488,$G488:AB488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(AD$243>($C488+$D488),$E488+SUM($G488:AC488),IF(SUM($E488,$G488:AC488)<0,$E488+SUM($G488:AC488),IF(SUM($E488,$G488:AC488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(AE$243>($C488+$D488),$E488+SUM($G488:AD488),IF(SUM($E488,$G488:AD488)<0,$E488+SUM($G488:AD488),IF(SUM($E488,$G488:AD488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0},{"$f":"-IF($D488=0,0,IF(AF$243>($C488+$D488),$E488+SUM($G488:AE488),IF(SUM($E488,$G488:AE488)<0,$E488+SUM($G488:AE488),IF(SUM($E488,$G488:AE488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C489,$G$171:$AF$171,0))","v":13.344463683904706},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C489,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B484,Dx_Inputs!$B$533:$B$543,0),MATCH($C489+1,Dx_Inputs!$E$471:$AD$471))","v":-1.7471168117199336},{"$f":"K489","v":-1.7471168117199336},{"$f":"-IF($D489=0,0,IF(M$243>($C489+$D489),$E489+SUM($G489:L489),SUM($E489:$L489)/($D489-2)))","v":-1.2071360368216713},{"$f":"-IF($D489=0,0,IF(N$243>($C489+$D489),$E489+SUM($G489:M489),SUM($E489:$L489)/($D489-2)))","v":-1.2071360368216713},{"$f":"-IF($D489=0,0,IF(O$243>($C489+$D489),$E489+SUM($G489:N489),SUM($E489:$L489)/($D489-2)))","v":-1.2071360368216713},{"$f":"-IF($D489=0,0,IF(P$243>($C489+$D489),$E489+SUM($G489:O489),SUM($E489:$L489)/($D489-2)))","v":-1.2071360368216713},{"$f":"-IF($D489=0,0,IF(Q$243>($C489+$D489),$E489+SUM($G489:P489),SUM($E489:$L489)/($D489-2)))","v":-1.2071360368216713},{"$f":"-IF($D489=0,0,IF(R$243>($C489+$D489),$E489+SUM($G489:Q489),IF(SUM($E489,$G489:Q489)<0,$E489+SUM($G489:Q489),IF(SUM($E489,$G489:Q489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.2071360368216715},{"$f":"-IF($D489=0,0,IF(S$243>($C489+$D489),$E489+SUM($G489:R489),IF(SUM($E489,$G489:R489)<0,$E489+SUM($G489:R489),IF(SUM($E489,$G489:R489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.2071360368216715},{"$f":"-IF($D489=0,0,IF(T$243>($C489+$D489),$E489+SUM($G489:S489),IF(SUM($E489,$G489:S489)<0,$E489+SUM($G489:S489),IF(SUM($E489,$G489:S489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.2071360368216715},{"$f":"-IF($D489=0,0,IF(U$243>($C489+$D489),$E489+SUM($G489:T489),IF(SUM($E489,$G489:T489)<0,$E489+SUM($G489:T489),IF(SUM($E489,$G489:T489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-0.19314176589146825},{"$f":"-IF($D489=0,0,IF(V$243>($C489+$D489),$E489+SUM($G489:U489),IF(SUM($E489,$G489:U489)<0,$E489+SUM($G489:U489),IF(SUM($E489,$G489:U489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0},{"$f":"-IF($D489=0,0,IF(W$243>($C489+$D489),$E489+SUM($G489:V489),IF(SUM($E489,$G489:V489)<0,$E489+SUM($G489:V489),IF(SUM($E489,$G489:V489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0},{"$f":"-IF($D489=0,0,IF(X$243>($C489+$D489),$E489+SUM($G489:W489),IF(SUM($E489,$G489:W489)<0,$E489+SUM($G489:W489),IF(SUM($E489,$G489:W489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0},{"$f":"-IF($D489=0,0,IF(Y$243>($C489+$D489),$E489+SUM($G489:X489),IF(SUM($E489,$G489:X489)<0,$E489+SUM($G489:X489),IF(SUM($E489,$G489:X489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0},{"$f":"-IF($D489=0,0,IF(Z$243>($C489+$D489),$E489+SUM($G489:Y489),IF(SUM($E489,$G489:Y489)<0,$E489+SUM($G489:Y489),IF(SUM($E489,$G489:Y489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0},{"$f":"-IF($D489=0,0,IF(AA$243>($C489+$D489),$E489+SUM($G489:Z489),IF(SUM($E489,$G489:Z489)<0,$E489+SUM($G489:Z489),IF(SUM($E489,$G489:Z489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0},{"$f":"-IF($D489=0,0,IF(AB$243>($C489+$D489),$E489+SUM($G489:AA489),IF(SUM($E489,$G489:AA489)<0,$E489+SUM($G489:AA489),IF(SUM($E489,$G489:AA489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0},{"$f":"-IF($D489=0,0,IF(AC$243>($C489+$D489),$E489+SUM($G489:AB489),IF(SUM($E489,$G489:AB489)<0,$E489+SUM($G489:AB489),IF(SUM($E489,$G489:AB489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0},{"$f":"-IF($D489=0,0,IF(AD$243>($C489+$D489),$E489+SUM($G489:AC489),IF(SUM($E489,$G489:AC489)<0,$E489+SUM($G489:AC489),IF(SUM($E489,$G489:AC489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0},{"$f":"-IF($D489=0,0,IF(AE$243>($C489+$D489),$E489+SUM($G489:AD489),IF(SUM($E489,$G489:AD489)<0,$E489+SUM($G489:AD489),IF(SUM($E489,$G489:AD489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0},{"$f":"-IF($D489=0,0,IF(AF$243>($C489+$D489),$E489+SUM($G489:AE489),IF(SUM($E489,$G489:AE489)<0,$E489+SUM($G489:AE489),IF(SUM($E489,$G489:AE489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C490,$G$171:$AF$171,0))","v":23.317766095461117},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C490,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B484,Dx_Inputs!$B$533:$B$543,0),MATCH($C490+1,Dx_Inputs!$E$471:$AD$471))","v":-3.1319147733969239},{"$f":"-IF($D490=0,0,IF(M$243>($C490+$D490),$E490+SUM($G490:L490),SUM($E490:$L490)/($D490-1)))","v":-2.2036955591773135},{"$f":"-IF($D490=0,0,IF(N$243>($C490+$D490),$E490+SUM($G490:M490),SUM($E490:$L490)/($D490-1)))","v":-2.2036955591773135},{"$f":"-IF($D490=0,0,IF(O$243>($C490+$D490),$E490+SUM($G490:N490),SUM($E490:$L490)/($D490-1)))","v":-2.2036955591773135},{"$f":"-IF($D490=0,0,IF(P$243>($C490+$D490),$E490+SUM($G490:O490),SUM($E490:$L490)/($D490-1)))","v":-2.2036955591773135},{"$f":"-IF($D490=0,0,IF(Q$243>($C490+$D490),$E490+SUM($G490:P490),SUM($E490:$L490)/($D490-1)))","v":-2.2036955591773135},{"$f":"-IF($D490=0,0,IF(R$243>($C490+$D490),$E490+SUM($G490:Q490),IF(SUM($E490,$G490:Q490)<0,$E490+SUM($G490:Q490),IF(SUM($E490,$G490:Q490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-2.2036955591773135},{"$f":"-IF($D490=0,0,IF(S$243>($C490+$D490),$E490+SUM($G490:R490),IF(SUM($E490,$G490:R490)<0,$E490+SUM($G490:R490),IF(SUM($E490,$G490:R490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-2.2036955591773135},{"$f":"-IF($D490=0,0,IF(T$243>($C490+$D490),$E490+SUM($G490:S490),IF(SUM($E490,$G490:S490)<0,$E490+SUM($G490:S490),IF(SUM($E490,$G490:S490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-2.2036955591773135},{"$f":"-IF($D490=0,0,IF(U$243>($C490+$D490),$E490+SUM($G490:T490),IF(SUM($E490,$G490:T490)<0,$E490+SUM($G490:T490),IF(SUM($E490,$G490:T490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-2.2036955591773135},{"$f":"-IF($D490=0,0,IF(V$243>($C490+$D490),$E490+SUM($G490:U490),IF(SUM($E490,$G490:U490)<0,$E490+SUM($G490:U490),IF(SUM($E490,$G490:U490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-0.35259128946837492},{"$f":"-IF($D490=0,0,IF(W$243>($C490+$D490),$E490+SUM($G490:V490),IF(SUM($E490,$G490:V490)<0,$E490+SUM($G490:V490),IF(SUM($E490,$G490:V490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":0},{"$f":"-IF($D490=0,0,IF(X$243>($C490+$D490),$E490+SUM($G490:W490),IF(SUM($E490,$G490:W490)<0,$E490+SUM($G490:W490),IF(SUM($E490,$G490:W490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":0},{"$f":"-IF($D490=0,0,IF(Y$243>($C490+$D490),$E490+SUM($G490:X490),IF(SUM($E490,$G490:X490)<0,$E490+SUM($G490:X490),IF(SUM($E490,$G490:X490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":0},{"$f":"-IF($D490=0,0,IF(Z$243>($C490+$D490),$E490+SUM($G490:Y490),IF(SUM($E490,$G490:Y490)<0,$E490+SUM($G490:Y490),IF(SUM($E490,$G490:Y490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":0},{"$f":"-IF($D490=0,0,IF(AA$243>($C490+$D490),$E490+SUM($G490:Z490),IF(SUM($E490,$G490:Z490)<0,$E490+SUM($G490:Z490),IF(SUM($E490,$G490:Z490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":0},{"$f":"-IF($D490=0,0,IF(AB$243>($C490+$D490),$E490+SUM($G490:AA490),IF(SUM($E490,$G490:AA490)<0,$E490+SUM($G490:AA490),IF(SUM($E490,$G490:AA490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":0},{"$f":"-IF($D490=0,0,IF(AC$243>($C490+$D490),$E490+SUM($G490:AB490),IF(SUM($E490,$G490:AB490)<0,$E490+SUM($G490:AB490),IF(SUM($E490,$G490:AB490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":0},{"$f":"-IF($D490=0,0,IF(AD$243>($C490+$D490),$E490+SUM($G490:AC490),IF(SUM($E490,$G490:AC490)<0,$E490+SUM($G490:AC490),IF(SUM($E490,$G490:AC490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":0},{"$f":"-IF($D490=0,0,IF(AE$243>($C490+$D490),$E490+SUM($G490:AD490),IF(SUM($E490,$G490:AD490)<0,$E490+SUM($G490:AD490),IF(SUM($E490,$G490:AD490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":0},{"$f":"-IF($D490=0,0,IF(AF$243>($C490+$D490),$E490+SUM($G490:AE490),IF(SUM($E490,$G490:AE490)<0,$E490+SUM($G490:AE490),IF(SUM($E490,$G490:AE490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":0}]
[null,null,2012,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C491,$G$171:$AF$171,0))","v":25.055247011952186},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C491,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B484,Dx_Inputs!$B$533:$B$543,0),MATCH($C491+1,Dx_Inputs!$E$471:$AD$471))","v":-2.4660676192866324},{"$f":"M491","v":-2.4660676192866324},{"$f":"N491","v":-2.4660676192866324},{"$f":"O491","v":-2.4660676192866324},{"$f":"P491","v":-2.4660676192866324},{"$f":"-IF($D491=0,0,IF(R$243>($C491+$D491),$E491+SUM($G491:Q491),IF(SUM($E491,$G491:Q491)<0,$E491+SUM($G491:Q491),IF(SUM($E491,$G491:Q491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-2.4660676192866324},{"$f":"-IF($D491=0,0,IF(S$243>($C491+$D491),$E491+SUM($G491:R491),IF(SUM($E491,$G491:R491)<0,$E491+SUM($G491:R491),IF(SUM($E491,$G491:R491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-2.4660676192866324},{"$f":"-IF($D491=0,0,IF(T$243>($C491+$D491),$E491+SUM($G491:S491),IF(SUM($E491,$G491:S491)<0,$E491+SUM($G491:S491),IF(SUM($E491,$G491:S491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-2.4660676192866324},{"$f":"-IF($D491=0,0,IF(U$243>($C491+$D491),$E491+SUM($G491:T491),IF(SUM($E491,$G491:T491)<0,$E491+SUM($G491:T491),IF(SUM($E491,$G491:T491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-2.4660676192866324},{"$f":"-IF($D491=0,0,IF(V$243>($C491+$D491),$E491+SUM($G491:U491),IF(SUM($E491,$G491:U491)<0,$E491+SUM($G491:U491),IF(SUM($E491,$G491:U491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-2.4660676192866324},{"$f":"-IF($D491=0,0,IF(W$243>($C491+$D491),$E491+SUM($G491:V491),IF(SUM($E491,$G491:V491)<0,$E491+SUM($G491:V491),IF(SUM($E491,$G491:V491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.39457081908585678},{"$f":"-IF($D491=0,0,IF(X$243>($C491+$D491),$E491+SUM($G491:W491),IF(SUM($E491,$G491:W491)<0,$E491+SUM($G491:W491),IF(SUM($E491,$G491:W491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":0},{"$f":"-IF($D491=0,0,IF(Y$243>($C491+$D491),$E491+SUM($G491:X491),IF(SUM($E491,$G491:X491)<0,$E491+SUM($G491:X491),IF(SUM($E491,$G491:X491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":0},{"$f":"-IF($D491=0,0,IF(Z$243>($C491+$D491),$E491+SUM($G491:Y491),IF(SUM($E491,$G491:Y491)<0,$E491+SUM($G491:Y491),IF(SUM($E491,$G491:Y491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":0},{"$f":"-IF($D491=0,0,IF(AA$243>($C491+$D491),$E491+SUM($G491:Z491),IF(SUM($E491,$G491:Z491)<0,$E491+SUM($G491:Z491),IF(SUM($E491,$G491:Z491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":0},{"$f":"-IF($D491=0,0,IF(AB$243>($C491+$D491),$E491+SUM($G491:AA491),IF(SUM($E491,$G491:AA491)<0,$E491+SUM($G491:AA491),IF(SUM($E491,$G491:AA491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":0},{"$f":"-IF($D491=0,0,IF(AC$243>($C491+$D491),$E491+SUM($G491:AB491),IF(SUM($E491,$G491:AB491)<0,$E491+SUM($G491:AB491),IF(SUM($E491,$G491:AB491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":0},{"$f":"-IF($D491=0,0,IF(AD$243>($C491+$D491),$E491+SUM($G491:AC491),IF(SUM($E491,$G491:AC491)<0,$E491+SUM($G491:AC491),IF(SUM($E491,$G491:AC491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":0},{"$f":"-IF($D491=0,0,IF(AE$243>($C491+$D491),$E491+SUM($G491:AD491),IF(SUM($E491,$G491:AD491)<0,$E491+SUM($G491:AD491),IF(SUM($E491,$G491:AD491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":0},{"$f":"-IF($D491=0,0,IF(AF$243>($C491+$D491),$E491+SUM($G491:AE491),IF(SUM($E491,$G491:AE491)<0,$E491+SUM($G491:AE491),IF(SUM($E491,$G491:AE491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":0}]
[null,null,2013,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C492,$G$171:$AF$171,0))","v":19.665042700389101},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C492,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B484,Dx_Inputs!$B$533:$B$543,0),MATCH($C492+1,Dx_Inputs!$E$471:$AD$471))","v":-2.2180307773103181},{"$f":"N492","v":-2.2180307773103181},{"$f":"O492","v":-2.2180307773103181},{"$f":"P492","v":-2.2180307773103181},{"$f":"-IF($D492=0,0,IF(R$243>($C492+$D492),$E492+SUM($G492:Q492),IF(SUM($E492,$G492:Q492)<0,$E492+SUM($G492:Q492),IF(SUM($E492,$G492:Q492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-1.752097336225297},{"$f":"-IF($D492=0,0,IF(S$243>($C492+$D492),$E492+SUM($G492:R492),IF(SUM($E492,$G492:R492)<0,$E492+SUM($G492:R492),IF(SUM($E492,$G492:R492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-1.752097336225297},{"$f":"-IF($D492=0,0,IF(T$243>($C492+$D492),$E492+SUM($G492:S492),IF(SUM($E492,$G492:S492)<0,$E492+SUM($G492:S492),IF(SUM($E492,$G492:S492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-1.752097336225297},{"$f":"-IF($D492=0,0,IF(U$243>($C492+$D492),$E492+SUM($G492:T492),IF(SUM($E492,$G492:T492)<0,$E492+SUM($G492:T492),IF(SUM($E492,$G492:T492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-1.752097336225297},{"$f":"-IF($D492=0,0,IF(V$243>($C492+$D492),$E492+SUM($G492:U492),IF(SUM($E492,$G492:U492)<0,$E492+SUM($G492:U492),IF(SUM($E492,$G492:U492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-1.752097336225297},{"$f":"-IF($D492=0,0,IF(W$243>($C492+$D492),$E492+SUM($G492:V492),IF(SUM($E492,$G492:V492)<0,$E492+SUM($G492:V492),IF(SUM($E492,$G492:V492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-1.752097336225297},{"$f":"-IF($D492=0,0,IF(X$243>($C492+$D492),$E492+SUM($G492:W492),IF(SUM($E492,$G492:W492)<0,$E492+SUM($G492:W492),IF(SUM($E492,$G492:W492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.28033557379604446},{"$f":"-IF($D492=0,0,IF(Y$243>($C492+$D492),$E492+SUM($G492:X492),IF(SUM($E492,$G492:X492)<0,$E492+SUM($G492:X492),IF(SUM($E492,$G492:X492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":0},{"$f":"-IF($D492=0,0,IF(Z$243>($C492+$D492),$E492+SUM($G492:Y492),IF(SUM($E492,$G492:Y492)<0,$E492+SUM($G492:Y492),IF(SUM($E492,$G492:Y492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":0},{"$f":"-IF($D492=0,0,IF(AA$243>($C492+$D492),$E492+SUM($G492:Z492),IF(SUM($E492,$G492:Z492)<0,$E492+SUM($G492:Z492),IF(SUM($E492,$G492:Z492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":0},{"$f":"-IF($D492=0,0,IF(AB$243>($C492+$D492),$E492+SUM($G492:AA492),IF(SUM($E492,$G492:AA492)<0,$E492+SUM($G492:AA492),IF(SUM($E492,$G492:AA492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":0},{"$f":"-IF($D492=0,0,IF(AC$243>($C492+$D492),$E492+SUM($G492:AB492),IF(SUM($E492,$G492:AB492)<0,$E492+SUM($G492:AB492),IF(SUM($E492,$G492:AB492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":0},{"$f":"-IF($D492=0,0,IF(AD$243>($C492+$D492),$E492+SUM($G492:AC492),IF(SUM($E492,$G492:AC492)<0,$E492+SUM($G492:AC492),IF(SUM($E492,$G492:AC492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":0},{"$f":"-IF($D492=0,0,IF(AE$243>($C492+$D492),$E492+SUM($G492:AD492),IF(SUM($E492,$G492:AD492)<0,$E492+SUM($G492:AD492),IF(SUM($E492,$G492:AD492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":0},{"$f":"-IF($D492=0,0,IF(AF$243>($C492+$D492),$E492+SUM($G492:AE492),IF(SUM($E492,$G492:AE492)<0,$E492+SUM($G492:AE492),IF(SUM($E492,$G492:AE492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C493,$G$171:$AF$171,0))","v":2.6310849858356935},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C493,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B484,Dx_Inputs!$B$533:$B$543,0),MATCH($C493+1,Dx_Inputs!$E$471:$AD$471))","v":-2.1689136497085881},{"$f":"O493","v":-2.1689136497085881},{"$f":"P493","v":-2.1689136497085881},{"$f":"-IF($D493=0,0,IF(R$243>($C493+$D493),$E493+SUM($G493:Q493),IF(SUM($E493,$G493:Q493)<0,$E493+SUM($G493:Q493),IF(SUM($E493,$G493:Q493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":3.8756559632900709},{"$f":"-IF($D493=0,0,IF(S$243>($C493+$D493),$E493+SUM($G493:R493),IF(SUM($E493,$G493:R493)<0,$E493+SUM($G493:R493),IF(SUM($E493,$G493:R493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(T$243>($C493+$D493),$E493+SUM($G493:S493),IF(SUM($E493,$G493:S493)<0,$E493+SUM($G493:S493),IF(SUM($E493,$G493:S493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(U$243>($C493+$D493),$E493+SUM($G493:T493),IF(SUM($E493,$G493:T493)<0,$E493+SUM($G493:T493),IF(SUM($E493,$G493:T493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(V$243>($C493+$D493),$E493+SUM($G493:U493),IF(SUM($E493,$G493:U493)<0,$E493+SUM($G493:U493),IF(SUM($E493,$G493:U493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(W$243>($C493+$D493),$E493+SUM($G493:V493),IF(SUM($E493,$G493:V493)<0,$E493+SUM($G493:V493),IF(SUM($E493,$G493:V493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(X$243>($C493+$D493),$E493+SUM($G493:W493),IF(SUM($E493,$G493:W493)<0,$E493+SUM($G493:W493),IF(SUM($E493,$G493:W493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(Y$243>($C493+$D493),$E493+SUM($G493:X493),IF(SUM($E493,$G493:X493)<0,$E493+SUM($G493:X493),IF(SUM($E493,$G493:X493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(Z$243>($C493+$D493),$E493+SUM($G493:Y493),IF(SUM($E493,$G493:Y493)<0,$E493+SUM($G493:Y493),IF(SUM($E493,$G493:Y493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(AA$243>($C493+$D493),$E493+SUM($G493:Z493),IF(SUM($E493,$G493:Z493)<0,$E493+SUM($G493:Z493),IF(SUM($E493,$G493:Z493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(AB$243>($C493+$D493),$E493+SUM($G493:AA493),IF(SUM($E493,$G493:AA493)<0,$E493+SUM($G493:AA493),IF(SUM($E493,$G493:AA493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(AC$243>($C493+$D493),$E493+SUM($G493:AB493),IF(SUM($E493,$G493:AB493)<0,$E493+SUM($G493:AB493),IF(SUM($E493,$G493:AB493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(AD$243>($C493+$D493),$E493+SUM($G493:AC493),IF(SUM($E493,$G493:AC493)<0,$E493+SUM($G493:AC493),IF(SUM($E493,$G493:AC493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(AE$243>($C493+$D493),$E493+SUM($G493:AD493),IF(SUM($E493,$G493:AD493)<0,$E493+SUM($G493:AD493),IF(SUM($E493,$G493:AD493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0},{"$f":"-IF($D493=0,0,IF(AF$243>($C493+$D493),$E493+SUM($G493:AE493),IF(SUM($E493,$G493:AE493)<0,$E493+SUM($G493:AE493),IF(SUM($E493,$G493:AE493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C494,$G$171:$AF$171,0))","v":10.725027906976742},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C494,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B484,Dx_Inputs!$B$533:$B$543,0),MATCH($C494+1,Dx_Inputs!$E$471:$AD$471))","v":-1.5033116568914757},{"$f":"P494","v":-1.5033116568914757},{"$f":"-IF($D494=0,0,IF(R$243>($C494+$D494),$E494+SUM($G494:Q494),IF(SUM($E494,$G494:Q494)<0,$E494+SUM($G494:Q494),IF(SUM($E494,$G494:Q494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.94588291583257234},{"$f":"-IF($D494=0,0,IF(S$243>($C494+$D494),$E494+SUM($G494:R494),IF(SUM($E494,$G494:R494)<0,$E494+SUM($G494:R494),IF(SUM($E494,$G494:R494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.94588291583257234},{"$f":"-IF($D494=0,0,IF(T$243>($C494+$D494),$E494+SUM($G494:S494),IF(SUM($E494,$G494:S494)<0,$E494+SUM($G494:S494),IF(SUM($E494,$G494:S494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.94588291583257234},{"$f":"-IF($D494=0,0,IF(U$243>($C494+$D494),$E494+SUM($G494:T494),IF(SUM($E494,$G494:T494)<0,$E494+SUM($G494:T494),IF(SUM($E494,$G494:T494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.94588291583257234},{"$f":"-IF($D494=0,0,IF(V$243>($C494+$D494),$E494+SUM($G494:U494),IF(SUM($E494,$G494:U494)<0,$E494+SUM($G494:U494),IF(SUM($E494,$G494:U494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.94588291583257234},{"$f":"-IF($D494=0,0,IF(W$243>($C494+$D494),$E494+SUM($G494:V494),IF(SUM($E494,$G494:V494)<0,$E494+SUM($G494:V494),IF(SUM($E494,$G494:V494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.94588291583257234},{"$f":"-IF($D494=0,0,IF(X$243>($C494+$D494),$E494+SUM($G494:W494),IF(SUM($E494,$G494:W494)<0,$E494+SUM($G494:W494),IF(SUM($E494,$G494:W494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.94588291583257234},{"$f":"-IF($D494=0,0,IF(Y$243>($C494+$D494),$E494+SUM($G494:X494),IF(SUM($E494,$G494:X494)<0,$E494+SUM($G494:X494),IF(SUM($E494,$G494:X494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.94588291583257234},{"$f":"-IF($D494=0,0,IF(Z$243>($C494+$D494),$E494+SUM($G494:Y494),IF(SUM($E494,$G494:Y494)<0,$E494+SUM($G494:Y494),IF(SUM($E494,$G494:Y494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.15134126653321189},{"$f":"-IF($D494=0,0,IF(AA$243>($C494+$D494),$E494+SUM($G494:Z494),IF(SUM($E494,$G494:Z494)<0,$E494+SUM($G494:Z494),IF(SUM($E494,$G494:Z494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":0},{"$f":"-IF($D494=0,0,IF(AB$243>($C494+$D494),$E494+SUM($G494:AA494),IF(SUM($E494,$G494:AA494)<0,$E494+SUM($G494:AA494),IF(SUM($E494,$G494:AA494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":0},{"$f":"-IF($D494=0,0,IF(AC$243>($C494+$D494),$E494+SUM($G494:AB494),IF(SUM($E494,$G494:AB494)<0,$E494+SUM($G494:AB494),IF(SUM($E494,$G494:AB494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":0},{"$f":"-IF($D494=0,0,IF(AD$243>($C494+$D494),$E494+SUM($G494:AC494),IF(SUM($E494,$G494:AC494)<0,$E494+SUM($G494:AC494),IF(SUM($E494,$G494:AC494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":0},{"$f":"-IF($D494=0,0,IF(AE$243>($C494+$D494),$E494+SUM($G494:AD494),IF(SUM($E494,$G494:AD494)<0,$E494+SUM($G494:AD494),IF(SUM($E494,$G494:AD494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":0},{"$f":"-IF($D494=0,0,IF(AF$243>($C494+$D494),$E494+SUM($G494:AE494),IF(SUM($E494,$G494:AE494)<0,$E494+SUM($G494:AE494),IF(SUM($E494,$G494:AE494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C495,$G$171:$AF$171,0))","v":11.988165745856355},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C495,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B484,Dx_Inputs!$B$533:$B$543,0),MATCH($C495+1,Dx_Inputs!$E$471:$AD$471))","v":-1.5183769240332956},{"$f":"-IF($D495=0,0,IF(R$243>($C495+$D495),$E495+SUM($G495:Q495),IF(SUM($E495,$G495:Q495)<0,$E495+SUM($G495:Q495),IF(SUM($E495,$G495:Q495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-1.1429900460505522},{"$f":"-IF($D495=0,0,IF(S$243>($C495+$D495),$E495+SUM($G495:R495),IF(SUM($E495,$G495:R495)<0,$E495+SUM($G495:R495),IF(SUM($E495,$G495:R495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-1.1429900460505522},{"$f":"-IF($D495=0,0,IF(T$243>($C495+$D495),$E495+SUM($G495:S495),IF(SUM($E495,$G495:S495)<0,$E495+SUM($G495:S495),IF(SUM($E495,$G495:S495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-1.1429900460505522},{"$f":"-IF($D495=0,0,IF(U$243>($C495+$D495),$E495+SUM($G495:T495),IF(SUM($E495,$G495:T495)<0,$E495+SUM($G495:T495),IF(SUM($E495,$G495:T495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-1.1429900460505522},{"$f":"-IF($D495=0,0,IF(V$243>($C495+$D495),$E495+SUM($G495:U495),IF(SUM($E495,$G495:U495)<0,$E495+SUM($G495:U495),IF(SUM($E495,$G495:U495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-1.1429900460505522},{"$f":"-IF($D495=0,0,IF(W$243>($C495+$D495),$E495+SUM($G495:V495),IF(SUM($E495,$G495:V495)<0,$E495+SUM($G495:V495),IF(SUM($E495,$G495:V495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-1.1429900460505522},{"$f":"-IF($D495=0,0,IF(X$243>($C495+$D495),$E495+SUM($G495:W495),IF(SUM($E495,$G495:W495)<0,$E495+SUM($G495:W495),IF(SUM($E495,$G495:W495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-1.1429900460505522},{"$f":"-IF($D495=0,0,IF(Y$243>($C495+$D495),$E495+SUM($G495:X495),IF(SUM($E495,$G495:X495)<0,$E495+SUM($G495:X495),IF(SUM($E495,$G495:X495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-1.1429900460505522},{"$f":"-IF($D495=0,0,IF(Z$243>($C495+$D495),$E495+SUM($G495:Y495),IF(SUM($E495,$G495:Y495)<0,$E495+SUM($G495:Y495),IF(SUM($E495,$G495:Y495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-1.1429900460505522},{"$f":"-IF($D495=0,0,IF(AA$243>($C495+$D495),$E495+SUM($G495:Z495),IF(SUM($E495,$G495:Z495)<0,$E495+SUM($G495:Z495),IF(SUM($E495,$G495:Z495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.18287840736808825},{"$f":"-IF($D495=0,0,IF(AB$243>($C495+$D495),$E495+SUM($G495:AA495),IF(SUM($E495,$G495:AA495)<0,$E495+SUM($G495:AA495),IF(SUM($E495,$G495:AA495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":0},{"$f":"-IF($D495=0,0,IF(AC$243>($C495+$D495),$E495+SUM($G495:AB495),IF(SUM($E495,$G495:AB495)<0,$E495+SUM($G495:AB495),IF(SUM($E495,$G495:AB495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":0},{"$f":"-IF($D495=0,0,IF(AD$243>($C495+$D495),$E495+SUM($G495:AC495),IF(SUM($E495,$G495:AC495)<0,$E495+SUM($G495:AC495),IF(SUM($E495,$G495:AC495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":0},{"$f":"-IF($D495=0,0,IF(AE$243>($C495+$D495),$E495+SUM($G495:AD495),IF(SUM($E495,$G495:AD495)<0,$E495+SUM($G495:AD495),IF(SUM($E495,$G495:AD495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":0},{"$f":"-IF($D495=0,0,IF(AF$243>($C495+$D495),$E495+SUM($G495:AE495),IF(SUM($E495,$G495:AE495)<0,$E495+SUM($G495:AE495),IF(SUM($E495,$G495:AE495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":10.16},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C496,$G$171:$AF$171,0))","v":5.2450000000000001},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C496,$G$171:$AF$171,0))","v":-1.2774277262005669},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D496=0,0,IF(R$243>($C496+$D496),$E496+SUM($G496:Q496),IF(SUM($E496,$G496:Q496)<0,$E496+SUM($G496:Q496),IF(SUM($E496,$G496:Q496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.51624015748031493},{"$f":"-IF($D496=0,0,IF(S$243>($C496+$D496),$E496+SUM($G496:R496),IF(SUM($E496,$G496:R496)<0,$E496+SUM($G496:R496),IF(SUM($E496,$G496:R496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.51624015748031493},{"$f":"-IF($D496=0,0,IF(T$243>($C496+$D496),$E496+SUM($G496:S496),IF(SUM($E496,$G496:S496)<0,$E496+SUM($G496:S496),IF(SUM($E496,$G496:S496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.51624015748031493},{"$f":"-IF($D496=0,0,IF(U$243>($C496+$D496),$E496+SUM($G496:T496),IF(SUM($E496,$G496:T496)<0,$E496+SUM($G496:T496),IF(SUM($E496,$G496:T496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.51624015748031493},{"$f":"-IF($D496=0,0,IF(V$243>($C496+$D496),$E496+SUM($G496:U496),IF(SUM($E496,$G496:U496)<0,$E496+SUM($G496:U496),IF(SUM($E496,$G496:U496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.51624015748031493},{"$f":"-IF($D496=0,0,IF(W$243>($C496+$D496),$E496+SUM($G496:V496),IF(SUM($E496,$G496:V496)<0,$E496+SUM($G496:V496),IF(SUM($E496,$G496:V496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.51624015748031493},{"$f":"-IF($D496=0,0,IF(X$243>($C496+$D496),$E496+SUM($G496:W496),IF(SUM($E496,$G496:W496)<0,$E496+SUM($G496:W496),IF(SUM($E496,$G496:W496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.51624015748031493},{"$f":"-IF($D496=0,0,IF(Y$243>($C496+$D496),$E496+SUM($G496:X496),IF(SUM($E496,$G496:X496)<0,$E496+SUM($G496:X496),IF(SUM($E496,$G496:X496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.51624015748031493},{"$f":"-IF($D496=0,0,IF(Z$243>($C496+$D496),$E496+SUM($G496:Y496),IF(SUM($E496,$G496:Y496)<0,$E496+SUM($G496:Y496),IF(SUM($E496,$G496:Y496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.51624015748031493},{"$f":"-IF($D496=0,0,IF(AA$243>($C496+$D496),$E496+SUM($G496:Z496),IF(SUM($E496,$G496:Z496)<0,$E496+SUM($G496:Z496),IF(SUM($E496,$G496:Z496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.51624015748031493},{"$f":"-IF($D496=0,0,IF(AB$243>($C496+$D496),$E496+SUM($G496:AA496),IF(SUM($E496,$G496:AA496)<0,$E496+SUM($G496:AA496),IF(SUM($E496,$G496:AA496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-8.2598425196851011E-2},{"$f":"-IF($D496=0,0,IF(AC$243>($C496+$D496),$E496+SUM($G496:AB496),IF(SUM($E496,$G496:AB496)<0,$E496+SUM($G496:AB496),IF(SUM($E496,$G496:AB496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":0},{"$f":"-IF($D496=0,0,IF(AD$243>($C496+$D496),$E496+SUM($G496:AC496),IF(SUM($E496,$G496:AC496)<0,$E496+SUM($G496:AC496),IF(SUM($E496,$G496:AC496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":0},{"$f":"-IF($D496=0,0,IF(AE$243>($C496+$D496),$E496+SUM($G496:AD496),IF(SUM($E496,$G496:AD496)<0,$E496+SUM($G496:AD496),IF(SUM($E496,$G496:AD496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":0},{"$f":"-IF($D496=0,0,IF(AF$243>($C496+$D496),$E496+SUM($G496:AE496),IF(SUM($E496,$G496:AE496)<0,$E496+SUM($G496:AE496),IF(SUM($E496,$G496:AE496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C497,$G$171:$AF$171,0))","v":11.322390558685944},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C497,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D497=0,0,IF(S$243>($C497+$D497),$E497+SUM($G497:R497),IF(SUM($E497,$G497:R497)<0,$E497+SUM($G497:R497),IF(SUM($E497,$G497:R497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(T$243>($C497+$D497),$E497+SUM($G497:S497),IF(SUM($E497,$G497:S497)<0,$E497+SUM($G497:S497),IF(SUM($E497,$G497:S497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(U$243>($C497+$D497),$E497+SUM($G497:T497),IF(SUM($E497,$G497:T497)<0,$E497+SUM($G497:T497),IF(SUM($E497,$G497:T497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(V$243>($C497+$D497),$E497+SUM($G497:U497),IF(SUM($E497,$G497:U497)<0,$E497+SUM($G497:U497),IF(SUM($E497,$G497:U497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(W$243>($C497+$D497),$E497+SUM($G497:V497),IF(SUM($E497,$G497:V497)<0,$E497+SUM($G497:V497),IF(SUM($E497,$G497:V497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(X$243>($C497+$D497),$E497+SUM($G497:W497),IF(SUM($E497,$G497:W497)<0,$E497+SUM($G497:W497),IF(SUM($E497,$G497:W497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(Y$243>($C497+$D497),$E497+SUM($G497:X497),IF(SUM($E497,$G497:X497)<0,$E497+SUM($G497:X497),IF(SUM($E497,$G497:X497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(Z$243>($C497+$D497),$E497+SUM($G497:Y497),IF(SUM($E497,$G497:Y497)<0,$E497+SUM($G497:Y497),IF(SUM($E497,$G497:Y497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(AA$243>($C497+$D497),$E497+SUM($G497:Z497),IF(SUM($E497,$G497:Z497)<0,$E497+SUM($G497:Z497),IF(SUM($E497,$G497:Z497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(AB$243>($C497+$D497),$E497+SUM($G497:AA497),IF(SUM($E497,$G497:AA497)<0,$E497+SUM($G497:AA497),IF(SUM($E497,$G497:AA497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(AC$243>($C497+$D497),$E497+SUM($G497:AB497),IF(SUM($E497,$G497:AB497)<0,$E497+SUM($G497:AB497),IF(SUM($E497,$G497:AB497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(AD$243>($C497+$D497),$E497+SUM($G497:AC497),IF(SUM($E497,$G497:AC497)<0,$E497+SUM($G497:AC497),IF(SUM($E497,$G497:AC497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(AE$243>($C497+$D497),$E497+SUM($G497:AD497),IF(SUM($E497,$G497:AD497)<0,$E497+SUM($G497:AD497),IF(SUM($E497,$G497:AD497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976},{"$f":"-IF($D497=0,0,IF(AF$243>($C497+$D497),$E497+SUM($G497:AE497),IF(SUM($E497,$G497:AE497)<0,$E497+SUM($G497:AE497),IF(SUM($E497,$G497:AE497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.41934779846984976}]
[null,null,2019,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C498,$G$171:$AF$171,0))","v":20.388534968771538},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C498,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D498=0,0,IF(T$243>($C498+$D498),$E498+SUM($G498:S498),IF(SUM($E498,$G498:S498)<0,$E498+SUM($G498:S498),IF(SUM($E498,$G498:S498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(U$243>($C498+$D498),$E498+SUM($G498:T498),IF(SUM($E498,$G498:T498)<0,$E498+SUM($G498:T498),IF(SUM($E498,$G498:T498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(V$243>($C498+$D498),$E498+SUM($G498:U498),IF(SUM($E498,$G498:U498)<0,$E498+SUM($G498:U498),IF(SUM($E498,$G498:U498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(W$243>($C498+$D498),$E498+SUM($G498:V498),IF(SUM($E498,$G498:V498)<0,$E498+SUM($G498:V498),IF(SUM($E498,$G498:V498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(X$243>($C498+$D498),$E498+SUM($G498:W498),IF(SUM($E498,$G498:W498)<0,$E498+SUM($G498:W498),IF(SUM($E498,$G498:W498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(Y$243>($C498+$D498),$E498+SUM($G498:X498),IF(SUM($E498,$G498:X498)<0,$E498+SUM($G498:X498),IF(SUM($E498,$G498:X498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(Z$243>($C498+$D498),$E498+SUM($G498:Y498),IF(SUM($E498,$G498:Y498)<0,$E498+SUM($G498:Y498),IF(SUM($E498,$G498:Y498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(AA$243>($C498+$D498),$E498+SUM($G498:Z498),IF(SUM($E498,$G498:Z498)<0,$E498+SUM($G498:Z498),IF(SUM($E498,$G498:Z498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(AB$243>($C498+$D498),$E498+SUM($G498:AA498),IF(SUM($E498,$G498:AA498)<0,$E498+SUM($G498:AA498),IF(SUM($E498,$G498:AA498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(AC$243>($C498+$D498),$E498+SUM($G498:AB498),IF(SUM($E498,$G498:AB498)<0,$E498+SUM($G498:AB498),IF(SUM($E498,$G498:AB498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(AD$243>($C498+$D498),$E498+SUM($G498:AC498),IF(SUM($E498,$G498:AC498)<0,$E498+SUM($G498:AC498),IF(SUM($E498,$G498:AC498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(AE$243>($C498+$D498),$E498+SUM($G498:AD498),IF(SUM($E498,$G498:AD498)<0,$E498+SUM($G498:AD498),IF(SUM($E498,$G498:AD498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162},{"$f":"-IF($D498=0,0,IF(AF$243>($C498+$D498),$E498+SUM($G498:AE498),IF(SUM($E498,$G498:AE498)<0,$E498+SUM($G498:AE498),IF(SUM($E498,$G498:AE498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.7551309247693162}]
[null,null,2020,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C499,$G$171:$AF$171,0))","v":54.401281111509604},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C499,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D499=0,0,IF(U$243>($C499+$D499),$E499+SUM($G499:T499),IF(SUM($E499,$G499:T499)<0,$E499+SUM($G499:T499),IF(SUM($E499,$G499:T499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(V$243>($C499+$D499),$E499+SUM($G499:U499),IF(SUM($E499,$G499:U499)<0,$E499+SUM($G499:U499),IF(SUM($E499,$G499:U499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(W$243>($C499+$D499),$E499+SUM($G499:V499),IF(SUM($E499,$G499:V499)<0,$E499+SUM($G499:V499),IF(SUM($E499,$G499:V499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(X$243>($C499+$D499),$E499+SUM($G499:W499),IF(SUM($E499,$G499:W499)<0,$E499+SUM($G499:W499),IF(SUM($E499,$G499:W499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(Y$243>($C499+$D499),$E499+SUM($G499:X499),IF(SUM($E499,$G499:X499)<0,$E499+SUM($G499:X499),IF(SUM($E499,$G499:X499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(Z$243>($C499+$D499),$E499+SUM($G499:Y499),IF(SUM($E499,$G499:Y499)<0,$E499+SUM($G499:Y499),IF(SUM($E499,$G499:Y499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(AA$243>($C499+$D499),$E499+SUM($G499:Z499),IF(SUM($E499,$G499:Z499)<0,$E499+SUM($G499:Z499),IF(SUM($E499,$G499:Z499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(AB$243>($C499+$D499),$E499+SUM($G499:AA499),IF(SUM($E499,$G499:AA499)<0,$E499+SUM($G499:AA499),IF(SUM($E499,$G499:AA499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(AC$243>($C499+$D499),$E499+SUM($G499:AB499),IF(SUM($E499,$G499:AB499)<0,$E499+SUM($G499:AB499),IF(SUM($E499,$G499:AB499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(AD$243>($C499+$D499),$E499+SUM($G499:AC499),IF(SUM($E499,$G499:AC499)<0,$E499+SUM($G499:AC499),IF(SUM($E499,$G499:AC499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(AE$243>($C499+$D499),$E499+SUM($G499:AD499),IF(SUM($E499,$G499:AD499)<0,$E499+SUM($G499:AD499),IF(SUM($E499,$G499:AD499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446},{"$f":"-IF($D499=0,0,IF(AF$243>($C499+$D499),$E499+SUM($G499:AE499),IF(SUM($E499,$G499:AE499)<0,$E499+SUM($G499:AE499),IF(SUM($E499,$G499:AE499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-2.0148622633892446}]
[null,null,2021,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C500,$G$171:$AF$171,0))","v":5.1235492893390067},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C500,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D500=0,0,IF(V$243>($C500+$D500),$E500+SUM($G500:U500),IF(SUM($E500,$G500:U500)<0,$E500+SUM($G500:U500),IF(SUM($E500,$G500:U500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357},{"$f":"-IF($D500=0,0,IF(W$243>($C500+$D500),$E500+SUM($G500:V500),IF(SUM($E500,$G500:V500)<0,$E500+SUM($G500:V500),IF(SUM($E500,$G500:V500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357},{"$f":"-IF($D500=0,0,IF(X$243>($C500+$D500),$E500+SUM($G500:W500),IF(SUM($E500,$G500:W500)<0,$E500+SUM($G500:W500),IF(SUM($E500,$G500:W500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357},{"$f":"-IF($D500=0,0,IF(Y$243>($C500+$D500),$E500+SUM($G500:X500),IF(SUM($E500,$G500:X500)<0,$E500+SUM($G500:X500),IF(SUM($E500,$G500:X500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357},{"$f":"-IF($D500=0,0,IF(Z$243>($C500+$D500),$E500+SUM($G500:Y500),IF(SUM($E500,$G500:Y500)<0,$E500+SUM($G500:Y500),IF(SUM($E500,$G500:Y500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357},{"$f":"-IF($D500=0,0,IF(AA$243>($C500+$D500),$E500+SUM($G500:Z500),IF(SUM($E500,$G500:Z500)<0,$E500+SUM($G500:Z500),IF(SUM($E500,$G500:Z500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357},{"$f":"-IF($D500=0,0,IF(AB$243>($C500+$D500),$E500+SUM($G500:AA500),IF(SUM($E500,$G500:AA500)<0,$E500+SUM($G500:AA500),IF(SUM($E500,$G500:AA500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357},{"$f":"-IF($D500=0,0,IF(AC$243>($C500+$D500),$E500+SUM($G500:AB500),IF(SUM($E500,$G500:AB500)<0,$E500+SUM($G500:AB500),IF(SUM($E500,$G500:AB500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357},{"$f":"-IF($D500=0,0,IF(AD$243>($C500+$D500),$E500+SUM($G500:AC500),IF(SUM($E500,$G500:AC500)<0,$E500+SUM($G500:AC500),IF(SUM($E500,$G500:AC500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357},{"$f":"-IF($D500=0,0,IF(AE$243>($C500+$D500),$E500+SUM($G500:AD500),IF(SUM($E500,$G500:AD500)<0,$E500+SUM($G500:AD500),IF(SUM($E500,$G500:AD500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357},{"$f":"-IF($D500=0,0,IF(AF$243>($C500+$D500),$E500+SUM($G500:AE500),IF(SUM($E500,$G500:AE500)<0,$E500+SUM($G500:AE500),IF(SUM($E500,$G500:AE500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.18976108479033357}]
[null,null,2022,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C501,$G$171:$AF$171,0))","v":4.2574475731836712},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C501,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D501=0,0,IF(W$243>($C501+$D501),$E501+SUM($G501:V501),IF(SUM($E501,$G501:V501)<0,$E501+SUM($G501:V501),IF(SUM($E501,$G501:V501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.15768324345124707},{"$f":"-IF($D501=0,0,IF(X$243>($C501+$D501),$E501+SUM($G501:W501),IF(SUM($E501,$G501:W501)<0,$E501+SUM($G501:W501),IF(SUM($E501,$G501:W501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.15768324345124707},{"$f":"-IF($D501=0,0,IF(Y$243>($C501+$D501),$E501+SUM($G501:X501),IF(SUM($E501,$G501:X501)<0,$E501+SUM($G501:X501),IF(SUM($E501,$G501:X501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.15768324345124707},{"$f":"-IF($D501=0,0,IF(Z$243>($C501+$D501),$E501+SUM($G501:Y501),IF(SUM($E501,$G501:Y501)<0,$E501+SUM($G501:Y501),IF(SUM($E501,$G501:Y501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.15768324345124707},{"$f":"-IF($D501=0,0,IF(AA$243>($C501+$D501),$E501+SUM($G501:Z501),IF(SUM($E501,$G501:Z501)<0,$E501+SUM($G501:Z501),IF(SUM($E501,$G501:Z501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.15768324345124707},{"$f":"-IF($D501=0,0,IF(AB$243>($C501+$D501),$E501+SUM($G501:AA501),IF(SUM($E501,$G501:AA501)<0,$E501+SUM($G501:AA501),IF(SUM($E501,$G501:AA501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.15768324345124707},{"$f":"-IF($D501=0,0,IF(AC$243>($C501+$D501),$E501+SUM($G501:AB501),IF(SUM($E501,$G501:AB501)<0,$E501+SUM($G501:AB501),IF(SUM($E501,$G501:AB501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.15768324345124707},{"$f":"-IF($D501=0,0,IF(AD$243>($C501+$D501),$E501+SUM($G501:AC501),IF(SUM($E501,$G501:AC501)<0,$E501+SUM($G501:AC501),IF(SUM($E501,$G501:AC501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.15768324345124707},{"$f":"-IF($D501=0,0,IF(AE$243>($C501+$D501),$E501+SUM($G501:AD501),IF(SUM($E501,$G501:AD501)<0,$E501+SUM($G501:AD501),IF(SUM($E501,$G501:AD501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.15768324345124707},{"$f":"-IF($D501=0,0,IF(AF$243>($C501+$D501),$E501+SUM($G501:AE501),IF(SUM($E501,$G501:AE501)<0,$E501+SUM($G501:AE501),IF(SUM($E501,$G501:AE501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.15768324345124707}]
[null,null,2023,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C502,$G$171:$AF$171,0))","v":17.105348738094779},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C502,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D502=0,0,IF(X$243>($C502+$D502),$E502+SUM($G502:W502),IF(SUM($E502,$G502:W502)<0,$E502+SUM($G502:W502),IF(SUM($E502,$G502:W502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.63353143474425111},{"$f":"-IF($D502=0,0,IF(Y$243>($C502+$D502),$E502+SUM($G502:X502),IF(SUM($E502,$G502:X502)<0,$E502+SUM($G502:X502),IF(SUM($E502,$G502:X502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.63353143474425111},{"$f":"-IF($D502=0,0,IF(Z$243>($C502+$D502),$E502+SUM($G502:Y502),IF(SUM($E502,$G502:Y502)<0,$E502+SUM($G502:Y502),IF(SUM($E502,$G502:Y502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.63353143474425111},{"$f":"-IF($D502=0,0,IF(AA$243>($C502+$D502),$E502+SUM($G502:Z502),IF(SUM($E502,$G502:Z502)<0,$E502+SUM($G502:Z502),IF(SUM($E502,$G502:Z502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.63353143474425111},{"$f":"-IF($D502=0,0,IF(AB$243>($C502+$D502),$E502+SUM($G502:AA502),IF(SUM($E502,$G502:AA502)<0,$E502+SUM($G502:AA502),IF(SUM($E502,$G502:AA502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.63353143474425111},{"$f":"-IF($D502=0,0,IF(AC$243>($C502+$D502),$E502+SUM($G502:AB502),IF(SUM($E502,$G502:AB502)<0,$E502+SUM($G502:AB502),IF(SUM($E502,$G502:AB502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.63353143474425111},{"$f":"-IF($D502=0,0,IF(AD$243>($C502+$D502),$E502+SUM($G502:AC502),IF(SUM($E502,$G502:AC502)<0,$E502+SUM($G502:AC502),IF(SUM($E502,$G502:AC502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.63353143474425111},{"$f":"-IF($D502=0,0,IF(AE$243>($C502+$D502),$E502+SUM($G502:AD502),IF(SUM($E502,$G502:AD502)<0,$E502+SUM($G502:AD502),IF(SUM($E502,$G502:AD502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.63353143474425111},{"$f":"-IF($D502=0,0,IF(AF$243>($C502+$D502),$E502+SUM($G502:AE502),IF(SUM($E502,$G502:AE502)<0,$E502+SUM($G502:AE502),IF(SUM($E502,$G502:AE502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.63353143474425111}]
[null,null,2024,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C503,$G$171:$AF$171,0))","v":19.285259658687256},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C503,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D503=0,0,IF(Y$243>($C503+$D503),$E503+SUM($G503:X503),IF(SUM($E503,$G503:X503)<0,$E503+SUM($G503:X503),IF(SUM($E503,$G503:X503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.7142688762476761},{"$f":"-IF($D503=0,0,IF(Z$243>($C503+$D503),$E503+SUM($G503:Y503),IF(SUM($E503,$G503:Y503)<0,$E503+SUM($G503:Y503),IF(SUM($E503,$G503:Y503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.7142688762476761},{"$f":"-IF($D503=0,0,IF(AA$243>($C503+$D503),$E503+SUM($G503:Z503),IF(SUM($E503,$G503:Z503)<0,$E503+SUM($G503:Z503),IF(SUM($E503,$G503:Z503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.7142688762476761},{"$f":"-IF($D503=0,0,IF(AB$243>($C503+$D503),$E503+SUM($G503:AA503),IF(SUM($E503,$G503:AA503)<0,$E503+SUM($G503:AA503),IF(SUM($E503,$G503:AA503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.7142688762476761},{"$f":"-IF($D503=0,0,IF(AC$243>($C503+$D503),$E503+SUM($G503:AB503),IF(SUM($E503,$G503:AB503)<0,$E503+SUM($G503:AB503),IF(SUM($E503,$G503:AB503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.7142688762476761},{"$f":"-IF($D503=0,0,IF(AD$243>($C503+$D503),$E503+SUM($G503:AC503),IF(SUM($E503,$G503:AC503)<0,$E503+SUM($G503:AC503),IF(SUM($E503,$G503:AC503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.7142688762476761},{"$f":"-IF($D503=0,0,IF(AE$243>($C503+$D503),$E503+SUM($G503:AD503),IF(SUM($E503,$G503:AD503)<0,$E503+SUM($G503:AD503),IF(SUM($E503,$G503:AD503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.7142688762476761},{"$f":"-IF($D503=0,0,IF(AF$243>($C503+$D503),$E503+SUM($G503:AE503),IF(SUM($E503,$G503:AE503)<0,$E503+SUM($G503:AE503),IF(SUM($E503,$G503:AE503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.7142688762476761}]
[null,null,2025,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C504,$G$171:$AF$171,0))","v":12.888979997003487},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C504,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D504=0,0,IF(Z$243>($C504+$D504),$E504+SUM($G504:Y504),IF(SUM($E504,$G504:Y504)<0,$E504+SUM($G504:Y504),IF(SUM($E504,$G504:Y504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.47736962951864764},{"$f":"-IF($D504=0,0,IF(AA$243>($C504+$D504),$E504+SUM($G504:Z504),IF(SUM($E504,$G504:Z504)<0,$E504+SUM($G504:Z504),IF(SUM($E504,$G504:Z504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.47736962951864764},{"$f":"-IF($D504=0,0,IF(AB$243>($C504+$D504),$E504+SUM($G504:AA504),IF(SUM($E504,$G504:AA504)<0,$E504+SUM($G504:AA504),IF(SUM($E504,$G504:AA504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.47736962951864764},{"$f":"-IF($D504=0,0,IF(AC$243>($C504+$D504),$E504+SUM($G504:AB504),IF(SUM($E504,$G504:AB504)<0,$E504+SUM($G504:AB504),IF(SUM($E504,$G504:AB504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.47736962951864764},{"$f":"-IF($D504=0,0,IF(AD$243>($C504+$D504),$E504+SUM($G504:AC504),IF(SUM($E504,$G504:AC504)<0,$E504+SUM($G504:AC504),IF(SUM($E504,$G504:AC504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.47736962951864764},{"$f":"-IF($D504=0,0,IF(AE$243>($C504+$D504),$E504+SUM($G504:AD504),IF(SUM($E504,$G504:AD504)<0,$E504+SUM($G504:AD504),IF(SUM($E504,$G504:AD504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.47736962951864764},{"$f":"-IF($D504=0,0,IF(AF$243>($C504+$D504),$E504+SUM($G504:AE504),IF(SUM($E504,$G504:AE504)<0,$E504+SUM($G504:AE504),IF(SUM($E504,$G504:AE504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.47736962951864764}]
[null,null,2026,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C505,$G$171:$AF$171,0))","v":8.0274952667530766},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C505,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D505=0,0,IF(AA$243>($C505+$D505),$E505+SUM($G505:Z505),IF(SUM($E505,$G505:Z505)<0,$E505+SUM($G505:Z505),IF(SUM($E505,$G505:Z505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.2973146395093732},{"$f":"-IF($D505=0,0,IF(AB$243>($C505+$D505),$E505+SUM($G505:AA505),IF(SUM($E505,$G505:AA505)<0,$E505+SUM($G505:AA505),IF(SUM($E505,$G505:AA505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.2973146395093732},{"$f":"-IF($D505=0,0,IF(AC$243>($C505+$D505),$E505+SUM($G505:AB505),IF(SUM($E505,$G505:AB505)<0,$E505+SUM($G505:AB505),IF(SUM($E505,$G505:AB505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.2973146395093732},{"$f":"-IF($D505=0,0,IF(AD$243>($C505+$D505),$E505+SUM($G505:AC505),IF(SUM($E505,$G505:AC505)<0,$E505+SUM($G505:AC505),IF(SUM($E505,$G505:AC505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.2973146395093732},{"$f":"-IF($D505=0,0,IF(AE$243>($C505+$D505),$E505+SUM($G505:AD505),IF(SUM($E505,$G505:AD505)<0,$E505+SUM($G505:AD505),IF(SUM($E505,$G505:AD505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.2973146395093732},{"$f":"-IF($D505=0,0,IF(AF$243>($C505+$D505),$E505+SUM($G505:AE505),IF(SUM($E505,$G505:AE505)<0,$E505+SUM($G505:AE505),IF(SUM($E505,$G505:AE505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.2973146395093732}]
[null,null,2027,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C506,$G$171:$AF$171,0))","v":18.669980352781863},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C506,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D506=0,0,IF(AB$243>($C506+$D506),$E506+SUM($G506:AA506),IF(SUM($E506,$G506:AA506)<0,$E506+SUM($G506:AA506),IF(SUM($E506,$G506:AA506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.69148075380673568},{"$f":"-IF($D506=0,0,IF(AC$243>($C506+$D506),$E506+SUM($G506:AB506),IF(SUM($E506,$G506:AB506)<0,$E506+SUM($G506:AB506),IF(SUM($E506,$G506:AB506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.69148075380673568},{"$f":"-IF($D506=0,0,IF(AD$243>($C506+$D506),$E506+SUM($G506:AC506),IF(SUM($E506,$G506:AC506)<0,$E506+SUM($G506:AC506),IF(SUM($E506,$G506:AC506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.69148075380673568},{"$f":"-IF($D506=0,0,IF(AE$243>($C506+$D506),$E506+SUM($G506:AD506),IF(SUM($E506,$G506:AD506)<0,$E506+SUM($G506:AD506),IF(SUM($E506,$G506:AD506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.69148075380673568},{"$f":"-IF($D506=0,0,IF(AF$243>($C506+$D506),$E506+SUM($G506:AE506),IF(SUM($E506,$G506:AE506)<0,$E506+SUM($G506:AE506),IF(SUM($E506,$G506:AE506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.69148075380673568}]
[null,null,2028,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C507,$G$171:$AF$171,0))","v":17.667580289397019},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C507,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D507=0,0,IF(AC$243>($C507+$D507),$E507+SUM($G507:AB507),IF(SUM($E507,$G507:AB507)<0,$E507+SUM($G507:AB507),IF(SUM($E507,$G507:AB507)=0,0,($E507+SUM($G507:$Q507))/($D507-COUNT($G507:$Q507))))))","v":-0.65435482553322288},{"$f":"-IF($D507=0,0,IF(AD$243>($C507+$D507),$E507+SUM($G507:AC507),IF(SUM($E507,$G507:AC507)<0,$E507+SUM($G507:AC507),IF(SUM($E507,$G507:AC507)=0,0,($E507+SUM($G507:$Q507))/($D507-COUNT($G507:$Q507))))))","v":-0.65435482553322288},{"$f":"-IF($D507=0,0,IF(AE$243>($C507+$D507),$E507+SUM($G507:AD507),IF(SUM($E507,$G507:AD507)<0,$E507+SUM($G507:AD507),IF(SUM($E507,$G507:AD507)=0,0,($E507+SUM($G507:$Q507))/($D507-COUNT($G507:$Q507))))))","v":-0.65435482553322288},{"$f":"-IF($D507=0,0,IF(AF$243>($C507+$D507),$E507+SUM($G507:AE507),IF(SUM($E507,$G507:AE507)<0,$E507+SUM($G507:AE507),IF(SUM($E507,$G507:AE507)=0,0,($E507+SUM($G507:$Q507))/($D507-COUNT($G507:$Q507))))))","v":-0.65435482553322288}]
[null,null,2029,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C508,$G$171:$AF$171,0))","v":17.667580289397019},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C508,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D508=0,0,IF(AD$243>($C508+$D508),$E508+SUM($G508:AC508),IF(SUM($E508,$G508:AC508)<0,$E508+SUM($G508:AC508),IF(SUM($E508,$G508:AC508)=0,0,($E508+SUM($G508:$Q508))/($D508-COUNT($G508:$Q508))))))","v":-0.65435482553322288},{"$f":"-IF($D508=0,0,IF(AE$243>($C508+$D508),$E508+SUM($G508:AD508),IF(SUM($E508,$G508:AD508)<0,$E508+SUM($G508:AD508),IF(SUM($E508,$G508:AD508)=0,0,($E508+SUM($G508:$Q508))/($D508-COUNT($G508:$Q508))))))","v":-0.65435482553322288},{"$f":"-IF($D508=0,0,IF(AF$243>($C508+$D508),$E508+SUM($G508:AE508),IF(SUM($E508,$G508:AE508)<0,$E508+SUM($G508:AE508),IF(SUM($E508,$G508:AE508)=0,0,($E508+SUM($G508:$Q508))/($D508-COUNT($G508:$Q508))))))","v":-0.65435482553322288}]
[null,null,2030,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C509,$G$171:$AF$171,0))","v":17.667580289397019},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C509,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D509=0,0,IF(AE$243>($C509+$D509),$E509+SUM($G509:AD509),IF(SUM($E509,$G509:AD509)<0,$E509+SUM($G509:AD509),IF(SUM($E509,$G509:AD509)=0,0,($E509+SUM($G509:$Q509))/($D509-COUNT($G509:$Q509))))))","v":-0.65435482553322288},{"$f":"-IF($D509=0,0,IF(AF$243>($C509+$D509),$E509+SUM($G509:AE509),IF(SUM($E509,$G509:AE509)<0,$E509+SUM($G509:AE509),IF(SUM($E509,$G509:AE509)=0,0,($E509+SUM($G509:$Q509))/($D509-COUNT($G509:$Q509))))))","v":-0.65435482553322288}]
[null,null,2031,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C510,$G$171:$AF$171,0))","v":17.667580289397019},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C510,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D510=0,0,IF(AF$243>($C510+$D510),$E510+SUM($G510:AE510),IF(SUM($E510,$G510:AE510)<0,$E510+SUM($G510:AE510),IF(SUM($E510,$G510:AE510)=0,0,($E510+SUM($G510:$Q510))/($D510-COUNT($G510:$Q510))))))","v":-0.65435482553322288}]
[null,null,2032,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":27},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C511,$G$171:$AF$171,0))","v":17.667580289397019},{"$f":"INDEX($G$215:$AF$225,MATCH(B484,$B$215:$B$225,0),MATCH(C511,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E486:E511)-SUM(G195:AF195),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G485:G511)","v":-5.8432587602183634},{"$f":"SUM(H485:H511)","v":-7.402837512913246},-9.1963270465092037,-10.187055192432734,-11.934172004152668,-15.066086777549591,-16.063954407718345,-18.281985185028663,-20.450898834737252,-21.954210491628729,-23.472587415662023,-9.9750366541863968,-13.395581414025608,-11.824899512195318,-12.409456386572561,-10.554971435762486,-8.2885665895445833,-7.0557654427737262,-7.4896987452253576,-7.1725267254446452,-6.3583884597383422,-6.4333490738935257,-7.0051054742298975,-7.6594602997631203,-8.3138151252963439,-8.9681699508295676]
[]
[null,"Distribution land & easements","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":0},{"$f":"VLOOKUP(B514,$B$157:$F$167,5,FALSE)","v":27.610733034711973},null,{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D515=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B514,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"-IF($D515=0,0,IF(R$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-R$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(S$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-S$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(T$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-T$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(U$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-U$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(V$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-V$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(W$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-W$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(X$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-X$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(Y$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-Y$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(Z$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-Z$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(AA$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-AA$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(AB$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-AB$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(AC$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-AC$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(AD$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-AD$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(AE$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-AE$243+1)))","v":0},{"$f":"-IF($D515=0,0,IF(AF$243>($C515+$D515),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C515,$D515)-AF$243+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C516,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C516,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B514,Dx_Inputs!$B$533:$B$543,0),MATCH($C516+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"H516","v":0},{"$f":"-IF($D516=0,0,IF(J$243>($C516+$D516),$E516+SUM($G516:I516),SUM($E516:$I516)/($D516-2)))","v":0},{"$f":"-IF($D516=0,0,IF(K$243>($C516+$D516),$E516+SUM($G516:J516),SUM($E516:$I516)/($D516-2)))","v":0},{"$f":"-IF($D516=0,0,IF(L$243>($C516+$D516),$E516+SUM($G516:K516),SUM($E516:$I516)/($D516-2)))","v":0},{"$f":"-IF($D516=0,0,IF(M$243>($C516+$D516),$E516+SUM($G516:L516),SUM($E516:$I516)/($D516-2)))","v":0},{"$f":"-IF($D516=0,0,IF(N$243>($C516+$D516),$E516+SUM($G516:M516),SUM($E516:$I516)/($D516-2)))","v":0},{"$f":"-IF($D516=0,0,IF(O$243>($C516+$D516),$E516+SUM($G516:N516),SUM($E516:$I516)/($D516-2)))","v":0},{"$f":"-IF($D516=0,0,IF(P$243>($C516+$D516),$E516+SUM($G516:O516),SUM($E516:$I516)/($D516-2)))","v":0},{"$f":"-IF($D516=0,0,IF(Q$243>($C516+$D516),$E516+SUM($G516:P516),SUM($E516:$I516)/($D516-2)))","v":0},{"$f":"-IF($D516=0,0,IF(R$243>($C516+$D516),$E516+SUM($G516:Q516),IF(SUM($E516,$G516:Q516)<0,$E516+SUM($G516:Q516),IF(SUM($E516,$G516:Q516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(S$243>($C516+$D516),$E516+SUM($G516:R516),IF(SUM($E516,$G516:R516)<0,$E516+SUM($G516:R516),IF(SUM($E516,$G516:R516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(T$243>($C516+$D516),$E516+SUM($G516:S516),IF(SUM($E516,$G516:S516)<0,$E516+SUM($G516:S516),IF(SUM($E516,$G516:S516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(U$243>($C516+$D516),$E516+SUM($G516:T516),IF(SUM($E516,$G516:T516)<0,$E516+SUM($G516:T516),IF(SUM($E516,$G516:T516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(V$243>($C516+$D516),$E516+SUM($G516:U516),IF(SUM($E516,$G516:U516)<0,$E516+SUM($G516:U516),IF(SUM($E516,$G516:U516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(W$243>($C516+$D516),$E516+SUM($G516:V516),IF(SUM($E516,$G516:V516)<0,$E516+SUM($G516:V516),IF(SUM($E516,$G516:V516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(X$243>($C516+$D516),$E516+SUM($G516:W516),IF(SUM($E516,$G516:W516)<0,$E516+SUM($G516:W516),IF(SUM($E516,$G516:W516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(Y$243>($C516+$D516),$E516+SUM($G516:X516),IF(SUM($E516,$G516:X516)<0,$E516+SUM($G516:X516),IF(SUM($E516,$G516:X516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(Z$243>($C516+$D516),$E516+SUM($G516:Y516),IF(SUM($E516,$G516:Y516)<0,$E516+SUM($G516:Y516),IF(SUM($E516,$G516:Y516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(AA$243>($C516+$D516),$E516+SUM($G516:Z516),IF(SUM($E516,$G516:Z516)<0,$E516+SUM($G516:Z516),IF(SUM($E516,$G516:Z516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(AB$243>($C516+$D516),$E516+SUM($G516:AA516),IF(SUM($E516,$G516:AA516)<0,$E516+SUM($G516:AA516),IF(SUM($E516,$G516:AA516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(AC$243>($C516+$D516),$E516+SUM($G516:AB516),IF(SUM($E516,$G516:AB516)<0,$E516+SUM($G516:AB516),IF(SUM($E516,$G516:AB516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(AD$243>($C516+$D516),$E516+SUM($G516:AC516),IF(SUM($E516,$G516:AC516)<0,$E516+SUM($G516:AC516),IF(SUM($E516,$G516:AC516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(AE$243>($C516+$D516),$E516+SUM($G516:AD516),IF(SUM($E516,$G516:AD516)<0,$E516+SUM($G516:AD516),IF(SUM($E516,$G516:AD516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0},{"$f":"-IF($D516=0,0,IF(AF$243>($C516+$D516),$E516+SUM($G516:AE516),IF(SUM($E516,$G516:AE516)<0,$E516+SUM($G516:AE516),IF(SUM($E516,$G516:AE516)=0,0,($E516+SUM($G516:$Q516))/($D516-COUNT($G516:$Q516))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C517,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C517,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B514,Dx_Inputs!$B$533:$B$543,0),MATCH($C517+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"-IF($D517=0,0,IF(J$243>($C517+$D517),$E517+SUM($G517:I517),SUM($E517:$I517)/($D517-1)))","v":0},{"$f":"-IF($D517=0,0,IF(K$243>($C517+$D517),$E517+SUM($G517:J517),SUM($E517:$I517)/($D517-1)))","v":0},{"$f":"-IF($D517=0,0,IF(L$243>($C517+$D517),$E517+SUM($G517:K517),SUM($E517:$I517)/($D517-1)))","v":0},{"$f":"-IF($D517=0,0,IF(M$243>($C517+$D517),$E517+SUM($G517:L517),SUM($E517:$I517)/($D517-1)))","v":0},{"$f":"-IF($D517=0,0,IF(N$243>($C517+$D517),$E517+SUM($G517:M517),SUM($E517:$I517)/($D517-1)))","v":0},{"$f":"-IF($D517=0,0,IF(O$243>($C517+$D517),$E517+SUM($G517:N517),SUM($E517:$I517)/($D517-1)))","v":0},{"$f":"-IF($D517=0,0,IF(P$243>($C517+$D517),$E517+SUM($G517:O517),SUM($E517:$I517)/($D517-1)))","v":0},{"$f":"-IF($D517=0,0,IF(Q$243>($C517+$D517),$E517+SUM($G517:P517),SUM($E517:$I517)/($D517-1)))","v":0},{"$f":"-IF($D517=0,0,IF(R$243>($C517+$D517),$E517+SUM($G517:Q517),IF(SUM($E517,$G517:Q517)<0,$E517+SUM($G517:Q517),IF(SUM($E517,$G517:Q517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(S$243>($C517+$D517),$E517+SUM($G517:R517),IF(SUM($E517,$G517:R517)<0,$E517+SUM($G517:R517),IF(SUM($E517,$G517:R517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(T$243>($C517+$D517),$E517+SUM($G517:S517),IF(SUM($E517,$G517:S517)<0,$E517+SUM($G517:S517),IF(SUM($E517,$G517:S517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(U$243>($C517+$D517),$E517+SUM($G517:T517),IF(SUM($E517,$G517:T517)<0,$E517+SUM($G517:T517),IF(SUM($E517,$G517:T517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(V$243>($C517+$D517),$E517+SUM($G517:U517),IF(SUM($E517,$G517:U517)<0,$E517+SUM($G517:U517),IF(SUM($E517,$G517:U517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(W$243>($C517+$D517),$E517+SUM($G517:V517),IF(SUM($E517,$G517:V517)<0,$E517+SUM($G517:V517),IF(SUM($E517,$G517:V517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(X$243>($C517+$D517),$E517+SUM($G517:W517),IF(SUM($E517,$G517:W517)<0,$E517+SUM($G517:W517),IF(SUM($E517,$G517:W517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(Y$243>($C517+$D517),$E517+SUM($G517:X517),IF(SUM($E517,$G517:X517)<0,$E517+SUM($G517:X517),IF(SUM($E517,$G517:X517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(Z$243>($C517+$D517),$E517+SUM($G517:Y517),IF(SUM($E517,$G517:Y517)<0,$E517+SUM($G517:Y517),IF(SUM($E517,$G517:Y517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(AA$243>($C517+$D517),$E517+SUM($G517:Z517),IF(SUM($E517,$G517:Z517)<0,$E517+SUM($G517:Z517),IF(SUM($E517,$G517:Z517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(AB$243>($C517+$D517),$E517+SUM($G517:AA517),IF(SUM($E517,$G517:AA517)<0,$E517+SUM($G517:AA517),IF(SUM($E517,$G517:AA517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(AC$243>($C517+$D517),$E517+SUM($G517:AB517),IF(SUM($E517,$G517:AB517)<0,$E517+SUM($G517:AB517),IF(SUM($E517,$G517:AB517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(AD$243>($C517+$D517),$E517+SUM($G517:AC517),IF(SUM($E517,$G517:AC517)<0,$E517+SUM($G517:AC517),IF(SUM($E517,$G517:AC517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(AE$243>($C517+$D517),$E517+SUM($G517:AD517),IF(SUM($E517,$G517:AD517)<0,$E517+SUM($G517:AD517),IF(SUM($E517,$G517:AD517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0},{"$f":"-IF($D517=0,0,IF(AF$243>($C517+$D517),$E517+SUM($G517:AE517),IF(SUM($E517,$G517:AE517)<0,$E517+SUM($G517:AE517),IF(SUM($E517,$G517:AE517)=0,0,($E517+SUM($G517:$Q517))/($D517-COUNT($G517:$Q517))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C518,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C518,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B514,Dx_Inputs!$B$533:$B$543,0),MATCH($C518+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"J518","v":0},{"$f":"K518","v":0},{"$f":"-IF($D518=0,0,IF(M$243>($C518+$D518),$E518+SUM($G518:L518),SUM($E518:$L518)/($D518-3)))","v":0},{"$f":"-IF($D518=0,0,IF(N$243>($C518+$D518),$E518+SUM($G518:M518),SUM($E518:$L518)/($D518-3)))","v":0},{"$f":"-IF($D518=0,0,IF(O$243>($C518+$D518),$E518+SUM($G518:N518),SUM($E518:$L518)/($D518-3)))","v":0},{"$f":"-IF($D518=0,0,IF(P$243>($C518+$D518),$E518+SUM($G518:O518),SUM($E518:$L518)/($D518-3)))","v":0},{"$f":"-IF($D518=0,0,IF(Q$243>($C518+$D518),$E518+SUM($G518:P518),SUM($E518:$L518)/($D518-3)))","v":0},{"$f":"-IF($D518=0,0,IF(R$243>($C518+$D518),$E518+SUM($G518:Q518),IF(SUM($E518,$G518:Q518)<0,$E518+SUM($G518:Q518),IF(SUM($E518,$G518:Q518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(S$243>($C518+$D518),$E518+SUM($G518:R518),IF(SUM($E518,$G518:R518)<0,$E518+SUM($G518:R518),IF(SUM($E518,$G518:R518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(T$243>($C518+$D518),$E518+SUM($G518:S518),IF(SUM($E518,$G518:S518)<0,$E518+SUM($G518:S518),IF(SUM($E518,$G518:S518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(U$243>($C518+$D518),$E518+SUM($G518:T518),IF(SUM($E518,$G518:T518)<0,$E518+SUM($G518:T518),IF(SUM($E518,$G518:T518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(V$243>($C518+$D518),$E518+SUM($G518:U518),IF(SUM($E518,$G518:U518)<0,$E518+SUM($G518:U518),IF(SUM($E518,$G518:U518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(W$243>($C518+$D518),$E518+SUM($G518:V518),IF(SUM($E518,$G518:V518)<0,$E518+SUM($G518:V518),IF(SUM($E518,$G518:V518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(X$243>($C518+$D518),$E518+SUM($G518:W518),IF(SUM($E518,$G518:W518)<0,$E518+SUM($G518:W518),IF(SUM($E518,$G518:W518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(Y$243>($C518+$D518),$E518+SUM($G518:X518),IF(SUM($E518,$G518:X518)<0,$E518+SUM($G518:X518),IF(SUM($E518,$G518:X518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(Z$243>($C518+$D518),$E518+SUM($G518:Y518),IF(SUM($E518,$G518:Y518)<0,$E518+SUM($G518:Y518),IF(SUM($E518,$G518:Y518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(AA$243>($C518+$D518),$E518+SUM($G518:Z518),IF(SUM($E518,$G518:Z518)<0,$E518+SUM($G518:Z518),IF(SUM($E518,$G518:Z518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(AB$243>($C518+$D518),$E518+SUM($G518:AA518),IF(SUM($E518,$G518:AA518)<0,$E518+SUM($G518:AA518),IF(SUM($E518,$G518:AA518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(AC$243>($C518+$D518),$E518+SUM($G518:AB518),IF(SUM($E518,$G518:AB518)<0,$E518+SUM($G518:AB518),IF(SUM($E518,$G518:AB518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(AD$243>($C518+$D518),$E518+SUM($G518:AC518),IF(SUM($E518,$G518:AC518)<0,$E518+SUM($G518:AC518),IF(SUM($E518,$G518:AC518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(AE$243>($C518+$D518),$E518+SUM($G518:AD518),IF(SUM($E518,$G518:AD518)<0,$E518+SUM($G518:AD518),IF(SUM($E518,$G518:AD518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0},{"$f":"-IF($D518=0,0,IF(AF$243>($C518+$D518),$E518+SUM($G518:AE518),IF(SUM($E518,$G518:AE518)<0,$E518+SUM($G518:AE518),IF(SUM($E518,$G518:AE518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C519,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C519,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B514,Dx_Inputs!$B$533:$B$543,0),MATCH($C519+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"K519","v":0},{"$f":"-IF($D519=0,0,IF(M$243>($C519+$D519),$E519+SUM($G519:L519),SUM($E519:$L519)/($D519-2)))","v":0},{"$f":"-IF($D519=0,0,IF(N$243>($C519+$D519),$E519+SUM($G519:M519),SUM($E519:$L519)/($D519-2)))","v":0},{"$f":"-IF($D519=0,0,IF(O$243>($C519+$D519),$E519+SUM($G519:N519),SUM($E519:$L519)/($D519-2)))","v":0},{"$f":"-IF($D519=0,0,IF(P$243>($C519+$D519),$E519+SUM($G519:O519),SUM($E519:$L519)/($D519-2)))","v":0},{"$f":"-IF($D519=0,0,IF(Q$243>($C519+$D519),$E519+SUM($G519:P519),SUM($E519:$L519)/($D519-2)))","v":0},{"$f":"-IF($D519=0,0,IF(R$243>($C519+$D519),$E519+SUM($G519:Q519),IF(SUM($E519,$G519:Q519)<0,$E519+SUM($G519:Q519),IF(SUM($E519,$G519:Q519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(S$243>($C519+$D519),$E519+SUM($G519:R519),IF(SUM($E519,$G519:R519)<0,$E519+SUM($G519:R519),IF(SUM($E519,$G519:R519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(T$243>($C519+$D519),$E519+SUM($G519:S519),IF(SUM($E519,$G519:S519)<0,$E519+SUM($G519:S519),IF(SUM($E519,$G519:S519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(U$243>($C519+$D519),$E519+SUM($G519:T519),IF(SUM($E519,$G519:T519)<0,$E519+SUM($G519:T519),IF(SUM($E519,$G519:T519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(V$243>($C519+$D519),$E519+SUM($G519:U519),IF(SUM($E519,$G519:U519)<0,$E519+SUM($G519:U519),IF(SUM($E519,$G519:U519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(W$243>($C519+$D519),$E519+SUM($G519:V519),IF(SUM($E519,$G519:V519)<0,$E519+SUM($G519:V519),IF(SUM($E519,$G519:V519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(X$243>($C519+$D519),$E519+SUM($G519:W519),IF(SUM($E519,$G519:W519)<0,$E519+SUM($G519:W519),IF(SUM($E519,$G519:W519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(Y$243>($C519+$D519),$E519+SUM($G519:X519),IF(SUM($E519,$G519:X519)<0,$E519+SUM($G519:X519),IF(SUM($E519,$G519:X519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(Z$243>($C519+$D519),$E519+SUM($G519:Y519),IF(SUM($E519,$G519:Y519)<0,$E519+SUM($G519:Y519),IF(SUM($E519,$G519:Y519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(AA$243>($C519+$D519),$E519+SUM($G519:Z519),IF(SUM($E519,$G519:Z519)<0,$E519+SUM($G519:Z519),IF(SUM($E519,$G519:Z519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(AB$243>($C519+$D519),$E519+SUM($G519:AA519),IF(SUM($E519,$G519:AA519)<0,$E519+SUM($G519:AA519),IF(SUM($E519,$G519:AA519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(AC$243>($C519+$D519),$E519+SUM($G519:AB519),IF(SUM($E519,$G519:AB519)<0,$E519+SUM($G519:AB519),IF(SUM($E519,$G519:AB519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(AD$243>($C519+$D519),$E519+SUM($G519:AC519),IF(SUM($E519,$G519:AC519)<0,$E519+SUM($G519:AC519),IF(SUM($E519,$G519:AC519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(AE$243>($C519+$D519),$E519+SUM($G519:AD519),IF(SUM($E519,$G519:AD519)<0,$E519+SUM($G519:AD519),IF(SUM($E519,$G519:AD519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0},{"$f":"-IF($D519=0,0,IF(AF$243>($C519+$D519),$E519+SUM($G519:AE519),IF(SUM($E519,$G519:AE519)<0,$E519+SUM($G519:AE519),IF(SUM($E519,$G519:AE519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C520,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C520,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B514,Dx_Inputs!$B$533:$B$543,0),MATCH($C520+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"-IF($D520=0,0,IF(M$243>($C520+$D520),$E520+SUM($G520:L520),SUM($E520:$L520)/($D520-1)))","v":0},{"$f":"-IF($D520=0,0,IF(N$243>($C520+$D520),$E520+SUM($G520:M520),SUM($E520:$L520)/($D520-1)))","v":0},{"$f":"-IF($D520=0,0,IF(O$243>($C520+$D520),$E520+SUM($G520:N520),SUM($E520:$L520)/($D520-1)))","v":0},{"$f":"-IF($D520=0,0,IF(P$243>($C520+$D520),$E520+SUM($G520:O520),SUM($E520:$L520)/($D520-1)))","v":0},{"$f":"-IF($D520=0,0,IF(Q$243>($C520+$D520),$E520+SUM($G520:P520),SUM($E520:$L520)/($D520-1)))","v":0},{"$f":"-IF($D520=0,0,IF(R$243>($C520+$D520),$E520+SUM($G520:Q520),IF(SUM($E520,$G520:Q520)<0,$E520+SUM($G520:Q520),IF(SUM($E520,$G520:Q520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(S$243>($C520+$D520),$E520+SUM($G520:R520),IF(SUM($E520,$G520:R520)<0,$E520+SUM($G520:R520),IF(SUM($E520,$G520:R520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(T$243>($C520+$D520),$E520+SUM($G520:S520),IF(SUM($E520,$G520:S520)<0,$E520+SUM($G520:S520),IF(SUM($E520,$G520:S520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(U$243>($C520+$D520),$E520+SUM($G520:T520),IF(SUM($E520,$G520:T520)<0,$E520+SUM($G520:T520),IF(SUM($E520,$G520:T520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(V$243>($C520+$D520),$E520+SUM($G520:U520),IF(SUM($E520,$G520:U520)<0,$E520+SUM($G520:U520),IF(SUM($E520,$G520:U520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(W$243>($C520+$D520),$E520+SUM($G520:V520),IF(SUM($E520,$G520:V520)<0,$E520+SUM($G520:V520),IF(SUM($E520,$G520:V520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(X$243>($C520+$D520),$E520+SUM($G520:W520),IF(SUM($E520,$G520:W520)<0,$E520+SUM($G520:W520),IF(SUM($E520,$G520:W520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(Y$243>($C520+$D520),$E520+SUM($G520:X520),IF(SUM($E520,$G520:X520)<0,$E520+SUM($G520:X520),IF(SUM($E520,$G520:X520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(Z$243>($C520+$D520),$E520+SUM($G520:Y520),IF(SUM($E520,$G520:Y520)<0,$E520+SUM($G520:Y520),IF(SUM($E520,$G520:Y520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(AA$243>($C520+$D520),$E520+SUM($G520:Z520),IF(SUM($E520,$G520:Z520)<0,$E520+SUM($G520:Z520),IF(SUM($E520,$G520:Z520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(AB$243>($C520+$D520),$E520+SUM($G520:AA520),IF(SUM($E520,$G520:AA520)<0,$E520+SUM($G520:AA520),IF(SUM($E520,$G520:AA520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(AC$243>($C520+$D520),$E520+SUM($G520:AB520),IF(SUM($E520,$G520:AB520)<0,$E520+SUM($G520:AB520),IF(SUM($E520,$G520:AB520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(AD$243>($C520+$D520),$E520+SUM($G520:AC520),IF(SUM($E520,$G520:AC520)<0,$E520+SUM($G520:AC520),IF(SUM($E520,$G520:AC520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(AE$243>($C520+$D520),$E520+SUM($G520:AD520),IF(SUM($E520,$G520:AD520)<0,$E520+SUM($G520:AD520),IF(SUM($E520,$G520:AD520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0},{"$f":"-IF($D520=0,0,IF(AF$243>($C520+$D520),$E520+SUM($G520:AE520),IF(SUM($E520,$G520:AE520)<0,$E520+SUM($G520:AE520),IF(SUM($E520,$G520:AE520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":0}]
[null,null,2012,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C521,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C521,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B514,Dx_Inputs!$B$533:$B$543,0),MATCH($C521+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"M521","v":0},{"$f":"N521","v":0},{"$f":"O521","v":0},{"$f":"P521","v":0},{"$f":"-IF($D521=0,0,IF(R$243>($C521+$D521),$E521+SUM($G521:Q521),IF(SUM($E521,$G521:Q521)<0,$E521+SUM($G521:Q521),IF(SUM($E521,$G521:Q521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(S$243>($C521+$D521),$E521+SUM($G521:R521),IF(SUM($E521,$G521:R521)<0,$E521+SUM($G521:R521),IF(SUM($E521,$G521:R521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(T$243>($C521+$D521),$E521+SUM($G521:S521),IF(SUM($E521,$G521:S521)<0,$E521+SUM($G521:S521),IF(SUM($E521,$G521:S521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(U$243>($C521+$D521),$E521+SUM($G521:T521),IF(SUM($E521,$G521:T521)<0,$E521+SUM($G521:T521),IF(SUM($E521,$G521:T521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(V$243>($C521+$D521),$E521+SUM($G521:U521),IF(SUM($E521,$G521:U521)<0,$E521+SUM($G521:U521),IF(SUM($E521,$G521:U521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(W$243>($C521+$D521),$E521+SUM($G521:V521),IF(SUM($E521,$G521:V521)<0,$E521+SUM($G521:V521),IF(SUM($E521,$G521:V521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(X$243>($C521+$D521),$E521+SUM($G521:W521),IF(SUM($E521,$G521:W521)<0,$E521+SUM($G521:W521),IF(SUM($E521,$G521:W521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(Y$243>($C521+$D521),$E521+SUM($G521:X521),IF(SUM($E521,$G521:X521)<0,$E521+SUM($G521:X521),IF(SUM($E521,$G521:X521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(Z$243>($C521+$D521),$E521+SUM($G521:Y521),IF(SUM($E521,$G521:Y521)<0,$E521+SUM($G521:Y521),IF(SUM($E521,$G521:Y521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(AA$243>($C521+$D521),$E521+SUM($G521:Z521),IF(SUM($E521,$G521:Z521)<0,$E521+SUM($G521:Z521),IF(SUM($E521,$G521:Z521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(AB$243>($C521+$D521),$E521+SUM($G521:AA521),IF(SUM($E521,$G521:AA521)<0,$E521+SUM($G521:AA521),IF(SUM($E521,$G521:AA521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(AC$243>($C521+$D521),$E521+SUM($G521:AB521),IF(SUM($E521,$G521:AB521)<0,$E521+SUM($G521:AB521),IF(SUM($E521,$G521:AB521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(AD$243>($C521+$D521),$E521+SUM($G521:AC521),IF(SUM($E521,$G521:AC521)<0,$E521+SUM($G521:AC521),IF(SUM($E521,$G521:AC521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(AE$243>($C521+$D521),$E521+SUM($G521:AD521),IF(SUM($E521,$G521:AD521)<0,$E521+SUM($G521:AD521),IF(SUM($E521,$G521:AD521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0},{"$f":"-IF($D521=0,0,IF(AF$243>($C521+$D521),$E521+SUM($G521:AE521),IF(SUM($E521,$G521:AE521)<0,$E521+SUM($G521:AE521),IF(SUM($E521,$G521:AE521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":0}]
[null,null,2013,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C522,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C522,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B514,Dx_Inputs!$B$533:$B$543,0),MATCH($C522+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"N522","v":0},{"$f":"O522","v":0},{"$f":"P522","v":0},{"$f":"-IF($D522=0,0,IF(R$243>($C522+$D522),$E522+SUM($G522:Q522),IF(SUM($E522,$G522:Q522)<0,$E522+SUM($G522:Q522),IF(SUM($E522,$G522:Q522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(S$243>($C522+$D522),$E522+SUM($G522:R522),IF(SUM($E522,$G522:R522)<0,$E522+SUM($G522:R522),IF(SUM($E522,$G522:R522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(T$243>($C522+$D522),$E522+SUM($G522:S522),IF(SUM($E522,$G522:S522)<0,$E522+SUM($G522:S522),IF(SUM($E522,$G522:S522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(U$243>($C522+$D522),$E522+SUM($G522:T522),IF(SUM($E522,$G522:T522)<0,$E522+SUM($G522:T522),IF(SUM($E522,$G522:T522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(V$243>($C522+$D522),$E522+SUM($G522:U522),IF(SUM($E522,$G522:U522)<0,$E522+SUM($G522:U522),IF(SUM($E522,$G522:U522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(W$243>($C522+$D522),$E522+SUM($G522:V522),IF(SUM($E522,$G522:V522)<0,$E522+SUM($G522:V522),IF(SUM($E522,$G522:V522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(X$243>($C522+$D522),$E522+SUM($G522:W522),IF(SUM($E522,$G522:W522)<0,$E522+SUM($G522:W522),IF(SUM($E522,$G522:W522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(Y$243>($C522+$D522),$E522+SUM($G522:X522),IF(SUM($E522,$G522:X522)<0,$E522+SUM($G522:X522),IF(SUM($E522,$G522:X522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(Z$243>($C522+$D522),$E522+SUM($G522:Y522),IF(SUM($E522,$G522:Y522)<0,$E522+SUM($G522:Y522),IF(SUM($E522,$G522:Y522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(AA$243>($C522+$D522),$E522+SUM($G522:Z522),IF(SUM($E522,$G522:Z522)<0,$E522+SUM($G522:Z522),IF(SUM($E522,$G522:Z522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(AB$243>($C522+$D522),$E522+SUM($G522:AA522),IF(SUM($E522,$G522:AA522)<0,$E522+SUM($G522:AA522),IF(SUM($E522,$G522:AA522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(AC$243>($C522+$D522),$E522+SUM($G522:AB522),IF(SUM($E522,$G522:AB522)<0,$E522+SUM($G522:AB522),IF(SUM($E522,$G522:AB522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(AD$243>($C522+$D522),$E522+SUM($G522:AC522),IF(SUM($E522,$G522:AC522)<0,$E522+SUM($G522:AC522),IF(SUM($E522,$G522:AC522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(AE$243>($C522+$D522),$E522+SUM($G522:AD522),IF(SUM($E522,$G522:AD522)<0,$E522+SUM($G522:AD522),IF(SUM($E522,$G522:AD522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0},{"$f":"-IF($D522=0,0,IF(AF$243>($C522+$D522),$E522+SUM($G522:AE522),IF(SUM($E522,$G522:AE522)<0,$E522+SUM($G522:AE522),IF(SUM($E522,$G522:AE522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C523,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C523,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B514,Dx_Inputs!$B$533:$B$543,0),MATCH($C523+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"O523","v":0},{"$f":"P523","v":0},{"$f":"-IF($D523=0,0,IF(R$243>($C523+$D523),$E523+SUM($G523:Q523),IF(SUM($E523,$G523:Q523)<0,$E523+SUM($G523:Q523),IF(SUM($E523,$G523:Q523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(S$243>($C523+$D523),$E523+SUM($G523:R523),IF(SUM($E523,$G523:R523)<0,$E523+SUM($G523:R523),IF(SUM($E523,$G523:R523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(T$243>($C523+$D523),$E523+SUM($G523:S523),IF(SUM($E523,$G523:S523)<0,$E523+SUM($G523:S523),IF(SUM($E523,$G523:S523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(U$243>($C523+$D523),$E523+SUM($G523:T523),IF(SUM($E523,$G523:T523)<0,$E523+SUM($G523:T523),IF(SUM($E523,$G523:T523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(V$243>($C523+$D523),$E523+SUM($G523:U523),IF(SUM($E523,$G523:U523)<0,$E523+SUM($G523:U523),IF(SUM($E523,$G523:U523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(W$243>($C523+$D523),$E523+SUM($G523:V523),IF(SUM($E523,$G523:V523)<0,$E523+SUM($G523:V523),IF(SUM($E523,$G523:V523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(X$243>($C523+$D523),$E523+SUM($G523:W523),IF(SUM($E523,$G523:W523)<0,$E523+SUM($G523:W523),IF(SUM($E523,$G523:W523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(Y$243>($C523+$D523),$E523+SUM($G523:X523),IF(SUM($E523,$G523:X523)<0,$E523+SUM($G523:X523),IF(SUM($E523,$G523:X523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(Z$243>($C523+$D523),$E523+SUM($G523:Y523),IF(SUM($E523,$G523:Y523)<0,$E523+SUM($G523:Y523),IF(SUM($E523,$G523:Y523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(AA$243>($C523+$D523),$E523+SUM($G523:Z523),IF(SUM($E523,$G523:Z523)<0,$E523+SUM($G523:Z523),IF(SUM($E523,$G523:Z523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(AB$243>($C523+$D523),$E523+SUM($G523:AA523),IF(SUM($E523,$G523:AA523)<0,$E523+SUM($G523:AA523),IF(SUM($E523,$G523:AA523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(AC$243>($C523+$D523),$E523+SUM($G523:AB523),IF(SUM($E523,$G523:AB523)<0,$E523+SUM($G523:AB523),IF(SUM($E523,$G523:AB523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(AD$243>($C523+$D523),$E523+SUM($G523:AC523),IF(SUM($E523,$G523:AC523)<0,$E523+SUM($G523:AC523),IF(SUM($E523,$G523:AC523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(AE$243>($C523+$D523),$E523+SUM($G523:AD523),IF(SUM($E523,$G523:AD523)<0,$E523+SUM($G523:AD523),IF(SUM($E523,$G523:AD523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0},{"$f":"-IF($D523=0,0,IF(AF$243>($C523+$D523),$E523+SUM($G523:AE523),IF(SUM($E523,$G523:AE523)<0,$E523+SUM($G523:AE523),IF(SUM($E523,$G523:AE523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C524,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C524,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B514,Dx_Inputs!$B$533:$B$543,0),MATCH($C524+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"P524","v":0},{"$f":"-IF($D524=0,0,IF(R$243>($C524+$D524),$E524+SUM($G524:Q524),IF(SUM($E524,$G524:Q524)<0,$E524+SUM($G524:Q524),IF(SUM($E524,$G524:Q524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(S$243>($C524+$D524),$E524+SUM($G524:R524),IF(SUM($E524,$G524:R524)<0,$E524+SUM($G524:R524),IF(SUM($E524,$G524:R524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(T$243>($C524+$D524),$E524+SUM($G524:S524),IF(SUM($E524,$G524:S524)<0,$E524+SUM($G524:S524),IF(SUM($E524,$G524:S524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(U$243>($C524+$D524),$E524+SUM($G524:T524),IF(SUM($E524,$G524:T524)<0,$E524+SUM($G524:T524),IF(SUM($E524,$G524:T524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(V$243>($C524+$D524),$E524+SUM($G524:U524),IF(SUM($E524,$G524:U524)<0,$E524+SUM($G524:U524),IF(SUM($E524,$G524:U524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(W$243>($C524+$D524),$E524+SUM($G524:V524),IF(SUM($E524,$G524:V524)<0,$E524+SUM($G524:V524),IF(SUM($E524,$G524:V524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(X$243>($C524+$D524),$E524+SUM($G524:W524),IF(SUM($E524,$G524:W524)<0,$E524+SUM($G524:W524),IF(SUM($E524,$G524:W524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(Y$243>($C524+$D524),$E524+SUM($G524:X524),IF(SUM($E524,$G524:X524)<0,$E524+SUM($G524:X524),IF(SUM($E524,$G524:X524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(Z$243>($C524+$D524),$E524+SUM($G524:Y524),IF(SUM($E524,$G524:Y524)<0,$E524+SUM($G524:Y524),IF(SUM($E524,$G524:Y524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AA$243>($C524+$D524),$E524+SUM($G524:Z524),IF(SUM($E524,$G524:Z524)<0,$E524+SUM($G524:Z524),IF(SUM($E524,$G524:Z524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AB$243>($C524+$D524),$E524+SUM($G524:AA524),IF(SUM($E524,$G524:AA524)<0,$E524+SUM($G524:AA524),IF(SUM($E524,$G524:AA524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AC$243>($C524+$D524),$E524+SUM($G524:AB524),IF(SUM($E524,$G524:AB524)<0,$E524+SUM($G524:AB524),IF(SUM($E524,$G524:AB524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AD$243>($C524+$D524),$E524+SUM($G524:AC524),IF(SUM($E524,$G524:AC524)<0,$E524+SUM($G524:AC524),IF(SUM($E524,$G524:AC524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AE$243>($C524+$D524),$E524+SUM($G524:AD524),IF(SUM($E524,$G524:AD524)<0,$E524+SUM($G524:AD524),IF(SUM($E524,$G524:AD524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AF$243>($C524+$D524),$E524+SUM($G524:AE524),IF(SUM($E524,$G524:AE524)<0,$E524+SUM($G524:AE524),IF(SUM($E524,$G524:AE524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C525,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C525,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B514,Dx_Inputs!$B$533:$B$543,0),MATCH($C525+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"-IF($D525=0,0,IF(R$243>($C525+$D525),$E525+SUM($G525:Q525),IF(SUM($E525,$G525:Q525)<0,$E525+SUM($G525:Q525),IF(SUM($E525,$G525:Q525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(S$243>($C525+$D525),$E525+SUM($G525:R525),IF(SUM($E525,$G525:R525)<0,$E525+SUM($G525:R525),IF(SUM($E525,$G525:R525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(T$243>($C525+$D525),$E525+SUM($G525:S525),IF(SUM($E525,$G525:S525)<0,$E525+SUM($G525:S525),IF(SUM($E525,$G525:S525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(U$243>($C525+$D525),$E525+SUM($G525:T525),IF(SUM($E525,$G525:T525)<0,$E525+SUM($G525:T525),IF(SUM($E525,$G525:T525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(V$243>($C525+$D525),$E525+SUM($G525:U525),IF(SUM($E525,$G525:U525)<0,$E525+SUM($G525:U525),IF(SUM($E525,$G525:U525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(W$243>($C525+$D525),$E525+SUM($G525:V525),IF(SUM($E525,$G525:V525)<0,$E525+SUM($G525:V525),IF(SUM($E525,$G525:V525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(X$243>($C525+$D525),$E525+SUM($G525:W525),IF(SUM($E525,$G525:W525)<0,$E525+SUM($G525:W525),IF(SUM($E525,$G525:W525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(Y$243>($C525+$D525),$E525+SUM($G525:X525),IF(SUM($E525,$G525:X525)<0,$E525+SUM($G525:X525),IF(SUM($E525,$G525:X525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(Z$243>($C525+$D525),$E525+SUM($G525:Y525),IF(SUM($E525,$G525:Y525)<0,$E525+SUM($G525:Y525),IF(SUM($E525,$G525:Y525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AA$243>($C525+$D525),$E525+SUM($G525:Z525),IF(SUM($E525,$G525:Z525)<0,$E525+SUM($G525:Z525),IF(SUM($E525,$G525:Z525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AB$243>($C525+$D525),$E525+SUM($G525:AA525),IF(SUM($E525,$G525:AA525)<0,$E525+SUM($G525:AA525),IF(SUM($E525,$G525:AA525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AC$243>($C525+$D525),$E525+SUM($G525:AB525),IF(SUM($E525,$G525:AB525)<0,$E525+SUM($G525:AB525),IF(SUM($E525,$G525:AB525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AD$243>($C525+$D525),$E525+SUM($G525:AC525),IF(SUM($E525,$G525:AC525)<0,$E525+SUM($G525:AC525),IF(SUM($E525,$G525:AC525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AE$243>($C525+$D525),$E525+SUM($G525:AD525),IF(SUM($E525,$G525:AD525)<0,$E525+SUM($G525:AD525),IF(SUM($E525,$G525:AD525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AF$243>($C525+$D525),$E525+SUM($G525:AE525),IF(SUM($E525,$G525:AE525)<0,$E525+SUM($G525:AE525),IF(SUM($E525,$G525:AE525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C526,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C526,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D526=0,0,IF(R$243>($C526+$D526),$E526+SUM($G526:Q526),IF(SUM($E526,$G526:Q526)<0,$E526+SUM($G526:Q526),IF(SUM($E526,$G526:Q526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(S$243>($C526+$D526),$E526+SUM($G526:R526),IF(SUM($E526,$G526:R526)<0,$E526+SUM($G526:R526),IF(SUM($E526,$G526:R526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(T$243>($C526+$D526),$E526+SUM($G526:S526),IF(SUM($E526,$G526:S526)<0,$E526+SUM($G526:S526),IF(SUM($E526,$G526:S526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(U$243>($C526+$D526),$E526+SUM($G526:T526),IF(SUM($E526,$G526:T526)<0,$E526+SUM($G526:T526),IF(SUM($E526,$G526:T526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(V$243>($C526+$D526),$E526+SUM($G526:U526),IF(SUM($E526,$G526:U526)<0,$E526+SUM($G526:U526),IF(SUM($E526,$G526:U526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(W$243>($C526+$D526),$E526+SUM($G526:V526),IF(SUM($E526,$G526:V526)<0,$E526+SUM($G526:V526),IF(SUM($E526,$G526:V526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(X$243>($C526+$D526),$E526+SUM($G526:W526),IF(SUM($E526,$G526:W526)<0,$E526+SUM($G526:W526),IF(SUM($E526,$G526:W526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(Y$243>($C526+$D526),$E526+SUM($G526:X526),IF(SUM($E526,$G526:X526)<0,$E526+SUM($G526:X526),IF(SUM($E526,$G526:X526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(Z$243>($C526+$D526),$E526+SUM($G526:Y526),IF(SUM($E526,$G526:Y526)<0,$E526+SUM($G526:Y526),IF(SUM($E526,$G526:Y526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(AA$243>($C526+$D526),$E526+SUM($G526:Z526),IF(SUM($E526,$G526:Z526)<0,$E526+SUM($G526:Z526),IF(SUM($E526,$G526:Z526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(AB$243>($C526+$D526),$E526+SUM($G526:AA526),IF(SUM($E526,$G526:AA526)<0,$E526+SUM($G526:AA526),IF(SUM($E526,$G526:AA526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(AC$243>($C526+$D526),$E526+SUM($G526:AB526),IF(SUM($E526,$G526:AB526)<0,$E526+SUM($G526:AB526),IF(SUM($E526,$G526:AB526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(AD$243>($C526+$D526),$E526+SUM($G526:AC526),IF(SUM($E526,$G526:AC526)<0,$E526+SUM($G526:AC526),IF(SUM($E526,$G526:AC526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(AE$243>($C526+$D526),$E526+SUM($G526:AD526),IF(SUM($E526,$G526:AD526)<0,$E526+SUM($G526:AD526),IF(SUM($E526,$G526:AD526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(AF$243>($C526+$D526),$E526+SUM($G526:AE526),IF(SUM($E526,$G526:AE526)<0,$E526+SUM($G526:AE526),IF(SUM($E526,$G526:AE526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C527,$G$171:$AF$171,0))","v":7.548260372457297},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C527,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D527=0,0,IF(S$243>($C527+$D527),$E527+SUM($G527:R527),IF(SUM($E527,$G527:R527)<0,$E527+SUM($G527:R527),IF(SUM($E527,$G527:R527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(T$243>($C527+$D527),$E527+SUM($G527:S527),IF(SUM($E527,$G527:S527)<0,$E527+SUM($G527:S527),IF(SUM($E527,$G527:S527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(U$243>($C527+$D527),$E527+SUM($G527:T527),IF(SUM($E527,$G527:T527)<0,$E527+SUM($G527:T527),IF(SUM($E527,$G527:T527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(V$243>($C527+$D527),$E527+SUM($G527:U527),IF(SUM($E527,$G527:U527)<0,$E527+SUM($G527:U527),IF(SUM($E527,$G527:U527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(W$243>($C527+$D527),$E527+SUM($G527:V527),IF(SUM($E527,$G527:V527)<0,$E527+SUM($G527:V527),IF(SUM($E527,$G527:V527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(X$243>($C527+$D527),$E527+SUM($G527:W527),IF(SUM($E527,$G527:W527)<0,$E527+SUM($G527:W527),IF(SUM($E527,$G527:W527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(Y$243>($C527+$D527),$E527+SUM($G527:X527),IF(SUM($E527,$G527:X527)<0,$E527+SUM($G527:X527),IF(SUM($E527,$G527:X527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(Z$243>($C527+$D527),$E527+SUM($G527:Y527),IF(SUM($E527,$G527:Y527)<0,$E527+SUM($G527:Y527),IF(SUM($E527,$G527:Y527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(AA$243>($C527+$D527),$E527+SUM($G527:Z527),IF(SUM($E527,$G527:Z527)<0,$E527+SUM($G527:Z527),IF(SUM($E527,$G527:Z527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(AB$243>($C527+$D527),$E527+SUM($G527:AA527),IF(SUM($E527,$G527:AA527)<0,$E527+SUM($G527:AA527),IF(SUM($E527,$G527:AA527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(AC$243>($C527+$D527),$E527+SUM($G527:AB527),IF(SUM($E527,$G527:AB527)<0,$E527+SUM($G527:AB527),IF(SUM($E527,$G527:AB527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(AD$243>($C527+$D527),$E527+SUM($G527:AC527),IF(SUM($E527,$G527:AC527)<0,$E527+SUM($G527:AC527),IF(SUM($E527,$G527:AC527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(AE$243>($C527+$D527),$E527+SUM($G527:AD527),IF(SUM($E527,$G527:AD527)<0,$E527+SUM($G527:AD527),IF(SUM($E527,$G527:AD527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(AF$243>($C527+$D527),$E527+SUM($G527:AE527),IF(SUM($E527,$G527:AE527)<0,$E527+SUM($G527:AE527),IF(SUM($E527,$G527:AE527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C528,$G$171:$AF$171,0))","v":13.592356645847694},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C528,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D528=0,0,IF(T$243>($C528+$D528),$E528+SUM($G528:S528),IF(SUM($E528,$G528:S528)<0,$E528+SUM($G528:S528),IF(SUM($E528,$G528:S528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(U$243>($C528+$D528),$E528+SUM($G528:T528),IF(SUM($E528,$G528:T528)<0,$E528+SUM($G528:T528),IF(SUM($E528,$G528:T528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(V$243>($C528+$D528),$E528+SUM($G528:U528),IF(SUM($E528,$G528:U528)<0,$E528+SUM($G528:U528),IF(SUM($E528,$G528:U528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(W$243>($C528+$D528),$E528+SUM($G528:V528),IF(SUM($E528,$G528:V528)<0,$E528+SUM($G528:V528),IF(SUM($E528,$G528:V528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(X$243>($C528+$D528),$E528+SUM($G528:W528),IF(SUM($E528,$G528:W528)<0,$E528+SUM($G528:W528),IF(SUM($E528,$G528:W528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(Y$243>($C528+$D528),$E528+SUM($G528:X528),IF(SUM($E528,$G528:X528)<0,$E528+SUM($G528:X528),IF(SUM($E528,$G528:X528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(Z$243>($C528+$D528),$E528+SUM($G528:Y528),IF(SUM($E528,$G528:Y528)<0,$E528+SUM($G528:Y528),IF(SUM($E528,$G528:Y528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(AA$243>($C528+$D528),$E528+SUM($G528:Z528),IF(SUM($E528,$G528:Z528)<0,$E528+SUM($G528:Z528),IF(SUM($E528,$G528:Z528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(AB$243>($C528+$D528),$E528+SUM($G528:AA528),IF(SUM($E528,$G528:AA528)<0,$E528+SUM($G528:AA528),IF(SUM($E528,$G528:AA528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(AC$243>($C528+$D528),$E528+SUM($G528:AB528),IF(SUM($E528,$G528:AB528)<0,$E528+SUM($G528:AB528),IF(SUM($E528,$G528:AB528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(AD$243>($C528+$D528),$E528+SUM($G528:AC528),IF(SUM($E528,$G528:AC528)<0,$E528+SUM($G528:AC528),IF(SUM($E528,$G528:AC528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(AE$243>($C528+$D528),$E528+SUM($G528:AD528),IF(SUM($E528,$G528:AD528)<0,$E528+SUM($G528:AD528),IF(SUM($E528,$G528:AD528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(AF$243>($C528+$D528),$E528+SUM($G528:AE528),IF(SUM($E528,$G528:AE528)<0,$E528+SUM($G528:AE528),IF(SUM($E528,$G528:AE528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C529,$G$171:$AF$171,0))","v":36.267520741006408},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C529,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D529=0,0,IF(U$243>($C529+$D529),$E529+SUM($G529:T529),IF(SUM($E529,$G529:T529)<0,$E529+SUM($G529:T529),IF(SUM($E529,$G529:T529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(V$243>($C529+$D529),$E529+SUM($G529:U529),IF(SUM($E529,$G529:U529)<0,$E529+SUM($G529:U529),IF(SUM($E529,$G529:U529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(W$243>($C529+$D529),$E529+SUM($G529:V529),IF(SUM($E529,$G529:V529)<0,$E529+SUM($G529:V529),IF(SUM($E529,$G529:V529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(X$243>($C529+$D529),$E529+SUM($G529:W529),IF(SUM($E529,$G529:W529)<0,$E529+SUM($G529:W529),IF(SUM($E529,$G529:W529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(Y$243>($C529+$D529),$E529+SUM($G529:X529),IF(SUM($E529,$G529:X529)<0,$E529+SUM($G529:X529),IF(SUM($E529,$G529:X529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(Z$243>($C529+$D529),$E529+SUM($G529:Y529),IF(SUM($E529,$G529:Y529)<0,$E529+SUM($G529:Y529),IF(SUM($E529,$G529:Y529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(AA$243>($C529+$D529),$E529+SUM($G529:Z529),IF(SUM($E529,$G529:Z529)<0,$E529+SUM($G529:Z529),IF(SUM($E529,$G529:Z529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(AB$243>($C529+$D529),$E529+SUM($G529:AA529),IF(SUM($E529,$G529:AA529)<0,$E529+SUM($G529:AA529),IF(SUM($E529,$G529:AA529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(AC$243>($C529+$D529),$E529+SUM($G529:AB529),IF(SUM($E529,$G529:AB529)<0,$E529+SUM($G529:AB529),IF(SUM($E529,$G529:AB529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(AD$243>($C529+$D529),$E529+SUM($G529:AC529),IF(SUM($E529,$G529:AC529)<0,$E529+SUM($G529:AC529),IF(SUM($E529,$G529:AC529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(AE$243>($C529+$D529),$E529+SUM($G529:AD529),IF(SUM($E529,$G529:AD529)<0,$E529+SUM($G529:AD529),IF(SUM($E529,$G529:AD529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(AF$243>($C529+$D529),$E529+SUM($G529:AE529),IF(SUM($E529,$G529:AE529)<0,$E529+SUM($G529:AE529),IF(SUM($E529,$G529:AE529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C530,$G$171:$AF$171,0))","v":3.415699526226005},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C530,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D530=0,0,IF(V$243>($C530+$D530),$E530+SUM($G530:U530),IF(SUM($E530,$G530:U530)<0,$E530+SUM($G530:U530),IF(SUM($E530,$G530:U530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0},{"$f":"-IF($D530=0,0,IF(W$243>($C530+$D530),$E530+SUM($G530:V530),IF(SUM($E530,$G530:V530)<0,$E530+SUM($G530:V530),IF(SUM($E530,$G530:V530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0},{"$f":"-IF($D530=0,0,IF(X$243>($C530+$D530),$E530+SUM($G530:W530),IF(SUM($E530,$G530:W530)<0,$E530+SUM($G530:W530),IF(SUM($E530,$G530:W530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0},{"$f":"-IF($D530=0,0,IF(Y$243>($C530+$D530),$E530+SUM($G530:X530),IF(SUM($E530,$G530:X530)<0,$E530+SUM($G530:X530),IF(SUM($E530,$G530:X530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0},{"$f":"-IF($D530=0,0,IF(Z$243>($C530+$D530),$E530+SUM($G530:Y530),IF(SUM($E530,$G530:Y530)<0,$E530+SUM($G530:Y530),IF(SUM($E530,$G530:Y530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0},{"$f":"-IF($D530=0,0,IF(AA$243>($C530+$D530),$E530+SUM($G530:Z530),IF(SUM($E530,$G530:Z530)<0,$E530+SUM($G530:Z530),IF(SUM($E530,$G530:Z530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0},{"$f":"-IF($D530=0,0,IF(AB$243>($C530+$D530),$E530+SUM($G530:AA530),IF(SUM($E530,$G530:AA530)<0,$E530+SUM($G530:AA530),IF(SUM($E530,$G530:AA530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0},{"$f":"-IF($D530=0,0,IF(AC$243>($C530+$D530),$E530+SUM($G530:AB530),IF(SUM($E530,$G530:AB530)<0,$E530+SUM($G530:AB530),IF(SUM($E530,$G530:AB530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0},{"$f":"-IF($D530=0,0,IF(AD$243>($C530+$D530),$E530+SUM($G530:AC530),IF(SUM($E530,$G530:AC530)<0,$E530+SUM($G530:AC530),IF(SUM($E530,$G530:AC530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0},{"$f":"-IF($D530=0,0,IF(AE$243>($C530+$D530),$E530+SUM($G530:AD530),IF(SUM($E530,$G530:AD530)<0,$E530+SUM($G530:AD530),IF(SUM($E530,$G530:AD530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0},{"$f":"-IF($D530=0,0,IF(AF$243>($C530+$D530),$E530+SUM($G530:AE530),IF(SUM($E530,$G530:AE530)<0,$E530+SUM($G530:AE530),IF(SUM($E530,$G530:AE530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C531,$G$171:$AF$171,0))","v":2.8382983821224474},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C531,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D531=0,0,IF(W$243>($C531+$D531),$E531+SUM($G531:V531),IF(SUM($E531,$G531:V531)<0,$E531+SUM($G531:V531),IF(SUM($E531,$G531:V531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0},{"$f":"-IF($D531=0,0,IF(X$243>($C531+$D531),$E531+SUM($G531:W531),IF(SUM($E531,$G531:W531)<0,$E531+SUM($G531:W531),IF(SUM($E531,$G531:W531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0},{"$f":"-IF($D531=0,0,IF(Y$243>($C531+$D531),$E531+SUM($G531:X531),IF(SUM($E531,$G531:X531)<0,$E531+SUM($G531:X531),IF(SUM($E531,$G531:X531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0},{"$f":"-IF($D531=0,0,IF(Z$243>($C531+$D531),$E531+SUM($G531:Y531),IF(SUM($E531,$G531:Y531)<0,$E531+SUM($G531:Y531),IF(SUM($E531,$G531:Y531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0},{"$f":"-IF($D531=0,0,IF(AA$243>($C531+$D531),$E531+SUM($G531:Z531),IF(SUM($E531,$G531:Z531)<0,$E531+SUM($G531:Z531),IF(SUM($E531,$G531:Z531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0},{"$f":"-IF($D531=0,0,IF(AB$243>($C531+$D531),$E531+SUM($G531:AA531),IF(SUM($E531,$G531:AA531)<0,$E531+SUM($G531:AA531),IF(SUM($E531,$G531:AA531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0},{"$f":"-IF($D531=0,0,IF(AC$243>($C531+$D531),$E531+SUM($G531:AB531),IF(SUM($E531,$G531:AB531)<0,$E531+SUM($G531:AB531),IF(SUM($E531,$G531:AB531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0},{"$f":"-IF($D531=0,0,IF(AD$243>($C531+$D531),$E531+SUM($G531:AC531),IF(SUM($E531,$G531:AC531)<0,$E531+SUM($G531:AC531),IF(SUM($E531,$G531:AC531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0},{"$f":"-IF($D531=0,0,IF(AE$243>($C531+$D531),$E531+SUM($G531:AD531),IF(SUM($E531,$G531:AD531)<0,$E531+SUM($G531:AD531),IF(SUM($E531,$G531:AD531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0},{"$f":"-IF($D531=0,0,IF(AF$243>($C531+$D531),$E531+SUM($G531:AE531),IF(SUM($E531,$G531:AE531)<0,$E531+SUM($G531:AE531),IF(SUM($E531,$G531:AE531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C532,$G$171:$AF$171,0))","v":11.40356582539652},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C532,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D532=0,0,IF(X$243>($C532+$D532),$E532+SUM($G532:W532),IF(SUM($E532,$G532:W532)<0,$E532+SUM($G532:W532),IF(SUM($E532,$G532:W532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":0},{"$f":"-IF($D532=0,0,IF(Y$243>($C532+$D532),$E532+SUM($G532:X532),IF(SUM($E532,$G532:X532)<0,$E532+SUM($G532:X532),IF(SUM($E532,$G532:X532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":0},{"$f":"-IF($D532=0,0,IF(Z$243>($C532+$D532),$E532+SUM($G532:Y532),IF(SUM($E532,$G532:Y532)<0,$E532+SUM($G532:Y532),IF(SUM($E532,$G532:Y532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":0},{"$f":"-IF($D532=0,0,IF(AA$243>($C532+$D532),$E532+SUM($G532:Z532),IF(SUM($E532,$G532:Z532)<0,$E532+SUM($G532:Z532),IF(SUM($E532,$G532:Z532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":0},{"$f":"-IF($D532=0,0,IF(AB$243>($C532+$D532),$E532+SUM($G532:AA532),IF(SUM($E532,$G532:AA532)<0,$E532+SUM($G532:AA532),IF(SUM($E532,$G532:AA532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":0},{"$f":"-IF($D532=0,0,IF(AC$243>($C532+$D532),$E532+SUM($G532:AB532),IF(SUM($E532,$G532:AB532)<0,$E532+SUM($G532:AB532),IF(SUM($E532,$G532:AB532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":0},{"$f":"-IF($D532=0,0,IF(AD$243>($C532+$D532),$E532+SUM($G532:AC532),IF(SUM($E532,$G532:AC532)<0,$E532+SUM($G532:AC532),IF(SUM($E532,$G532:AC532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":0},{"$f":"-IF($D532=0,0,IF(AE$243>($C532+$D532),$E532+SUM($G532:AD532),IF(SUM($E532,$G532:AD532)<0,$E532+SUM($G532:AD532),IF(SUM($E532,$G532:AD532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":0},{"$f":"-IF($D532=0,0,IF(AF$243>($C532+$D532),$E532+SUM($G532:AE532),IF(SUM($E532,$G532:AE532)<0,$E532+SUM($G532:AE532),IF(SUM($E532,$G532:AE532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C533,$G$171:$AF$171,0))","v":12.856839772458171},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C533,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D533=0,0,IF(Y$243>($C533+$D533),$E533+SUM($G533:X533),IF(SUM($E533,$G533:X533)<0,$E533+SUM($G533:X533),IF(SUM($E533,$G533:X533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":0},{"$f":"-IF($D533=0,0,IF(Z$243>($C533+$D533),$E533+SUM($G533:Y533),IF(SUM($E533,$G533:Y533)<0,$E533+SUM($G533:Y533),IF(SUM($E533,$G533:Y533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":0},{"$f":"-IF($D533=0,0,IF(AA$243>($C533+$D533),$E533+SUM($G533:Z533),IF(SUM($E533,$G533:Z533)<0,$E533+SUM($G533:Z533),IF(SUM($E533,$G533:Z533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":0},{"$f":"-IF($D533=0,0,IF(AB$243>($C533+$D533),$E533+SUM($G533:AA533),IF(SUM($E533,$G533:AA533)<0,$E533+SUM($G533:AA533),IF(SUM($E533,$G533:AA533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":0},{"$f":"-IF($D533=0,0,IF(AC$243>($C533+$D533),$E533+SUM($G533:AB533),IF(SUM($E533,$G533:AB533)<0,$E533+SUM($G533:AB533),IF(SUM($E533,$G533:AB533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":0},{"$f":"-IF($D533=0,0,IF(AD$243>($C533+$D533),$E533+SUM($G533:AC533),IF(SUM($E533,$G533:AC533)<0,$E533+SUM($G533:AC533),IF(SUM($E533,$G533:AC533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":0},{"$f":"-IF($D533=0,0,IF(AE$243>($C533+$D533),$E533+SUM($G533:AD533),IF(SUM($E533,$G533:AD533)<0,$E533+SUM($G533:AD533),IF(SUM($E533,$G533:AD533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":0},{"$f":"-IF($D533=0,0,IF(AF$243>($C533+$D533),$E533+SUM($G533:AE533),IF(SUM($E533,$G533:AE533)<0,$E533+SUM($G533:AE533),IF(SUM($E533,$G533:AE533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C534,$G$171:$AF$171,0))","v":8.5926533313356597},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C534,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D534=0,0,IF(Z$243>($C534+$D534),$E534+SUM($G534:Y534),IF(SUM($E534,$G534:Y534)<0,$E534+SUM($G534:Y534),IF(SUM($E534,$G534:Y534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":0},{"$f":"-IF($D534=0,0,IF(AA$243>($C534+$D534),$E534+SUM($G534:Z534),IF(SUM($E534,$G534:Z534)<0,$E534+SUM($G534:Z534),IF(SUM($E534,$G534:Z534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":0},{"$f":"-IF($D534=0,0,IF(AB$243>($C534+$D534),$E534+SUM($G534:AA534),IF(SUM($E534,$G534:AA534)<0,$E534+SUM($G534:AA534),IF(SUM($E534,$G534:AA534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":0},{"$f":"-IF($D534=0,0,IF(AC$243>($C534+$D534),$E534+SUM($G534:AB534),IF(SUM($E534,$G534:AB534)<0,$E534+SUM($G534:AB534),IF(SUM($E534,$G534:AB534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":0},{"$f":"-IF($D534=0,0,IF(AD$243>($C534+$D534),$E534+SUM($G534:AC534),IF(SUM($E534,$G534:AC534)<0,$E534+SUM($G534:AC534),IF(SUM($E534,$G534:AC534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":0},{"$f":"-IF($D534=0,0,IF(AE$243>($C534+$D534),$E534+SUM($G534:AD534),IF(SUM($E534,$G534:AD534)<0,$E534+SUM($G534:AD534),IF(SUM($E534,$G534:AD534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":0},{"$f":"-IF($D534=0,0,IF(AF$243>($C534+$D534),$E534+SUM($G534:AE534),IF(SUM($E534,$G534:AE534)<0,$E534+SUM($G534:AE534),IF(SUM($E534,$G534:AE534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C535,$G$171:$AF$171,0))","v":5.3516635111687183},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C535,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D535=0,0,IF(AA$243>($C535+$D535),$E535+SUM($G535:Z535),IF(SUM($E535,$G535:Z535)<0,$E535+SUM($G535:Z535),IF(SUM($E535,$G535:Z535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":0},{"$f":"-IF($D535=0,0,IF(AB$243>($C535+$D535),$E535+SUM($G535:AA535),IF(SUM($E535,$G535:AA535)<0,$E535+SUM($G535:AA535),IF(SUM($E535,$G535:AA535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":0},{"$f":"-IF($D535=0,0,IF(AC$243>($C535+$D535),$E535+SUM($G535:AB535),IF(SUM($E535,$G535:AB535)<0,$E535+SUM($G535:AB535),IF(SUM($E535,$G535:AB535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":0},{"$f":"-IF($D535=0,0,IF(AD$243>($C535+$D535),$E535+SUM($G535:AC535),IF(SUM($E535,$G535:AC535)<0,$E535+SUM($G535:AC535),IF(SUM($E535,$G535:AC535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":0},{"$f":"-IF($D535=0,0,IF(AE$243>($C535+$D535),$E535+SUM($G535:AD535),IF(SUM($E535,$G535:AD535)<0,$E535+SUM($G535:AD535),IF(SUM($E535,$G535:AD535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":0},{"$f":"-IF($D535=0,0,IF(AF$243>($C535+$D535),$E535+SUM($G535:AE535),IF(SUM($E535,$G535:AE535)<0,$E535+SUM($G535:AE535),IF(SUM($E535,$G535:AE535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C536,$G$171:$AF$171,0))","v":12.446653568521244},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C536,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D536=0,0,IF(AB$243>($C536+$D536),$E536+SUM($G536:AA536),IF(SUM($E536,$G536:AA536)<0,$E536+SUM($G536:AA536),IF(SUM($E536,$G536:AA536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":0},{"$f":"-IF($D536=0,0,IF(AC$243>($C536+$D536),$E536+SUM($G536:AB536),IF(SUM($E536,$G536:AB536)<0,$E536+SUM($G536:AB536),IF(SUM($E536,$G536:AB536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":0},{"$f":"-IF($D536=0,0,IF(AD$243>($C536+$D536),$E536+SUM($G536:AC536),IF(SUM($E536,$G536:AC536)<0,$E536+SUM($G536:AC536),IF(SUM($E536,$G536:AC536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":0},{"$f":"-IF($D536=0,0,IF(AE$243>($C536+$D536),$E536+SUM($G536:AD536),IF(SUM($E536,$G536:AD536)<0,$E536+SUM($G536:AD536),IF(SUM($E536,$G536:AD536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":0},{"$f":"-IF($D536=0,0,IF(AF$243>($C536+$D536),$E536+SUM($G536:AE536),IF(SUM($E536,$G536:AE536)<0,$E536+SUM($G536:AE536),IF(SUM($E536,$G536:AE536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C537,$G$171:$AF$171,0))","v":11.778386859598013},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C537,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D537=0,0,IF(AC$243>($C537+$D537),$E537+SUM($G537:AB537),IF(SUM($E537,$G537:AB537)<0,$E537+SUM($G537:AB537),IF(SUM($E537,$G537:AB537)=0,0,($E537+SUM($G537:$Q537))/($D537-COUNT($G537:$Q537))))))","v":0},{"$f":"-IF($D537=0,0,IF(AD$243>($C537+$D537),$E537+SUM($G537:AC537),IF(SUM($E537,$G537:AC537)<0,$E537+SUM($G537:AC537),IF(SUM($E537,$G537:AC537)=0,0,($E537+SUM($G537:$Q537))/($D537-COUNT($G537:$Q537))))))","v":0},{"$f":"-IF($D537=0,0,IF(AE$243>($C537+$D537),$E537+SUM($G537:AD537),IF(SUM($E537,$G537:AD537)<0,$E537+SUM($G537:AD537),IF(SUM($E537,$G537:AD537)=0,0,($E537+SUM($G537:$Q537))/($D537-COUNT($G537:$Q537))))))","v":0},{"$f":"-IF($D537=0,0,IF(AF$243>($C537+$D537),$E537+SUM($G537:AE537),IF(SUM($E537,$G537:AE537)<0,$E537+SUM($G537:AE537),IF(SUM($E537,$G537:AE537)=0,0,($E537+SUM($G537:$Q537))/($D537-COUNT($G537:$Q537))))))","v":0}]
[null,null,2029,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C538,$G$171:$AF$171,0))","v":11.778386859598013},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C538,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D538=0,0,IF(AD$243>($C538+$D538),$E538+SUM($G538:AC538),IF(SUM($E538,$G538:AC538)<0,$E538+SUM($G538:AC538),IF(SUM($E538,$G538:AC538)=0,0,($E538+SUM($G538:$Q538))/($D538-COUNT($G538:$Q538))))))","v":0},{"$f":"-IF($D538=0,0,IF(AE$243>($C538+$D538),$E538+SUM($G538:AD538),IF(SUM($E538,$G538:AD538)<0,$E538+SUM($G538:AD538),IF(SUM($E538,$G538:AD538)=0,0,($E538+SUM($G538:$Q538))/($D538-COUNT($G538:$Q538))))))","v":0},{"$f":"-IF($D538=0,0,IF(AF$243>($C538+$D538),$E538+SUM($G538:AE538),IF(SUM($E538,$G538:AE538)<0,$E538+SUM($G538:AE538),IF(SUM($E538,$G538:AE538)=0,0,($E538+SUM($G538:$Q538))/($D538-COUNT($G538:$Q538))))))","v":0}]
[null,null,2030,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C539,$G$171:$AF$171,0))","v":11.778386859598013},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C539,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D539=0,0,IF(AE$243>($C539+$D539),$E539+SUM($G539:AD539),IF(SUM($E539,$G539:AD539)<0,$E539+SUM($G539:AD539),IF(SUM($E539,$G539:AD539)=0,0,($E539+SUM($G539:$Q539))/($D539-COUNT($G539:$Q539))))))","v":0},{"$f":"-IF($D539=0,0,IF(AF$243>($C539+$D539),$E539+SUM($G539:AE539),IF(SUM($E539,$G539:AE539)<0,$E539+SUM($G539:AE539),IF(SUM($E539,$G539:AE539)=0,0,($E539+SUM($G539:$Q539))/($D539-COUNT($G539:$Q539))))))","v":0}]
[null,null,2031,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C540,$G$171:$AF$171,0))","v":11.778386859598013},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C540,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D540=0,0,IF(AF$243>($C540+$D540),$E540+SUM($G540:AE540),IF(SUM($E540,$G540:AE540)<0,$E540+SUM($G540:AE540),IF(SUM($E540,$G540:AE540)=0,0,($E540+SUM($G540:$Q540))/($D540-COUNT($G540:$Q540))))))","v":0}]
[null,null,2032,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C541,$G$171:$AF$171,0))","v":11.778386859598013},{"$f":"INDEX($G$215:$AF$225,MATCH(B514,$B$215:$B$225,0),MATCH(C541,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E516:E541)-SUM(G196:AF196),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G515:G541)","v":0},{"$f":"SUM(H515:H541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity raising costs","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$C$48,2,FALSE)","v":0},{"$f":"VLOOKUP(B544,$B$157:$F$167,5,FALSE)","v":0},null,{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(G$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(H$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(I$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(J$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(K$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(L$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(M$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(N$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(O$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(P$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"IF($D545=0,0,INDEX(Dx_Inputs!$E$489:$O$499,MATCH($B544,Dx_Inputs!$B$489:$B$498,0),MATCH(Q$243,Dx_Inputs!$E$471:$O$471)))","v":0},{"$f":"-IF($D545=0,0,IF(R$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-R$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(S$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-S$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(T$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-T$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(U$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-U$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(V$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-V$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(W$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-W$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(X$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-X$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(Y$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-Y$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(Z$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-Z$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(AA$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-AA$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(AB$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-AB$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(AC$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-AC$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(AD$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-AD$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(AE$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-AE$243+1)))","v":0},{"$f":"-IF($D545=0,0,IF(AF$243>($C545+$D545),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)),INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))/(SUM($C545,$D545)-AF$243+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C546,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C546,$G$171:$AF$171,0))","v":0},null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B544,Dx_Inputs!$B$533:$B$543,0),MATCH($C546+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"H546","v":0},{"$f":"-IF($D546=0,0,IF(J$243>($C546+$D546),$E546+SUM($G546:I546),SUM($E546:$I546)/($D546-2)))","v":0},{"$f":"-IF($D546=0,0,IF(K$243>($C546+$D546),$E546+SUM($G546:J546),SUM($E546:$I546)/($D546-2)))","v":0},{"$f":"-IF($D546=0,0,IF(L$243>($C546+$D546),$E546+SUM($G546:K546),SUM($E546:$I546)/($D546-2)))","v":0},{"$f":"-IF($D546=0,0,IF(M$243>($C546+$D546),$E546+SUM($G546:L546),SUM($E546:$I546)/($D546-2)))","v":0},{"$f":"-IF($D546=0,0,IF(N$243>($C546+$D546),$E546+SUM($G546:M546),SUM($E546:$I546)/($D546-2)))","v":0},{"$f":"-IF($D546=0,0,IF(O$243>($C546+$D546),$E546+SUM($G546:N546),SUM($E546:$I546)/($D546-2)))","v":0},{"$f":"-IF($D546=0,0,IF(P$243>($C546+$D546),$E546+SUM($G546:O546),SUM($E546:$I546)/($D546-2)))","v":0},{"$f":"-IF($D546=0,0,IF(Q$243>($C546+$D546),$E546+SUM($G546:P546),SUM($E546:$I546)/($D546-2)))","v":0},{"$f":"-IF($D546=0,0,IF(R$243>($C546+$D546),$E546+SUM($G546:Q546),IF(SUM($E546,$G546:Q546)<0,$E546+SUM($G546:Q546),IF(SUM($E546,$G546:Q546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(S$243>($C546+$D546),$E546+SUM($G546:R546),IF(SUM($E546,$G546:R546)<0,$E546+SUM($G546:R546),IF(SUM($E546,$G546:R546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(T$243>($C546+$D546),$E546+SUM($G546:S546),IF(SUM($E546,$G546:S546)<0,$E546+SUM($G546:S546),IF(SUM($E546,$G546:S546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(U$243>($C546+$D546),$E546+SUM($G546:T546),IF(SUM($E546,$G546:T546)<0,$E546+SUM($G546:T546),IF(SUM($E546,$G546:T546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(V$243>($C546+$D546),$E546+SUM($G546:U546),IF(SUM($E546,$G546:U546)<0,$E546+SUM($G546:U546),IF(SUM($E546,$G546:U546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(W$243>($C546+$D546),$E546+SUM($G546:V546),IF(SUM($E546,$G546:V546)<0,$E546+SUM($G546:V546),IF(SUM($E546,$G546:V546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(X$243>($C546+$D546),$E546+SUM($G546:W546),IF(SUM($E546,$G546:W546)<0,$E546+SUM($G546:W546),IF(SUM($E546,$G546:W546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(Y$243>($C546+$D546),$E546+SUM($G546:X546),IF(SUM($E546,$G546:X546)<0,$E546+SUM($G546:X546),IF(SUM($E546,$G546:X546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(Z$243>($C546+$D546),$E546+SUM($G546:Y546),IF(SUM($E546,$G546:Y546)<0,$E546+SUM($G546:Y546),IF(SUM($E546,$G546:Y546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(AA$243>($C546+$D546),$E546+SUM($G546:Z546),IF(SUM($E546,$G546:Z546)<0,$E546+SUM($G546:Z546),IF(SUM($E546,$G546:Z546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(AB$243>($C546+$D546),$E546+SUM($G546:AA546),IF(SUM($E546,$G546:AA546)<0,$E546+SUM($G546:AA546),IF(SUM($E546,$G546:AA546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(AC$243>($C546+$D546),$E546+SUM($G546:AB546),IF(SUM($E546,$G546:AB546)<0,$E546+SUM($G546:AB546),IF(SUM($E546,$G546:AB546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(AD$243>($C546+$D546),$E546+SUM($G546:AC546),IF(SUM($E546,$G546:AC546)<0,$E546+SUM($G546:AC546),IF(SUM($E546,$G546:AC546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(AE$243>($C546+$D546),$E546+SUM($G546:AD546),IF(SUM($E546,$G546:AD546)<0,$E546+SUM($G546:AD546),IF(SUM($E546,$G546:AD546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0},{"$f":"-IF($D546=0,0,IF(AF$243>($C546+$D546),$E546+SUM($G546:AE546),IF(SUM($E546,$G546:AE546)<0,$E546+SUM($G546:AE546),IF(SUM($E546,$G546:AE546)=0,0,($E546+SUM($G546:$Q546))/($D546-COUNT($G546:$Q546))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C547,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C547,$G$171:$AF$171,0))","v":0},null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B544,Dx_Inputs!$B$533:$B$543,0),MATCH($C547+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"-IF($D547=0,0,IF(J$243>($C547+$D547),$E547+SUM($G547:I547),SUM($E547:$I547)/($D547-1)))","v":0},{"$f":"-IF($D547=0,0,IF(K$243>($C547+$D547),$E547+SUM($G547:J547),SUM($E547:$I547)/($D547-1)))","v":0},{"$f":"-IF($D547=0,0,IF(L$243>($C547+$D547),$E547+SUM($G547:K547),SUM($E547:$I547)/($D547-1)))","v":0},{"$f":"-IF($D547=0,0,IF(M$243>($C547+$D547),$E547+SUM($G547:L547),SUM($E547:$I547)/($D547-1)))","v":0},{"$f":"-IF($D547=0,0,IF(N$243>($C547+$D547),$E547+SUM($G547:M547),SUM($E547:$I547)/($D547-1)))","v":0},{"$f":"-IF($D547=0,0,IF(O$243>($C547+$D547),$E547+SUM($G547:N547),SUM($E547:$I547)/($D547-1)))","v":0},{"$f":"-IF($D547=0,0,IF(P$243>($C547+$D547),$E547+SUM($G547:O547),SUM($E547:$I547)/($D547-1)))","v":0},{"$f":"-IF($D547=0,0,IF(Q$243>($C547+$D547),$E547+SUM($G547:P547),SUM($E547:$I547)/($D547-1)))","v":0},{"$f":"-IF($D547=0,0,IF(R$243>($C547+$D547),$E547+SUM($G547:Q547),IF(SUM($E547,$G547:Q547)<0,$E547+SUM($G547:Q547),IF(SUM($E547,$G547:Q547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(S$243>($C547+$D547),$E547+SUM($G547:R547),IF(SUM($E547,$G547:R547)<0,$E547+SUM($G547:R547),IF(SUM($E547,$G547:R547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(T$243>($C547+$D547),$E547+SUM($G547:S547),IF(SUM($E547,$G547:S547)<0,$E547+SUM($G547:S547),IF(SUM($E547,$G547:S547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(U$243>($C547+$D547),$E547+SUM($G547:T547),IF(SUM($E547,$G547:T547)<0,$E547+SUM($G547:T547),IF(SUM($E547,$G547:T547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(V$243>($C547+$D547),$E547+SUM($G547:U547),IF(SUM($E547,$G547:U547)<0,$E547+SUM($G547:U547),IF(SUM($E547,$G547:U547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(W$243>($C547+$D547),$E547+SUM($G547:V547),IF(SUM($E547,$G547:V547)<0,$E547+SUM($G547:V547),IF(SUM($E547,$G547:V547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(X$243>($C547+$D547),$E547+SUM($G547:W547),IF(SUM($E547,$G547:W547)<0,$E547+SUM($G547:W547),IF(SUM($E547,$G547:W547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(Y$243>($C547+$D547),$E547+SUM($G547:X547),IF(SUM($E547,$G547:X547)<0,$E547+SUM($G547:X547),IF(SUM($E547,$G547:X547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(Z$243>($C547+$D547),$E547+SUM($G547:Y547),IF(SUM($E547,$G547:Y547)<0,$E547+SUM($G547:Y547),IF(SUM($E547,$G547:Y547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(AA$243>($C547+$D547),$E547+SUM($G547:Z547),IF(SUM($E547,$G547:Z547)<0,$E547+SUM($G547:Z547),IF(SUM($E547,$G547:Z547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(AB$243>($C547+$D547),$E547+SUM($G547:AA547),IF(SUM($E547,$G547:AA547)<0,$E547+SUM($G547:AA547),IF(SUM($E547,$G547:AA547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(AC$243>($C547+$D547),$E547+SUM($G547:AB547),IF(SUM($E547,$G547:AB547)<0,$E547+SUM($G547:AB547),IF(SUM($E547,$G547:AB547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(AD$243>($C547+$D547),$E547+SUM($G547:AC547),IF(SUM($E547,$G547:AC547)<0,$E547+SUM($G547:AC547),IF(SUM($E547,$G547:AC547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(AE$243>($C547+$D547),$E547+SUM($G547:AD547),IF(SUM($E547,$G547:AD547)<0,$E547+SUM($G547:AD547),IF(SUM($E547,$G547:AD547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0},{"$f":"-IF($D547=0,0,IF(AF$243>($C547+$D547),$E547+SUM($G547:AE547),IF(SUM($E547,$G547:AE547)<0,$E547+SUM($G547:AE547),IF(SUM($E547,$G547:AE547)=0,0,($E547+SUM($G547:$Q547))/($D547-COUNT($G547:$Q547))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C548,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C548,$G$171:$AF$171,0))","v":0},null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B544,Dx_Inputs!$B$533:$B$543,0),MATCH($C548+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"J548","v":0},{"$f":"K548","v":0},{"$f":"-IF($D548=0,0,IF(M$243>($C548+$D548),$E548+SUM($G548:L548),SUM($E548:$L548)/($D548-3)))","v":0},{"$f":"-IF($D548=0,0,IF(N$243>($C548+$D548),$E548+SUM($G548:M548),SUM($E548:$L548)/($D548-3)))","v":0},{"$f":"-IF($D548=0,0,IF(O$243>($C548+$D548),$E548+SUM($G548:N548),SUM($E548:$L548)/($D548-3)))","v":0},{"$f":"-IF($D548=0,0,IF(P$243>($C548+$D548),$E548+SUM($G548:O548),SUM($E548:$L548)/($D548-3)))","v":0},{"$f":"-IF($D548=0,0,IF(Q$243>($C548+$D548),$E548+SUM($G548:P548),SUM($E548:$L548)/($D548-3)))","v":0},{"$f":"-IF($D548=0,0,IF(R$243>($C548+$D548),$E548+SUM($G548:Q548),IF(SUM($E548,$G548:Q548)<0,$E548+SUM($G548:Q548),IF(SUM($E548,$G548:Q548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(S$243>($C548+$D548),$E548+SUM($G548:R548),IF(SUM($E548,$G548:R548)<0,$E548+SUM($G548:R548),IF(SUM($E548,$G548:R548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(T$243>($C548+$D548),$E548+SUM($G548:S548),IF(SUM($E548,$G548:S548)<0,$E548+SUM($G548:S548),IF(SUM($E548,$G548:S548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(U$243>($C548+$D548),$E548+SUM($G548:T548),IF(SUM($E548,$G548:T548)<0,$E548+SUM($G548:T548),IF(SUM($E548,$G548:T548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(V$243>($C548+$D548),$E548+SUM($G548:U548),IF(SUM($E548,$G548:U548)<0,$E548+SUM($G548:U548),IF(SUM($E548,$G548:U548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(W$243>($C548+$D548),$E548+SUM($G548:V548),IF(SUM($E548,$G548:V548)<0,$E548+SUM($G548:V548),IF(SUM($E548,$G548:V548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(X$243>($C548+$D548),$E548+SUM($G548:W548),IF(SUM($E548,$G548:W548)<0,$E548+SUM($G548:W548),IF(SUM($E548,$G548:W548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(Y$243>($C548+$D548),$E548+SUM($G548:X548),IF(SUM($E548,$G548:X548)<0,$E548+SUM($G548:X548),IF(SUM($E548,$G548:X548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(Z$243>($C548+$D548),$E548+SUM($G548:Y548),IF(SUM($E548,$G548:Y548)<0,$E548+SUM($G548:Y548),IF(SUM($E548,$G548:Y548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AA$243>($C548+$D548),$E548+SUM($G548:Z548),IF(SUM($E548,$G548:Z548)<0,$E548+SUM($G548:Z548),IF(SUM($E548,$G548:Z548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AB$243>($C548+$D548),$E548+SUM($G548:AA548),IF(SUM($E548,$G548:AA548)<0,$E548+SUM($G548:AA548),IF(SUM($E548,$G548:AA548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AC$243>($C548+$D548),$E548+SUM($G548:AB548),IF(SUM($E548,$G548:AB548)<0,$E548+SUM($G548:AB548),IF(SUM($E548,$G548:AB548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AD$243>($C548+$D548),$E548+SUM($G548:AC548),IF(SUM($E548,$G548:AC548)<0,$E548+SUM($G548:AC548),IF(SUM($E548,$G548:AC548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AE$243>($C548+$D548),$E548+SUM($G548:AD548),IF(SUM($E548,$G548:AD548)<0,$E548+SUM($G548:AD548),IF(SUM($E548,$G548:AD548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AF$243>($C548+$D548),$E548+SUM($G548:AE548),IF(SUM($E548,$G548:AE548)<0,$E548+SUM($G548:AE548),IF(SUM($E548,$G548:AE548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C549,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C549,$G$171:$AF$171,0))","v":0},null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B544,Dx_Inputs!$B$533:$B$543,0),MATCH($C549+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"K549","v":0},{"$f":"-IF($D549=0,0,IF(M$243>($C549+$D549),$E549+SUM($G549:L549),SUM($E549:$L549)/($D549-2)))","v":0},{"$f":"-IF($D549=0,0,IF(N$243>($C549+$D549),$E549+SUM($G549:M549),SUM($E549:$L549)/($D549-2)))","v":0},{"$f":"-IF($D549=0,0,IF(O$243>($C549+$D549),$E549+SUM($G549:N549),SUM($E549:$L549)/($D549-2)))","v":0},{"$f":"-IF($D549=0,0,IF(P$243>($C549+$D549),$E549+SUM($G549:O549),SUM($E549:$L549)/($D549-2)))","v":0},{"$f":"-IF($D549=0,0,IF(Q$243>($C549+$D549),$E549+SUM($G549:P549),SUM($E549:$L549)/($D549-2)))","v":0},{"$f":"-IF($D549=0,0,IF(R$243>($C549+$D549),$E549+SUM($G549:Q549),IF(SUM($E549,$G549:Q549)<0,$E549+SUM($G549:Q549),IF(SUM($E549,$G549:Q549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(S$243>($C549+$D549),$E549+SUM($G549:R549),IF(SUM($E549,$G549:R549)<0,$E549+SUM($G549:R549),IF(SUM($E549,$G549:R549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(T$243>($C549+$D549),$E549+SUM($G549:S549),IF(SUM($E549,$G549:S549)<0,$E549+SUM($G549:S549),IF(SUM($E549,$G549:S549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(U$243>($C549+$D549),$E549+SUM($G549:T549),IF(SUM($E549,$G549:T549)<0,$E549+SUM($G549:T549),IF(SUM($E549,$G549:T549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(V$243>($C549+$D549),$E549+SUM($G549:U549),IF(SUM($E549,$G549:U549)<0,$E549+SUM($G549:U549),IF(SUM($E549,$G549:U549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(W$243>($C549+$D549),$E549+SUM($G549:V549),IF(SUM($E549,$G549:V549)<0,$E549+SUM($G549:V549),IF(SUM($E549,$G549:V549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(X$243>($C549+$D549),$E549+SUM($G549:W549),IF(SUM($E549,$G549:W549)<0,$E549+SUM($G549:W549),IF(SUM($E549,$G549:W549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(Y$243>($C549+$D549),$E549+SUM($G549:X549),IF(SUM($E549,$G549:X549)<0,$E549+SUM($G549:X549),IF(SUM($E549,$G549:X549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(Z$243>($C549+$D549),$E549+SUM($G549:Y549),IF(SUM($E549,$G549:Y549)<0,$E549+SUM($G549:Y549),IF(SUM($E549,$G549:Y549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AA$243>($C549+$D549),$E549+SUM($G549:Z549),IF(SUM($E549,$G549:Z549)<0,$E549+SUM($G549:Z549),IF(SUM($E549,$G549:Z549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AB$243>($C549+$D549),$E549+SUM($G549:AA549),IF(SUM($E549,$G549:AA549)<0,$E549+SUM($G549:AA549),IF(SUM($E549,$G549:AA549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AC$243>($C549+$D549),$E549+SUM($G549:AB549),IF(SUM($E549,$G549:AB549)<0,$E549+SUM($G549:AB549),IF(SUM($E549,$G549:AB549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AD$243>($C549+$D549),$E549+SUM($G549:AC549),IF(SUM($E549,$G549:AC549)<0,$E549+SUM($G549:AC549),IF(SUM($E549,$G549:AC549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AE$243>($C549+$D549),$E549+SUM($G549:AD549),IF(SUM($E549,$G549:AD549)<0,$E549+SUM($G549:AD549),IF(SUM($E549,$G549:AD549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AF$243>($C549+$D549),$E549+SUM($G549:AE549),IF(SUM($E549,$G549:AE549)<0,$E549+SUM($G549:AE549),IF(SUM($E549,$G549:AE549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C550,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C550,$G$171:$AF$171,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B544,Dx_Inputs!$B$533:$B$543,0),MATCH($C550+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"-IF($D550=0,0,IF(M$243>($C550+$D550),$E550+SUM($G550:L550),SUM($E550:$L550)/($D550-1)))","v":0},{"$f":"-IF($D550=0,0,IF(N$243>($C550+$D550),$E550+SUM($G550:M550),SUM($E550:$L550)/($D550-1)))","v":0},{"$f":"-IF($D550=0,0,IF(O$243>($C550+$D550),$E550+SUM($G550:N550),SUM($E550:$L550)/($D550-1)))","v":0},{"$f":"-IF($D550=0,0,IF(P$243>($C550+$D550),$E550+SUM($G550:O550),SUM($E550:$L550)/($D550-1)))","v":0},{"$f":"-IF($D550=0,0,IF(Q$243>($C550+$D550),$E550+SUM($G550:P550),SUM($E550:$L550)/($D550-1)))","v":0},{"$f":"-IF($D550=0,0,IF(R$243>($C550+$D550),$E550+SUM($G550:Q550),IF(SUM($E550,$G550:Q550)<0,$E550+SUM($G550:Q550),IF(SUM($E550,$G550:Q550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(S$243>($C550+$D550),$E550+SUM($G550:R550),IF(SUM($E550,$G550:R550)<0,$E550+SUM($G550:R550),IF(SUM($E550,$G550:R550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(T$243>($C550+$D550),$E550+SUM($G550:S550),IF(SUM($E550,$G550:S550)<0,$E550+SUM($G550:S550),IF(SUM($E550,$G550:S550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(U$243>($C550+$D550),$E550+SUM($G550:T550),IF(SUM($E550,$G550:T550)<0,$E550+SUM($G550:T550),IF(SUM($E550,$G550:T550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(V$243>($C550+$D550),$E550+SUM($G550:U550),IF(SUM($E550,$G550:U550)<0,$E550+SUM($G550:U550),IF(SUM($E550,$G550:U550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(W$243>($C550+$D550),$E550+SUM($G550:V550),IF(SUM($E550,$G550:V550)<0,$E550+SUM($G550:V550),IF(SUM($E550,$G550:V550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(X$243>($C550+$D550),$E550+SUM($G550:W550),IF(SUM($E550,$G550:W550)<0,$E550+SUM($G550:W550),IF(SUM($E550,$G550:W550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(Y$243>($C550+$D550),$E550+SUM($G550:X550),IF(SUM($E550,$G550:X550)<0,$E550+SUM($G550:X550),IF(SUM($E550,$G550:X550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(Z$243>($C550+$D550),$E550+SUM($G550:Y550),IF(SUM($E550,$G550:Y550)<0,$E550+SUM($G550:Y550),IF(SUM($E550,$G550:Y550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AA$243>($C550+$D550),$E550+SUM($G550:Z550),IF(SUM($E550,$G550:Z550)<0,$E550+SUM($G550:Z550),IF(SUM($E550,$G550:Z550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AB$243>($C550+$D550),$E550+SUM($G550:AA550),IF(SUM($E550,$G550:AA550)<0,$E550+SUM($G550:AA550),IF(SUM($E550,$G550:AA550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AC$243>($C550+$D550),$E550+SUM($G550:AB550),IF(SUM($E550,$G550:AB550)<0,$E550+SUM($G550:AB550),IF(SUM($E550,$G550:AB550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AD$243>($C550+$D550),$E550+SUM($G550:AC550),IF(SUM($E550,$G550:AC550)<0,$E550+SUM($G550:AC550),IF(SUM($E550,$G550:AC550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AE$243>($C550+$D550),$E550+SUM($G550:AD550),IF(SUM($E550,$G550:AD550)<0,$E550+SUM($G550:AD550),IF(SUM($E550,$G550:AD550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AF$243>($C550+$D550),$E550+SUM($G550:AE550),IF(SUM($E550,$G550:AE550)<0,$E550+SUM($G550:AE550),IF(SUM($E550,$G550:AE550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0}]
[null,null,2012,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,3,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C551,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C551,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B544,Dx_Inputs!$B$533:$B$543,0),MATCH($C551+1,Dx_Inputs!$E$471:$AD$471))","v":0},{"$f":"M551","v":0},{"$f":"N551","v":0},{"$f":"O551","v":0},{"$f":"P551","v":0},{"$f":"-IF($D551=0,0,IF(R$243>($C551+$D551),$E551+SUM($G551:Q551),IF(SUM($E551,$G551:Q551)<0,$E551+SUM($G551:Q551),IF(SUM($E551,$G551:Q551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(S$243>($C551+$D551),$E551+SUM($G551:R551),IF(SUM($E551,$G551:R551)<0,$E551+SUM($G551:R551),IF(SUM($E551,$G551:R551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(T$243>($C551+$D551),$E551+SUM($G551:S551),IF(SUM($E551,$G551:S551)<0,$E551+SUM($G551:S551),IF(SUM($E551,$G551:S551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(U$243>($C551+$D551),$E551+SUM($G551:T551),IF(SUM($E551,$G551:T551)<0,$E551+SUM($G551:T551),IF(SUM($E551,$G551:T551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(V$243>($C551+$D551),$E551+SUM($G551:U551),IF(SUM($E551,$G551:U551)<0,$E551+SUM($G551:U551),IF(SUM($E551,$G551:U551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(W$243>($C551+$D551),$E551+SUM($G551:V551),IF(SUM($E551,$G551:V551)<0,$E551+SUM($G551:V551),IF(SUM($E551,$G551:V551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(X$243>($C551+$D551),$E551+SUM($G551:W551),IF(SUM($E551,$G551:W551)<0,$E551+SUM($G551:W551),IF(SUM($E551,$G551:W551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(Y$243>($C551+$D551),$E551+SUM($G551:X551),IF(SUM($E551,$G551:X551)<0,$E551+SUM($G551:X551),IF(SUM($E551,$G551:X551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(Z$243>($C551+$D551),$E551+SUM($G551:Y551),IF(SUM($E551,$G551:Y551)<0,$E551+SUM($G551:Y551),IF(SUM($E551,$G551:Y551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(AA$243>($C551+$D551),$E551+SUM($G551:Z551),IF(SUM($E551,$G551:Z551)<0,$E551+SUM($G551:Z551),IF(SUM($E551,$G551:Z551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(AB$243>($C551+$D551),$E551+SUM($G551:AA551),IF(SUM($E551,$G551:AA551)<0,$E551+SUM($G551:AA551),IF(SUM($E551,$G551:AA551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(AC$243>($C551+$D551),$E551+SUM($G551:AB551),IF(SUM($E551,$G551:AB551)<0,$E551+SUM($G551:AB551),IF(SUM($E551,$G551:AB551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(AD$243>($C551+$D551),$E551+SUM($G551:AC551),IF(SUM($E551,$G551:AC551)<0,$E551+SUM($G551:AC551),IF(SUM($E551,$G551:AC551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(AE$243>($C551+$D551),$E551+SUM($G551:AD551),IF(SUM($E551,$G551:AD551)<0,$E551+SUM($G551:AD551),IF(SUM($E551,$G551:AD551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(AF$243>($C551+$D551),$E551+SUM($G551:AE551),IF(SUM($E551,$G551:AE551)<0,$E551+SUM($G551:AE551),IF(SUM($E551,$G551:AE551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0}]
[null,null,2013,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C552,$G$171:$AF$171,0))","v":5.9061924245821578},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C552,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B544,Dx_Inputs!$B$533:$B$543,0),MATCH($C552+1,Dx_Inputs!$E$471:$AD$471))","v":-0.12569884354265595},{"$f":"N552","v":-0.12569884354265595},{"$f":"O552","v":-0.12569884354265595},{"$f":"P552","v":-0.12569884354265595},{"$f":"-IF($D552=0,0,IF(R$243>($C552+$D552),$E552+SUM($G552:Q552),IF(SUM($E552,$G552:Q552)<0,$E552+SUM($G552:Q552),IF(SUM($E552,$G552:Q552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(S$243>($C552+$D552),$E552+SUM($G552:R552),IF(SUM($E552,$G552:R552)<0,$E552+SUM($G552:R552),IF(SUM($E552,$G552:R552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(T$243>($C552+$D552),$E552+SUM($G552:S552),IF(SUM($E552,$G552:S552)<0,$E552+SUM($G552:S552),IF(SUM($E552,$G552:S552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(U$243>($C552+$D552),$E552+SUM($G552:T552),IF(SUM($E552,$G552:T552)<0,$E552+SUM($G552:T552),IF(SUM($E552,$G552:T552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(V$243>($C552+$D552),$E552+SUM($G552:U552),IF(SUM($E552,$G552:U552)<0,$E552+SUM($G552:U552),IF(SUM($E552,$G552:U552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(W$243>($C552+$D552),$E552+SUM($G552:V552),IF(SUM($E552,$G552:V552)<0,$E552+SUM($G552:V552),IF(SUM($E552,$G552:V552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(X$243>($C552+$D552),$E552+SUM($G552:W552),IF(SUM($E552,$G552:W552)<0,$E552+SUM($G552:W552),IF(SUM($E552,$G552:W552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(Y$243>($C552+$D552),$E552+SUM($G552:X552),IF(SUM($E552,$G552:X552)<0,$E552+SUM($G552:X552),IF(SUM($E552,$G552:X552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(Z$243>($C552+$D552),$E552+SUM($G552:Y552),IF(SUM($E552,$G552:Y552)<0,$E552+SUM($G552:Y552),IF(SUM($E552,$G552:Y552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(AA$243>($C552+$D552),$E552+SUM($G552:Z552),IF(SUM($E552,$G552:Z552)<0,$E552+SUM($G552:Z552),IF(SUM($E552,$G552:Z552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(AB$243>($C552+$D552),$E552+SUM($G552:AA552),IF(SUM($E552,$G552:AA552)<0,$E552+SUM($G552:AA552),IF(SUM($E552,$G552:AA552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(AC$243>($C552+$D552),$E552+SUM($G552:AB552),IF(SUM($E552,$G552:AB552)<0,$E552+SUM($G552:AB552),IF(SUM($E552,$G552:AB552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(AD$243>($C552+$D552),$E552+SUM($G552:AC552),IF(SUM($E552,$G552:AC552)<0,$E552+SUM($G552:AC552),IF(SUM($E552,$G552:AC552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(AE$243>($C552+$D552),$E552+SUM($G552:AD552),IF(SUM($E552,$G552:AD552)<0,$E552+SUM($G552:AD552),IF(SUM($E552,$G552:AD552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446},{"$f":"-IF($D552=0,0,IF(AF$243>($C552+$D552),$E552+SUM($G552:AE552),IF(SUM($E552,$G552:AE552)<0,$E552+SUM($G552:AE552),IF(SUM($E552,$G552:AE552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.13854864231824446}]
[null,null,2014,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C553,$G$171:$AF$171,0))","v":4.683802916814864},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C553,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B544,Dx_Inputs!$B$533:$B$543,0),MATCH($C553+1,Dx_Inputs!$E$471:$AD$471))","v":-0.10768109338783846},{"$f":"O553","v":-0.10768109338783846},{"$f":"P553","v":-0.10768109338783846},{"$f":"-IF($D553=0,0,IF(R$243>($C553+$D553),$E553+SUM($G553:Q553),IF(SUM($E553,$G553:Q553)<0,$E553+SUM($G553:Q553),IF(SUM($E553,$G553:Q553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(S$243>($C553+$D553),$E553+SUM($G553:R553),IF(SUM($E553,$G553:R553)<0,$E553+SUM($G553:R553),IF(SUM($E553,$G553:R553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(T$243>($C553+$D553),$E553+SUM($G553:S553),IF(SUM($E553,$G553:S553)<0,$E553+SUM($G553:S553),IF(SUM($E553,$G553:S553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(U$243>($C553+$D553),$E553+SUM($G553:T553),IF(SUM($E553,$G553:T553)<0,$E553+SUM($G553:T553),IF(SUM($E553,$G553:T553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(V$243>($C553+$D553),$E553+SUM($G553:U553),IF(SUM($E553,$G553:U553)<0,$E553+SUM($G553:U553),IF(SUM($E553,$G553:U553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(W$243>($C553+$D553),$E553+SUM($G553:V553),IF(SUM($E553,$G553:V553)<0,$E553+SUM($G553:V553),IF(SUM($E553,$G553:V553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(X$243>($C553+$D553),$E553+SUM($G553:W553),IF(SUM($E553,$G553:W553)<0,$E553+SUM($G553:W553),IF(SUM($E553,$G553:W553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(Y$243>($C553+$D553),$E553+SUM($G553:X553),IF(SUM($E553,$G553:X553)<0,$E553+SUM($G553:X553),IF(SUM($E553,$G553:X553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(Z$243>($C553+$D553),$E553+SUM($G553:Y553),IF(SUM($E553,$G553:Y553)<0,$E553+SUM($G553:Y553),IF(SUM($E553,$G553:Y553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(AA$243>($C553+$D553),$E553+SUM($G553:Z553),IF(SUM($E553,$G553:Z553)<0,$E553+SUM($G553:Z553),IF(SUM($E553,$G553:Z553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(AB$243>($C553+$D553),$E553+SUM($G553:AA553),IF(SUM($E553,$G553:AA553)<0,$E553+SUM($G553:AA553),IF(SUM($E553,$G553:AA553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(AC$243>($C553+$D553),$E553+SUM($G553:AB553),IF(SUM($E553,$G553:AB553)<0,$E553+SUM($G553:AB553),IF(SUM($E553,$G553:AB553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(AD$243>($C553+$D553),$E553+SUM($G553:AC553),IF(SUM($E553,$G553:AC553)<0,$E553+SUM($G553:AC553),IF(SUM($E553,$G553:AC553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(AE$243>($C553+$D553),$E553+SUM($G553:AD553),IF(SUM($E553,$G553:AD553)<0,$E553+SUM($G553:AD553),IF(SUM($E553,$G553:AD553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371},{"$f":"-IF($D553=0,0,IF(AF$243>($C553+$D553),$E553+SUM($G553:AE553),IF(SUM($E553,$G553:AE553)<0,$E553+SUM($G553:AE553),IF(SUM($E553,$G553:AE553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.10901899091628371}]
[null,null,2015,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C554,$G$171:$AF$171,0))","v":3.6349986104784864},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C554,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B544,Dx_Inputs!$B$533:$B$543,0),MATCH($C554+1,Dx_Inputs!$E$471:$AD$471))","v":-8.6331360457645764E-2},{"$f":"P554","v":-8.6331360457645764E-2},{"$f":"-IF($D554=0,0,IF(R$243>($C554+$D554),$E554+SUM($G554:Q554),IF(SUM($E554,$G554:Q554)<0,$E554+SUM($G554:Q554),IF(SUM($E554,$G554:Q554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(S$243>($C554+$D554),$E554+SUM($G554:R554),IF(SUM($E554,$G554:R554)<0,$E554+SUM($G554:R554),IF(SUM($E554,$G554:R554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(T$243>($C554+$D554),$E554+SUM($G554:S554),IF(SUM($E554,$G554:S554)<0,$E554+SUM($G554:S554),IF(SUM($E554,$G554:S554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(U$243>($C554+$D554),$E554+SUM($G554:T554),IF(SUM($E554,$G554:T554)<0,$E554+SUM($G554:T554),IF(SUM($E554,$G554:T554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(V$243>($C554+$D554),$E554+SUM($G554:U554),IF(SUM($E554,$G554:U554)<0,$E554+SUM($G554:U554),IF(SUM($E554,$G554:U554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(W$243>($C554+$D554),$E554+SUM($G554:V554),IF(SUM($E554,$G554:V554)<0,$E554+SUM($G554:V554),IF(SUM($E554,$G554:V554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(X$243>($C554+$D554),$E554+SUM($G554:W554),IF(SUM($E554,$G554:W554)<0,$E554+SUM($G554:W554),IF(SUM($E554,$G554:W554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(Y$243>($C554+$D554),$E554+SUM($G554:X554),IF(SUM($E554,$G554:X554)<0,$E554+SUM($G554:X554),IF(SUM($E554,$G554:X554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(Z$243>($C554+$D554),$E554+SUM($G554:Y554),IF(SUM($E554,$G554:Y554)<0,$E554+SUM($G554:Y554),IF(SUM($E554,$G554:Y554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(AA$243>($C554+$D554),$E554+SUM($G554:Z554),IF(SUM($E554,$G554:Z554)<0,$E554+SUM($G554:Z554),IF(SUM($E554,$G554:Z554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(AB$243>($C554+$D554),$E554+SUM($G554:AA554),IF(SUM($E554,$G554:AA554)<0,$E554+SUM($G554:AA554),IF(SUM($E554,$G554:AA554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(AC$243>($C554+$D554),$E554+SUM($G554:AB554),IF(SUM($E554,$G554:AB554)<0,$E554+SUM($G554:AB554),IF(SUM($E554,$G554:AB554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(AD$243>($C554+$D554),$E554+SUM($G554:AC554),IF(SUM($E554,$G554:AC554)<0,$E554+SUM($G554:AC554),IF(SUM($E554,$G554:AC554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(AE$243>($C554+$D554),$E554+SUM($G554:AD554),IF(SUM($E554,$G554:AD554)<0,$E554+SUM($G554:AD554),IF(SUM($E554,$G554:AD554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2},{"$f":"-IF($D554=0,0,IF(AF$243>($C554+$D554),$E554+SUM($G554:AE554),IF(SUM($E554,$G554:AE554)<0,$E554+SUM($G554:AE554),IF(SUM($E554,$G554:AE554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":-8.4447216818614515E-2}]
[null,null,2016,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C555,$G$171:$AF$171,0))","v":1.3555324945092904},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C555,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$E$533:$O$543,MATCH(B544,Dx_Inputs!$B$533:$B$543,0),MATCH($C555+1,Dx_Inputs!$E$471:$AD$471))","v":-3.619601038536855E-2},{"$f":"-IF($D555=0,0,IF(R$243>($C555+$D555),$E555+SUM($G555:Q555),IF(SUM($E555,$G555:Q555)<0,$E555+SUM($G555:Q555),IF(SUM($E555,$G555:Q555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(S$243>($C555+$D555),$E555+SUM($G555:R555),IF(SUM($E555,$G555:R555)<0,$E555+SUM($G555:R555),IF(SUM($E555,$G555:R555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(T$243>($C555+$D555),$E555+SUM($G555:S555),IF(SUM($E555,$G555:S555)<0,$E555+SUM($G555:S555),IF(SUM($E555,$G555:S555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(U$243>($C555+$D555),$E555+SUM($G555:T555),IF(SUM($E555,$G555:T555)<0,$E555+SUM($G555:T555),IF(SUM($E555,$G555:T555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(V$243>($C555+$D555),$E555+SUM($G555:U555),IF(SUM($E555,$G555:U555)<0,$E555+SUM($G555:U555),IF(SUM($E555,$G555:U555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(W$243>($C555+$D555),$E555+SUM($G555:V555),IF(SUM($E555,$G555:V555)<0,$E555+SUM($G555:V555),IF(SUM($E555,$G555:V555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(X$243>($C555+$D555),$E555+SUM($G555:W555),IF(SUM($E555,$G555:W555)<0,$E555+SUM($G555:W555),IF(SUM($E555,$G555:W555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(Y$243>($C555+$D555),$E555+SUM($G555:X555),IF(SUM($E555,$G555:X555)<0,$E555+SUM($G555:X555),IF(SUM($E555,$G555:X555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(Z$243>($C555+$D555),$E555+SUM($G555:Y555),IF(SUM($E555,$G555:Y555)<0,$E555+SUM($G555:Y555),IF(SUM($E555,$G555:Y555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(AA$243>($C555+$D555),$E555+SUM($G555:Z555),IF(SUM($E555,$G555:Z555)<0,$E555+SUM($G555:Z555),IF(SUM($E555,$G555:Z555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(AB$243>($C555+$D555),$E555+SUM($G555:AA555),IF(SUM($E555,$G555:AA555)<0,$E555+SUM($G555:AA555),IF(SUM($E555,$G555:AA555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(AC$243>($C555+$D555),$E555+SUM($G555:AB555),IF(SUM($E555,$G555:AB555)<0,$E555+SUM($G555:AB555),IF(SUM($E555,$G555:AB555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(AD$243>($C555+$D555),$E555+SUM($G555:AC555),IF(SUM($E555,$G555:AC555)<0,$E555+SUM($G555:AC555),IF(SUM($E555,$G555:AC555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(AE$243>($C555+$D555),$E555+SUM($G555:AD555),IF(SUM($E555,$G555:AD555)<0,$E555+SUM($G555:AD555),IF(SUM($E555,$G555:AD555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2},{"$f":"-IF($D555=0,0,IF(AF$243>($C555+$D555),$E555+SUM($G555:AE555),IF(SUM($E555,$G555:AE555)<0,$E555+SUM($G555:AE555),IF(SUM($E555,$G555:AE555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":-3.1412773431521948E-2}]
[null,null,2017,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$E$48,4,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C556,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C556,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D556=0,0,IF(R$243>($C556+$D556),$E556+SUM($G556:Q556),IF(SUM($E556,$G556:Q556)<0,$E556+SUM($G556:Q556),IF(SUM($E556,$G556:Q556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(S$243>($C556+$D556),$E556+SUM($G556:R556),IF(SUM($E556,$G556:R556)<0,$E556+SUM($G556:R556),IF(SUM($E556,$G556:R556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(T$243>($C556+$D556),$E556+SUM($G556:S556),IF(SUM($E556,$G556:S556)<0,$E556+SUM($G556:S556),IF(SUM($E556,$G556:S556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(U$243>($C556+$D556),$E556+SUM($G556:T556),IF(SUM($E556,$G556:T556)<0,$E556+SUM($G556:T556),IF(SUM($E556,$G556:T556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(V$243>($C556+$D556),$E556+SUM($G556:U556),IF(SUM($E556,$G556:U556)<0,$E556+SUM($G556:U556),IF(SUM($E556,$G556:U556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(W$243>($C556+$D556),$E556+SUM($G556:V556),IF(SUM($E556,$G556:V556)<0,$E556+SUM($G556:V556),IF(SUM($E556,$G556:V556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(X$243>($C556+$D556),$E556+SUM($G556:W556),IF(SUM($E556,$G556:W556)<0,$E556+SUM($G556:W556),IF(SUM($E556,$G556:W556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(Y$243>($C556+$D556),$E556+SUM($G556:X556),IF(SUM($E556,$G556:X556)<0,$E556+SUM($G556:X556),IF(SUM($E556,$G556:X556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(Z$243>($C556+$D556),$E556+SUM($G556:Y556),IF(SUM($E556,$G556:Y556)<0,$E556+SUM($G556:Y556),IF(SUM($E556,$G556:Y556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AA$243>($C556+$D556),$E556+SUM($G556:Z556),IF(SUM($E556,$G556:Z556)<0,$E556+SUM($G556:Z556),IF(SUM($E556,$G556:Z556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AB$243>($C556+$D556),$E556+SUM($G556:AA556),IF(SUM($E556,$G556:AA556)<0,$E556+SUM($G556:AA556),IF(SUM($E556,$G556:AA556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AC$243>($C556+$D556),$E556+SUM($G556:AB556),IF(SUM($E556,$G556:AB556)<0,$E556+SUM($G556:AB556),IF(SUM($E556,$G556:AB556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AD$243>($C556+$D556),$E556+SUM($G556:AC556),IF(SUM($E556,$G556:AC556)<0,$E556+SUM($G556:AC556),IF(SUM($E556,$G556:AC556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AE$243>($C556+$D556),$E556+SUM($G556:AD556),IF(SUM($E556,$G556:AD556)<0,$E556+SUM($G556:AD556),IF(SUM($E556,$G556:AD556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AF$243>($C556+$D556),$E556+SUM($G556:AE556),IF(SUM($E556,$G556:AE556)<0,$E556+SUM($G556:AE556),IF(SUM($E556,$G556:AE556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C557,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C557,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D557=0,0,IF(S$243>($C557+$D557),$E557+SUM($G557:R557),IF(SUM($E557,$G557:R557)<0,$E557+SUM($G557:R557),IF(SUM($E557,$G557:R557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(T$243>($C557+$D557),$E557+SUM($G557:S557),IF(SUM($E557,$G557:S557)<0,$E557+SUM($G557:S557),IF(SUM($E557,$G557:S557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(U$243>($C557+$D557),$E557+SUM($G557:T557),IF(SUM($E557,$G557:T557)<0,$E557+SUM($G557:T557),IF(SUM($E557,$G557:T557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(V$243>($C557+$D557),$E557+SUM($G557:U557),IF(SUM($E557,$G557:U557)<0,$E557+SUM($G557:U557),IF(SUM($E557,$G557:U557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(W$243>($C557+$D557),$E557+SUM($G557:V557),IF(SUM($E557,$G557:V557)<0,$E557+SUM($G557:V557),IF(SUM($E557,$G557:V557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(X$243>($C557+$D557),$E557+SUM($G557:W557),IF(SUM($E557,$G557:W557)<0,$E557+SUM($G557:W557),IF(SUM($E557,$G557:W557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(Y$243>($C557+$D557),$E557+SUM($G557:X557),IF(SUM($E557,$G557:X557)<0,$E557+SUM($G557:X557),IF(SUM($E557,$G557:X557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(Z$243>($C557+$D557),$E557+SUM($G557:Y557),IF(SUM($E557,$G557:Y557)<0,$E557+SUM($G557:Y557),IF(SUM($E557,$G557:Y557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AA$243>($C557+$D557),$E557+SUM($G557:Z557),IF(SUM($E557,$G557:Z557)<0,$E557+SUM($G557:Z557),IF(SUM($E557,$G557:Z557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AB$243>($C557+$D557),$E557+SUM($G557:AA557),IF(SUM($E557,$G557:AA557)<0,$E557+SUM($G557:AA557),IF(SUM($E557,$G557:AA557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AC$243>($C557+$D557),$E557+SUM($G557:AB557),IF(SUM($E557,$G557:AB557)<0,$E557+SUM($G557:AB557),IF(SUM($E557,$G557:AB557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AD$243>($C557+$D557),$E557+SUM($G557:AC557),IF(SUM($E557,$G557:AC557)<0,$E557+SUM($G557:AC557),IF(SUM($E557,$G557:AC557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AE$243>($C557+$D557),$E557+SUM($G557:AD557),IF(SUM($E557,$G557:AD557)<0,$E557+SUM($G557:AD557),IF(SUM($E557,$G557:AD557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AF$243>($C557+$D557),$E557+SUM($G557:AE557),IF(SUM($E557,$G557:AE557)<0,$E557+SUM($G557:AE557),IF(SUM($E557,$G557:AE557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C558,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C558,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D558=0,0,IF(T$243>($C558+$D558),$E558+SUM($G558:S558),IF(SUM($E558,$G558:S558)<0,$E558+SUM($G558:S558),IF(SUM($E558,$G558:S558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(U$243>($C558+$D558),$E558+SUM($G558:T558),IF(SUM($E558,$G558:T558)<0,$E558+SUM($G558:T558),IF(SUM($E558,$G558:T558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(V$243>($C558+$D558),$E558+SUM($G558:U558),IF(SUM($E558,$G558:U558)<0,$E558+SUM($G558:U558),IF(SUM($E558,$G558:U558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(W$243>($C558+$D558),$E558+SUM($G558:V558),IF(SUM($E558,$G558:V558)<0,$E558+SUM($G558:V558),IF(SUM($E558,$G558:V558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(X$243>($C558+$D558),$E558+SUM($G558:W558),IF(SUM($E558,$G558:W558)<0,$E558+SUM($G558:W558),IF(SUM($E558,$G558:W558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(Y$243>($C558+$D558),$E558+SUM($G558:X558),IF(SUM($E558,$G558:X558)<0,$E558+SUM($G558:X558),IF(SUM($E558,$G558:X558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(Z$243>($C558+$D558),$E558+SUM($G558:Y558),IF(SUM($E558,$G558:Y558)<0,$E558+SUM($G558:Y558),IF(SUM($E558,$G558:Y558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AA$243>($C558+$D558),$E558+SUM($G558:Z558),IF(SUM($E558,$G558:Z558)<0,$E558+SUM($G558:Z558),IF(SUM($E558,$G558:Z558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AB$243>($C558+$D558),$E558+SUM($G558:AA558),IF(SUM($E558,$G558:AA558)<0,$E558+SUM($G558:AA558),IF(SUM($E558,$G558:AA558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AC$243>($C558+$D558),$E558+SUM($G558:AB558),IF(SUM($E558,$G558:AB558)<0,$E558+SUM($G558:AB558),IF(SUM($E558,$G558:AB558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AD$243>($C558+$D558),$E558+SUM($G558:AC558),IF(SUM($E558,$G558:AC558)<0,$E558+SUM($G558:AC558),IF(SUM($E558,$G558:AC558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AE$243>($C558+$D558),$E558+SUM($G558:AD558),IF(SUM($E558,$G558:AD558)<0,$E558+SUM($G558:AD558),IF(SUM($E558,$G558:AD558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AF$243>($C558+$D558),$E558+SUM($G558:AE558),IF(SUM($E558,$G558:AE558)<0,$E558+SUM($G558:AE558),IF(SUM($E558,$G558:AE558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C559,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C559,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D559=0,0,IF(U$243>($C559+$D559),$E559+SUM($G559:T559),IF(SUM($E559,$G559:T559)<0,$E559+SUM($G559:T559),IF(SUM($E559,$G559:T559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(V$243>($C559+$D559),$E559+SUM($G559:U559),IF(SUM($E559,$G559:U559)<0,$E559+SUM($G559:U559),IF(SUM($E559,$G559:U559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(W$243>($C559+$D559),$E559+SUM($G559:V559),IF(SUM($E559,$G559:V559)<0,$E559+SUM($G559:V559),IF(SUM($E559,$G559:V559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(X$243>($C559+$D559),$E559+SUM($G559:W559),IF(SUM($E559,$G559:W559)<0,$E559+SUM($G559:W559),IF(SUM($E559,$G559:W559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(Y$243>($C559+$D559),$E559+SUM($G559:X559),IF(SUM($E559,$G559:X559)<0,$E559+SUM($G559:X559),IF(SUM($E559,$G559:X559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(Z$243>($C559+$D559),$E559+SUM($G559:Y559),IF(SUM($E559,$G559:Y559)<0,$E559+SUM($G559:Y559),IF(SUM($E559,$G559:Y559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AA$243>($C559+$D559),$E559+SUM($G559:Z559),IF(SUM($E559,$G559:Z559)<0,$E559+SUM($G559:Z559),IF(SUM($E559,$G559:Z559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AB$243>($C559+$D559),$E559+SUM($G559:AA559),IF(SUM($E559,$G559:AA559)<0,$E559+SUM($G559:AA559),IF(SUM($E559,$G559:AA559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AC$243>($C559+$D559),$E559+SUM($G559:AB559),IF(SUM($E559,$G559:AB559)<0,$E559+SUM($G559:AB559),IF(SUM($E559,$G559:AB559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AD$243>($C559+$D559),$E559+SUM($G559:AC559),IF(SUM($E559,$G559:AC559)<0,$E559+SUM($G559:AC559),IF(SUM($E559,$G559:AC559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AE$243>($C559+$D559),$E559+SUM($G559:AD559),IF(SUM($E559,$G559:AD559)<0,$E559+SUM($G559:AD559),IF(SUM($E559,$G559:AD559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AF$243>($C559+$D559),$E559+SUM($G559:AE559),IF(SUM($E559,$G559:AE559)<0,$E559+SUM($G559:AE559),IF(SUM($E559,$G559:AE559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C560,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C560,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D560=0,0,IF(V$243>($C560+$D560),$E560+SUM($G560:U560),IF(SUM($E560,$G560:U560)<0,$E560+SUM($G560:U560),IF(SUM($E560,$G560:U560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(W$243>($C560+$D560),$E560+SUM($G560:V560),IF(SUM($E560,$G560:V560)<0,$E560+SUM($G560:V560),IF(SUM($E560,$G560:V560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(X$243>($C560+$D560),$E560+SUM($G560:W560),IF(SUM($E560,$G560:W560)<0,$E560+SUM($G560:W560),IF(SUM($E560,$G560:W560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(Y$243>($C560+$D560),$E560+SUM($G560:X560),IF(SUM($E560,$G560:X560)<0,$E560+SUM($G560:X560),IF(SUM($E560,$G560:X560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(Z$243>($C560+$D560),$E560+SUM($G560:Y560),IF(SUM($E560,$G560:Y560)<0,$E560+SUM($G560:Y560),IF(SUM($E560,$G560:Y560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AA$243>($C560+$D560),$E560+SUM($G560:Z560),IF(SUM($E560,$G560:Z560)<0,$E560+SUM($G560:Z560),IF(SUM($E560,$G560:Z560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AB$243>($C560+$D560),$E560+SUM($G560:AA560),IF(SUM($E560,$G560:AA560)<0,$E560+SUM($G560:AA560),IF(SUM($E560,$G560:AA560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AC$243>($C560+$D560),$E560+SUM($G560:AB560),IF(SUM($E560,$G560:AB560)<0,$E560+SUM($G560:AB560),IF(SUM($E560,$G560:AB560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AD$243>($C560+$D560),$E560+SUM($G560:AC560),IF(SUM($E560,$G560:AC560)<0,$E560+SUM($G560:AC560),IF(SUM($E560,$G560:AC560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AE$243>($C560+$D560),$E560+SUM($G560:AD560),IF(SUM($E560,$G560:AD560)<0,$E560+SUM($G560:AD560),IF(SUM($E560,$G560:AD560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AF$243>($C560+$D560),$E560+SUM($G560:AE560),IF(SUM($E560,$G560:AE560)<0,$E560+SUM($G560:AE560),IF(SUM($E560,$G560:AE560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C561,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C561,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D561=0,0,IF(W$243>($C561+$D561),$E561+SUM($G561:V561),IF(SUM($E561,$G561:V561)<0,$E561+SUM($G561:V561),IF(SUM($E561,$G561:V561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(X$243>($C561+$D561),$E561+SUM($G561:W561),IF(SUM($E561,$G561:W561)<0,$E561+SUM($G561:W561),IF(SUM($E561,$G561:W561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(Y$243>($C561+$D561),$E561+SUM($G561:X561),IF(SUM($E561,$G561:X561)<0,$E561+SUM($G561:X561),IF(SUM($E561,$G561:X561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(Z$243>($C561+$D561),$E561+SUM($G561:Y561),IF(SUM($E561,$G561:Y561)<0,$E561+SUM($G561:Y561),IF(SUM($E561,$G561:Y561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(AA$243>($C561+$D561),$E561+SUM($G561:Z561),IF(SUM($E561,$G561:Z561)<0,$E561+SUM($G561:Z561),IF(SUM($E561,$G561:Z561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(AB$243>($C561+$D561),$E561+SUM($G561:AA561),IF(SUM($E561,$G561:AA561)<0,$E561+SUM($G561:AA561),IF(SUM($E561,$G561:AA561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(AC$243>($C561+$D561),$E561+SUM($G561:AB561),IF(SUM($E561,$G561:AB561)<0,$E561+SUM($G561:AB561),IF(SUM($E561,$G561:AB561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(AD$243>($C561+$D561),$E561+SUM($G561:AC561),IF(SUM($E561,$G561:AC561)<0,$E561+SUM($G561:AC561),IF(SUM($E561,$G561:AC561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(AE$243>($C561+$D561),$E561+SUM($G561:AD561),IF(SUM($E561,$G561:AD561)<0,$E561+SUM($G561:AD561),IF(SUM($E561,$G561:AD561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(AF$243>($C561+$D561),$E561+SUM($G561:AE561),IF(SUM($E561,$G561:AE561)<0,$E561+SUM($G561:AE561),IF(SUM($E561,$G561:AE561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C562,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C562,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D562=0,0,IF(X$243>($C562+$D562),$E562+SUM($G562:W562),IF(SUM($E562,$G562:W562)<0,$E562+SUM($G562:W562),IF(SUM($E562,$G562:W562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(Y$243>($C562+$D562),$E562+SUM($G562:X562),IF(SUM($E562,$G562:X562)<0,$E562+SUM($G562:X562),IF(SUM($E562,$G562:X562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(Z$243>($C562+$D562),$E562+SUM($G562:Y562),IF(SUM($E562,$G562:Y562)<0,$E562+SUM($G562:Y562),IF(SUM($E562,$G562:Y562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(AA$243>($C562+$D562),$E562+SUM($G562:Z562),IF(SUM($E562,$G562:Z562)<0,$E562+SUM($G562:Z562),IF(SUM($E562,$G562:Z562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(AB$243>($C562+$D562),$E562+SUM($G562:AA562),IF(SUM($E562,$G562:AA562)<0,$E562+SUM($G562:AA562),IF(SUM($E562,$G562:AA562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(AC$243>($C562+$D562),$E562+SUM($G562:AB562),IF(SUM($E562,$G562:AB562)<0,$E562+SUM($G562:AB562),IF(SUM($E562,$G562:AB562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(AD$243>($C562+$D562),$E562+SUM($G562:AC562),IF(SUM($E562,$G562:AC562)<0,$E562+SUM($G562:AC562),IF(SUM($E562,$G562:AC562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(AE$243>($C562+$D562),$E562+SUM($G562:AD562),IF(SUM($E562,$G562:AD562)<0,$E562+SUM($G562:AD562),IF(SUM($E562,$G562:AD562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(AF$243>($C562+$D562),$E562+SUM($G562:AE562),IF(SUM($E562,$G562:AE562)<0,$E562+SUM($G562:AE562),IF(SUM($E562,$G562:AE562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C563,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C563,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D563=0,0,IF(Y$243>($C563+$D563),$E563+SUM($G563:X563),IF(SUM($E563,$G563:X563)<0,$E563+SUM($G563:X563),IF(SUM($E563,$G563:X563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0},{"$f":"-IF($D563=0,0,IF(Z$243>($C563+$D563),$E563+SUM($G563:Y563),IF(SUM($E563,$G563:Y563)<0,$E563+SUM($G563:Y563),IF(SUM($E563,$G563:Y563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0},{"$f":"-IF($D563=0,0,IF(AA$243>($C563+$D563),$E563+SUM($G563:Z563),IF(SUM($E563,$G563:Z563)<0,$E563+SUM($G563:Z563),IF(SUM($E563,$G563:Z563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0},{"$f":"-IF($D563=0,0,IF(AB$243>($C563+$D563),$E563+SUM($G563:AA563),IF(SUM($E563,$G563:AA563)<0,$E563+SUM($G563:AA563),IF(SUM($E563,$G563:AA563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0},{"$f":"-IF($D563=0,0,IF(AC$243>($C563+$D563),$E563+SUM($G563:AB563),IF(SUM($E563,$G563:AB563)<0,$E563+SUM($G563:AB563),IF(SUM($E563,$G563:AB563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0},{"$f":"-IF($D563=0,0,IF(AD$243>($C563+$D563),$E563+SUM($G563:AC563),IF(SUM($E563,$G563:AC563)<0,$E563+SUM($G563:AC563),IF(SUM($E563,$G563:AC563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0},{"$f":"-IF($D563=0,0,IF(AE$243>($C563+$D563),$E563+SUM($G563:AD563),IF(SUM($E563,$G563:AD563)<0,$E563+SUM($G563:AD563),IF(SUM($E563,$G563:AD563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0},{"$f":"-IF($D563=0,0,IF(AF$243>($C563+$D563),$E563+SUM($G563:AE563),IF(SUM($E563,$G563:AE563)<0,$E563+SUM($G563:AE563),IF(SUM($E563,$G563:AE563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C564,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C564,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D564=0,0,IF(Z$243>($C564+$D564),$E564+SUM($G564:Y564),IF(SUM($E564,$G564:Y564)<0,$E564+SUM($G564:Y564),IF(SUM($E564,$G564:Y564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":0},{"$f":"-IF($D564=0,0,IF(AA$243>($C564+$D564),$E564+SUM($G564:Z564),IF(SUM($E564,$G564:Z564)<0,$E564+SUM($G564:Z564),IF(SUM($E564,$G564:Z564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":0},{"$f":"-IF($D564=0,0,IF(AB$243>($C564+$D564),$E564+SUM($G564:AA564),IF(SUM($E564,$G564:AA564)<0,$E564+SUM($G564:AA564),IF(SUM($E564,$G564:AA564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":0},{"$f":"-IF($D564=0,0,IF(AC$243>($C564+$D564),$E564+SUM($G564:AB564),IF(SUM($E564,$G564:AB564)<0,$E564+SUM($G564:AB564),IF(SUM($E564,$G564:AB564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":0},{"$f":"-IF($D564=0,0,IF(AD$243>($C564+$D564),$E564+SUM($G564:AC564),IF(SUM($E564,$G564:AC564)<0,$E564+SUM($G564:AC564),IF(SUM($E564,$G564:AC564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":0},{"$f":"-IF($D564=0,0,IF(AE$243>($C564+$D564),$E564+SUM($G564:AD564),IF(SUM($E564,$G564:AD564)<0,$E564+SUM($G564:AD564),IF(SUM($E564,$G564:AD564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":0},{"$f":"-IF($D564=0,0,IF(AF$243>($C564+$D564),$E564+SUM($G564:AE564),IF(SUM($E564,$G564:AE564)<0,$E564+SUM($G564:AE564),IF(SUM($E564,$G564:AE564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C565,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C565,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D565=0,0,IF(AA$243>($C565+$D565),$E565+SUM($G565:Z565),IF(SUM($E565,$G565:Z565)<0,$E565+SUM($G565:Z565),IF(SUM($E565,$G565:Z565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":0},{"$f":"-IF($D565=0,0,IF(AB$243>($C565+$D565),$E565+SUM($G565:AA565),IF(SUM($E565,$G565:AA565)<0,$E565+SUM($G565:AA565),IF(SUM($E565,$G565:AA565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":0},{"$f":"-IF($D565=0,0,IF(AC$243>($C565+$D565),$E565+SUM($G565:AB565),IF(SUM($E565,$G565:AB565)<0,$E565+SUM($G565:AB565),IF(SUM($E565,$G565:AB565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":0},{"$f":"-IF($D565=0,0,IF(AD$243>($C565+$D565),$E565+SUM($G565:AC565),IF(SUM($E565,$G565:AC565)<0,$E565+SUM($G565:AC565),IF(SUM($E565,$G565:AC565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":0},{"$f":"-IF($D565=0,0,IF(AE$243>($C565+$D565),$E565+SUM($G565:AD565),IF(SUM($E565,$G565:AD565)<0,$E565+SUM($G565:AD565),IF(SUM($E565,$G565:AD565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":0},{"$f":"-IF($D565=0,0,IF(AF$243>($C565+$D565),$E565+SUM($G565:AE565),IF(SUM($E565,$G565:AE565)<0,$E565+SUM($G565:AE565),IF(SUM($E565,$G565:AE565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C566,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C566,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D566=0,0,IF(AB$243>($C566+$D566),$E566+SUM($G566:AA566),IF(SUM($E566,$G566:AA566)<0,$E566+SUM($G566:AA566),IF(SUM($E566,$G566:AA566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":0},{"$f":"-IF($D566=0,0,IF(AC$243>($C566+$D566),$E566+SUM($G566:AB566),IF(SUM($E566,$G566:AB566)<0,$E566+SUM($G566:AB566),IF(SUM($E566,$G566:AB566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":0},{"$f":"-IF($D566=0,0,IF(AD$243>($C566+$D566),$E566+SUM($G566:AC566),IF(SUM($E566,$G566:AC566)<0,$E566+SUM($G566:AC566),IF(SUM($E566,$G566:AC566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":0},{"$f":"-IF($D566=0,0,IF(AE$243>($C566+$D566),$E566+SUM($G566:AD566),IF(SUM($E566,$G566:AD566)<0,$E566+SUM($G566:AD566),IF(SUM($E566,$G566:AD566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":0},{"$f":"-IF($D566=0,0,IF(AF$243>($C566+$D566),$E566+SUM($G566:AE566),IF(SUM($E566,$G566:AE566)<0,$E566+SUM($G566:AE566),IF(SUM($E566,$G566:AE566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C567,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C567,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D567=0,0,IF(AC$243>($C567+$D567),$E567+SUM($G567:AB567),IF(SUM($E567,$G567:AB567)<0,$E567+SUM($G567:AB567),IF(SUM($E567,$G567:AB567)=0,0,($E567+SUM($G567:$Q567))/($D567-COUNT($G567:$Q567))))))","v":0},{"$f":"-IF($D567=0,0,IF(AD$243>($C567+$D567),$E567+SUM($G567:AC567),IF(SUM($E567,$G567:AC567)<0,$E567+SUM($G567:AC567),IF(SUM($E567,$G567:AC567)=0,0,($E567+SUM($G567:$Q567))/($D567-COUNT($G567:$Q567))))))","v":0},{"$f":"-IF($D567=0,0,IF(AE$243>($C567+$D567),$E567+SUM($G567:AD567),IF(SUM($E567,$G567:AD567)<0,$E567+SUM($G567:AD567),IF(SUM($E567,$G567:AD567)=0,0,($E567+SUM($G567:$Q567))/($D567-COUNT($G567:$Q567))))))","v":0},{"$f":"-IF($D567=0,0,IF(AF$243>($C567+$D567),$E567+SUM($G567:AE567),IF(SUM($E567,$G567:AE567)<0,$E567+SUM($G567:AE567),IF(SUM($E567,$G567:AE567)=0,0,($E567+SUM($G567:$Q567))/($D567-COUNT($G567:$Q567))))))","v":0}]
[null,null,2029,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C568,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C568,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D568=0,0,IF(AD$243>($C568+$D568),$E568+SUM($G568:AC568),IF(SUM($E568,$G568:AC568)<0,$E568+SUM($G568:AC568),IF(SUM($E568,$G568:AC568)=0,0,($E568+SUM($G568:$Q568))/($D568-COUNT($G568:$Q568))))))","v":0},{"$f":"-IF($D568=0,0,IF(AE$243>($C568+$D568),$E568+SUM($G568:AD568),IF(SUM($E568,$G568:AD568)<0,$E568+SUM($G568:AD568),IF(SUM($E568,$G568:AD568)=0,0,($E568+SUM($G568:$Q568))/($D568-COUNT($G568:$Q568))))))","v":0},{"$f":"-IF($D568=0,0,IF(AF$243>($C568+$D568),$E568+SUM($G568:AE568),IF(SUM($E568,$G568:AE568)<0,$E568+SUM($G568:AE568),IF(SUM($E568,$G568:AE568)=0,0,($E568+SUM($G568:$Q568))/($D568-COUNT($G568:$Q568))))))","v":0}]
[null,null,2030,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C569,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C569,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D569=0,0,IF(AE$243>($C569+$D569),$E569+SUM($G569:AD569),IF(SUM($E569,$G569:AD569)<0,$E569+SUM($G569:AD569),IF(SUM($E569,$G569:AD569)=0,0,($E569+SUM($G569:$Q569))/($D569-COUNT($G569:$Q569))))))","v":0},{"$f":"-IF($D569=0,0,IF(AF$243>($C569+$D569),$E569+SUM($G569:AE569),IF(SUM($E569,$G569:AE569)<0,$E569+SUM($G569:AE569),IF(SUM($E569,$G569:AE569)=0,0,($E569+SUM($G569:$Q569))/($D569-COUNT($G569:$Q569))))))","v":0}]
[null,null,2031,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C570,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C570,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D570=0,0,IF(AF$243>($C570+$D570),$E570+SUM($G570:AE570),IF(SUM($E570,$G570:AE570)<0,$E570+SUM($G570:AE570),IF(SUM($E570,$G570:AE570)=0,0,($E570+SUM($G570:$Q570))/($D570-COUNT($G570:$Q570))))))","v":0}]
[null,null,2032,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$F$48,5,FALSE)","v":43},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C571,$G$171:$AF$171,0))","v":0},{"$f":"INDEX($G$215:$AF$225,MATCH(B544,$B$215:$B$225,0),MATCH(C571,$G$171:$AF$171,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E546:E571)-SUM(G197:AF197),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G545:G571)","v":0},{"$f":"SUM(H545:H571)","v":0},0,0,0,0,0,-0.12569884354265595,-0.23337993693049441,-0.31971129738814019,-0.35590730777350876,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462,-0.36342762348466462]

{"sheet":"Dx_Tax_Asset","index":14,"n_rows":572,"n_cols":32,"rows_kept":572,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"IF(COUNTIF(M11:AF11,\"CHECK\")+COUNTIF(D157:D167,\"CHECK\")+COUNTIF(E272:E572,\"CHECK\")>0,\"CHECK\",\"OK\")","v":"OK"}]
[null,"Distribution calculations"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Total Dx TAB value [$M nominal]"]
[null,"Opening balance",null,null,null,null,null,null,null,null,null,null,{"$f":"L10","v":3127.6923803485515},3667.4668520697123,4178.6033645689804,4617.0217138529451,4915.9434230147299,5068.6809527738906,5327.6482912197635,5578.3525908731772,5853.0222419734455,6000.1427162973796,6150.2544727457553,6376.1680212160263,6604.4494773078786,6816.6484124456201,7015.7465171422318,7240.10941973012,7454.5291695595624,7669.9189309710027,7880.0650043269097,8094.0426806999803]
[null,"Capital expenditure",null,null,null,null,null,null,null,null,null,null,{"$f":"M40","v":630.12536830033469},642.32671119142469,600.3744449017745,488.60578255558897,357.43299999999994,480.94766545800832,497.23872749669738,539.98702673582363,431.89724109050445,439.74990072105521,522.03452052039233,541.65451647463271,545.28977544878592,548.62490333804453,586.77561837683004,593.02354721136089,603.93518048004978,615.04758780088275,626.36446341641908,637.88956954328103]
[null,"Disposals",null,null,null,null,null,null,null,null,null,null,{"$f":"M54","v":-0.86199602999999991},-0.28500000000000003,-4.7889999999999997,-2.757763011632,-0.61798305249999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"M68","v":-85.961248906011548},-130.41777992415686,-157.16709561780965,-186.92631038217243,-204.07748718833977,-217.5304889408805,-239.37923090699078,-260.70412675255847,-284.77676676657018,-289.63814427267948,{"$f":"W68","v":-296.12097205012145},-313.37306038278075,-333.09084031104391,-349.52679864143306,-362.41271578894168,-378.6037973819183,-388.54541906860999,-404.90151444497553,-412.3867870433474,-425.57265015657674]
[null,"Accelerated depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"M140","v":-3.5276516431627121},-0.48741876799938139,0,0,0,-4.4498380712546339,-7.1551969362931951,-4.6132488829973166,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing balance",null,null,null,null,null,null,null,null,null,{"$f":"L168","v":3127.6923803485515},{"$f":"SUM(M5:M9)","v":3667.4668520697123},4178.6033645689804,4617.0217138529451,4915.9434230147299,5068.6809527738906,5327.6482912197635,5578.3525908731772,5853.0222419734455,6000.1427162973796,6150.2544727457553,6376.1680212160263,6604.4494773078786,6816.6484124456201,7015.7465171422318,7240.10941973012,7454.5291695595624,7669.9189309710027,7880.0650043269097,8094.0426806999803,8306.3596000866837]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(M96-M10,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(N96-N10,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Breakdown by asset categories [$M nominal]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"L85","v":2747.9351542509212},2994.356195470632,3292.8426997368106,3498.1907052500669,3606.1893085586171,3604.4871646061456,3704.3982851858154,3764.9281638314183,3810.3968084761841,3849.1103251900886,3876.5878791135924,{"$f":"W85","v":3915.878391685872},3958.2381558453308,4001.2708248161098,4038.4049924956034,4072.1507952409438,4120.3239821571888,4167.5445330586372,4213.9240184505979,4259.5703240019893]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"L86","v":110.23199411864655},179.49901422080984,229.73714709456786,278.14007871839294,322.81600036930291,362.89283746269297,411.67839565492744,463.60607030452957,504.20435022697666,534.65235659941106,571.16362381416343,607.00475766046043,645.5990856610747,684.33826785907149,725.42840479310826,766.51099845647946,806.51207973493058,846.10860243710283,885.34030686157598,924.24577716136866]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,32.22184132022889,153.90534843323061,258.52849663570544,371.59513493244242,465.79187598445947,532.72715890163477,590.59162904851019,652.87097448249426,714.77796919597824,775.52756275735692,842.43501560891298,913.21608383624903,979.70312712153111,1045.4977659202943,1115.744422016624,1186.2184817470825,1252.0183263609213,1316.7895741436112,1380.6259775899407,1443.6173803067782]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,25.689039803020073,93.462233981180034,154.75666657813525,215.17814214626733,258.06064844449475,286.00371349709576,309.4159884807213,337.32710258639315,363.18979532629902,386.9797635006214,413.81264065387006,440.52329956568843,465.33619801939034,489.63670969068744,516.17146485922115,542.74389544391875,566.68413575985539,590.07953537646563,612.98676916722764,635.4591081604683]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,35.125060801821327,37.923111414522474,39.203523922802972,41.143863869499995,42.570131614309808,42.311085317562046,40.984458306380468,40.035312320525428,38.941065836159474,37.573521758692223,36.659224111802232,35.689067245799968,34.35610482234334,32.941363931215967,33.672253134082723,35.219847981855459,35.818981350879973,36.471248342422911,37.011245546851704,37.579908212312489]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,3.2464930619437284,14.647959008108911,22.444822878998465,32.458833963345739,53.029871570493491,70.264234913532974,82.394324692641447,100.35920603898413,122.20211608501438,143.25800333561048,163.09854878165746,188.0024460041507,212.06014177908884,236.00020506279242,259.679890631653,282.67803275116819,305.46198171673404,327.24866079761756,348.13322369092197,368.20349464473856]
[null,"IT",null,null,null,null,null,null,null,null,null,null,31.472503385210331,48.319925618464332,44.286303807920348,46.007123518937902,34.983950437762282,44.861433021261902,57.093195418295821,66.439780526360465,66.039017865832506,55.841150176084952,44.548271051724647,51.286864124856997,55.499488200762343,63.731119333386609,64.399093645039244,69.478865659529234,60.660975557789286,56.417428101590559,55.057274765010312,54.564205031771202]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,15.866315493271788,17.213363421374865,17.08963368767666,16.974257175488347,17.925575183185877,19.821699782685251,19.41259000516796,19.31155934418075,19.883294815344669,19.814441895211846,19.193977982341558,31.974456158560272,45.397765439325681,53.179657835528594,59.156211326422437,65.203951586635398,70.45426144283428,74.945356845588847,78.789623000123839,82.249431033576059]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,107.67314850430861,107.43307722363525,97.666348865184403,98.57906766219854,96.989945531084928,89.964866285578751,89.722696259146346,97.992910202062802,139.77210728444396,120.09575519237097,102.3562461149123,99.471737537834088,100.53142787945622,92.382500416829075,79.113781600389302,80.992472444812307,83.288147871279307,86.348621438275842,85.302395062494739,90.455392276708068]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,18.230829609178503,17.415801699178502,17.384801699178503,13.838801699178504,13.838801699178504,13.524861289178503,21.212009652489016,35.30916685116992,73.615716861211638,77.28983589193021,80.399045512777406,93.120917396553551,107.72798253957453,117.66999757970454,123.97600264008773,138.91207841769454,153.30629760714947,167.96537042969038,182.89417019216603,198.09765987027123]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,3.2908215785747745,4.6629196619995756,4.9157049171262335,3.7473136218405569,1.8218976965210423,0.74471851566745428,0.17234438505799909,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M25)","v":3127.6923803485515},3667.4668520697114,4178.6033645689804,4617.0217138529451,4915.9434230147308,5068.6809527738897,5327.6482912197616,5578.3525908731763,5853.0222419734455,6000.1427162973796,6150.2544727457553,6376.1680212160254,6604.4494773078777,6816.648412445621,7015.7465171422318,7240.109419730119,7454.5291695595633,7669.9189309710027,7880.0650043269115,8094.0426806999812]
[]
[null,"Capital expenditure"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"M187","v":307.63235865425827},372.51951163096129,295.08715129882984,208.14512711341294,105.04640792280429,212.85722577276229,181.97711162455678,170.81334585156714,165.37467626080479,158.43348094158299,174.04183093751996,181.43149425625018,186.56122198077406,185.14945048319666,185.98565972980396,204.48702408439553,208.2495853275484,212.08137769757528,215.98367504721065,219.95777466807934]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"M188","v":69.712056922745887},55.20467581732035,55.434547413955428,53.72251700303746,50.977535098791037,61.374168676551491,66.55254645678896,57.385097710798355,48.943594352863961,56.309614445259719,57.18477076057485,61.456449263924384,63.2299155765119,67.215276595652071,68.93617779752833,69.582808154323516,70.863131824363066,72.167013449931346,73.494886497410079,74.847192408962414]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,122.54807829661084,111.64387021269319,125.25416282237903,112.07425569784095,89.554956966872666,84.339858384587842,92.779426899798736,94.902759088889141,96.114318547305828,105.34840631334798,112.6061431295016,111.88992039661019,114.56061687215148,122.34111490745177,126.11960014419292,125.00783681189205,127.30798100923086,129.65044785980072,132.03601610042102,134.46547879666878]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,68.117067904253062,66.705919123587122,69.940645943082117,56.482638214269748,44.450239551345206,42.117840221704306,48.565207501467526,48.254224056003089,47.608906832006106,52.292734029964421,54.014294606161322,53.952165082910078,55.148891871495998,59.058089820896406,60.919669255706445,60.113894700002646,61.21999036248269,62.34643818515238,63.493612647759171,64.661895120477951]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,4.8934382221319863,4.6790232154380273,5.8360155569839414,5.9326787736068285,4.7738604601867944,4.0282971885617034,4.5854515614391147,4.6703552138559496,4.6077150385476173,5.2351792078376613,5.413970584848478,5.2783677276355618,5.375417885879024,5.8268609528656539,6.0372285989837637,5.8671124148668081,5.9750672833003566,6.0850085213130836,6.1969726781052437,6.3109969753823805]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,11.40865,8.8378500000000013,11.687150000000001,23.055,21.373000000000001,17.657470032285307,24.472663310621343,29.797877046789491,30.768281583810936,31.24740528808266,37.907995228985833,39.064100088003372,40.881077787537016,42.545899664163493,43.768725589100093,45.404378333485091,46.239818894821212,47.090631562485925,47.957099183235663,48.839509808207197]
[null,"IT",null,null,null,null,null,null,null,null,null,null,18.72,13.032999999999999,20.512,12.401,30.948,35.954945418295814,39.175182817212551,33.594190102652263,24.755891243168694,18.874880052325643,31.461177525070443,31.955693019749596,37.528618435703464,33.713213981616285,39.245642432326505,27.918773541759013,28.432478974927374,28.955636588066039,29.488420301286453,30.031007234830124]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,3.34735,2.7051500000000002,2.6778499999999998,3.702,5.0640000000000001,3.3999888549833339,3.8882443281100847,4.802802640163895,4.5385596552000615,4.2351763905361546,17.59965803828937,20.108663781996821,17.14897743840789,17.00998428124436,18.422725385171045,18.656171196998912,18.999444747023691,19.349034530368925,19.705056765727715,20.067629810217102]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,18.261665669376693,2.5169999999999999,10.414999999999999,11.760747967479675,5.2450000000000001,11.530722544965766,21.145735798021359,57.459825015062563,5.5111785460778604,4.6638144312707999,19.082807825664219,21.91059771453147,14.91302256019503,9.4590075905747799,22.404113666410225,21.591328784182391,21.988609233811346,22.393199643713476,22.8052345171578,23.224850832273503]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,7.6871483633105111,14.097157198680907,38.306550010041711,3.674119030718574,3.1092096208472002,12.721871883776146,14.60706514302098,9.9420150401300216,6.3060050603831872,14.93607577760682,14.394219189454928,14.659072822540898,14.92879976247565,15.203489678105202,15.483233888182337]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,5.4847026309579574,4.4807111914245183,3.5299218665441492,1.3298177859413634,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB197","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M29:M39)","v":630.12536830033469},642.32671119142469,600.3744449017745,488.60578255558897,357.43299999999994,480.94766545800832,497.23872749669738,539.98702673582363,431.89724109050445,439.74990072105521,522.03452052039233,541.65451647463271,545.28977544878592,548.62490333804453,586.77561837683004,593.02354721136089,603.93518048004978,615.04758780088275,626.36446341641908,637.88956954328103]
[]
[null,"Disposals/Redundant assets"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M143,M215)","v":0},-0.254,-1.2430000000000001,-0.13273799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M144,M216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,-4.6968119999999995E-2,0,0,-2.6250250216320001,-0.30404264249999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,-0.81502790999999997,-3.1E-2,-3.5459999999999998,0,-0.31394040999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB153,AB225)","v":0},{"$f":"SUM(AC153,AC225)","v":0},{"$f":"SUM(AD153,AD225)","v":0},{"$f":"SUM(AE153,AE225)","v":0},{"$f":"SUM(AF153,AF225)","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M43:M53)","v":-0.86199602999999991},-0.28500000000000003,-4.7889999999999997,-2.757763011632,-0.61798305249999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M115,M201)","v":-58.565578702175571},{"$f":"SUM(N115,N201)","v":-73.413443288783384},-88.496145785573447,-100.01378581486298,-106.74855187527544,-109.24706776128232,-116.42613040124259,-121.91367407283992,-126.66115954690009,-130.95592701807922,-134.75131836524056,-139.0717300967919,-143.52855300999565,-148.01528280370252,-152.23985698446342,-156.31383716815083,-161.02903442610065,-165.70189230561505,-170.33736949581885,-174.94026091533078]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M116,M202)","v":-0.44503682058260957},-4.9665429435623176,-7.0316157901303331,-9.0465953521275146,-10.900698005401026,-12.588610484317019,-14.624871807186793,-16.786817788351271,-18.495587980429551,-19.798347230507321,-21.343636914277809,-22.862121263310083,-24.490733378515053,-26.125139661615318,-27.853584134157185,-29.581726875872423,-31.266609122190857,-32.935309025458139,-34.58941619761746,-36.230474004789563]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,-0.15904085497659215,-6.9232382566184834,-12.187524525642049,-17.877514645823918,-22.619674049697323,-26.00518699335192,-28.960669360709545,-32.190356035459843,-35.36472498592714,-38.440953461791906,-41.825074902165547,-45.402877111328173,-48.765978073388105,-52.094458811122117,-55.645540413734437,-59.207992198053191,-62.53673322654096,-65.814044413471294,-69.044613383583609,-72.232932317221298]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,-0.1674911439349594,-5.3871155882319322,-9.5191703749500558,-13.600131916042365,-16.507174498744206,-18.42496584299489,-20.059411142319473,-22.014717907006627,-23.818938657683677,-25.459856876715797,-27.303635694342987,-29.139266629208166,-30.848380200198914,-32.523334652362671,-34.347238671008881,-36.173654384065998,-37.824590745872399,-39.439204394390366,-41.021273654518453,-42.574349928145125]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,-2.0953876094308397,-3.3986107071575336,-3.8956756102869146,-4.5064110287970154,-5.0329067569345582,-5.3549241997432775,-5.5345975472941547,-5.7646016982219042,-5.9752591160148647,-6.149476854727653,-6.3841274508507428,-6.6113301510921936,-6.7901587770063969,-5.0959717499988937,-4.4896337512110298,-5.2679790458422939,-5.3228002917574164,-5.5450113168842909,-5.6283100126444605,-5.5686761686134805]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,-7.184053834817147E-3,-1.0409861291104465,-1.6731389156527308,-2.4839623928522503,-4.1386366569605091,-5.5273802531768288,-6.5077819642786681,-7.9549670007592441,-9.7123943332148226,-11.406859842035674,-13.004098006492592,-15.006404313065213,-16.941014503833429,-18.866214095302876,-20.770583469584889,-22.620429367919261,-24.453139813937685,-26.206068669181537,-27.886828229419049,-29.502444434497537]
[null,"IT",null,null,null,null,null,null,null,null,null,null,-1.8725777667459957,-17.066621810543989,-18.791180288982446,-23.424173081175617,-21.070517416500383,-23.723183021261903,-29.828597709147907,-33.99495276318023,-34.953758932916244,-30.167759176685955,-24.722584451938097,-27.74306894384425,-29.296987303079199,-33.045239669963642,-34.165870417836516,-36.736663643498957,-32.676026431126104,-30.315789924646289,-29.981490034525557,-29.027025862245534]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,-2.0003020718969213,-2.8288797336982063,-2.7932265121883124,-2.7506819923024661,-3.1678754005006251,-3.8090986325006253,-3.9892749890972916,-4.2310671689999761,-4.6074125753328845,-4.8556403034064441,-4.8191798620706567,-6.6853545012314157,-9.3670850422049767,-11.033430790350522,-12.374985124958087,-13.405861340800026,-14.508349344269115,-15.504768375833933,-16.245248732275506,-16.904634808968815]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,-18.454768830050064,-12.283728358450844,-9.5022812029858574,-10.724845076961289,-11.966036603006193,-11.772892571398172,-12.875521855104907,-15.680627932681414,-25.187530638150861,-22.403323508729478,-21.96731640274243,-20.850907372909333,-23.061950022822177,-22.727726407014558,-20.525422821987227,-19.295653357715388,-18.928135666814811,-23.439426019494572,-17.652237302944474,-18.591851716764634]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,-2.1938810523831829,-3.1086131079997172,-3.2771366114174905,-2.4982090812270394,-1.9254159253195147,-1.077179180853588,-0.57237413060945519,-0.17234438505800065,{"$f":"SUM(U125,U211)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC125,AC211)","v":0},{"$f":"SUM(AD125,AD211)","v":0},{"$f":"SUM(AE125,AE211)","v":0},{"$f":"SUM(AF125,AF211)","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M57:M67)","v":-85.961248906011548},-130.41777992415686,-157.16709561780965,-186.92631038217243,-204.07748718833977,-217.5304889408805,-239.37923090699078,-260.70412675255847,-284.77676676657018,-289.63814427267948,-296.12097205012145,-313.37306038278075,-333.09084031104391,-349.52679864143306,-362.41271578894168,-378.6037973819183,-388.54541906860999,-404.90151444497553,-412.3867870433474,-425.57265015657674]
[]
[null,"Accelerated depreciation"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"M129","v":-2.6457387323720329},-0.365564075999536,0,0,0,-3.6990374318102615,-5.0211025777118339,-3.4310271339614729,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"M130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,-0.70553032863254295,-9.7483753599876294E-2,0,0,0,-0.47020124436048771,-1.5394121051051444,-0.80540833994525063,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,-0.17638258215813621,-2.4370938399969101E-2,0,0,0,-0.28059939508388426,-0.59468225347621662,-0.37681340909059247,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB139","v":0},{"$f":"AC139","v":0},{"$f":"AD139","v":0},{"$f":"AE139","v":0},{"$f":"AF139","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M71:M81)","v":-3.5276516431627121},-0.48741876799938139,0,0,0,-4.4498380712546339,-7.1551969362931951,-4.6132488829973166,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing balance"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K38","v":2747.9351542509212},{"$f":"SUM(M15,M29,M43,M57,M71)","v":2994.356195470632},3292.8426997368106,3498.1907052500669,3606.1893085586171,3604.4871646061456,3704.3982851858154,3764.9281638314183,3810.3968084761841,3849.1103251900886,3876.5878791135924,3915.878391685872,3958.2381558453308,4001.2708248161098,4038.4049924956034,4072.1507952409438,4120.3239821571888,4167.5445330586372,4213.9240184505979,4259.5703240019893,4304.5878377547378]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K39","v":110.23199411864655},{"$f":"SUM(M16,M30,M44,M58,M72)","v":179.49901422080984},229.73714709456786,278.14007871839294,322.81600036930291,362.89283746269297,411.67839565492744,463.60607030452957,504.20435022697666,534.65235659941106,571.16362381416343,607.00475766046043,645.5990856610747,684.33826785907149,725.42840479310826,766.51099845647946,806.51207973493058,846.10860243710283,885.34030686157598,924.24577716136866,962.86249556554151]
[null,"Transformers",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K40","v":32.22184132022889},153.90534843323061,258.52849663570544,371.59513493244242,465.79187598445947,532.72715890163477,590.59162904851019,652.87097448249426,714.77796919597824,775.52756275735692,842.43501560891298,913.21608383624903,979.70312712153111,1045.4977659202943,1115.744422016624,1186.2184817470825,1252.0183263609213,1316.7895741436112,1380.6259775899407,1443.6173803067782,1505.8499267862258]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K41","v":25.689039803020073},93.462233981180034,154.75666657813525,215.17814214626733,258.06064844449475,286.00371349709576,309.4159884807213,337.32710258639315,363.18979532629902,386.9797635006214,413.81264065387006,440.52329956568843,465.33619801939034,489.63670969068744,516.17146485922115,542.74389544391875,566.68413575985539,590.07953537646563,612.98676916722764,635.4591081604683,657.54665335280117]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K42","v":35.125060801821327},37.923111414522474,39.203523922802972,41.143863869499995,42.570131614309808,42.311085317562046,40.984458306380468,40.035312320525428,38.941065836159474,37.573521758692223,36.659224111802232,35.689067245799968,34.35610482234334,32.941363931215967,33.672253134082723,35.219847981855459,35.818981350879973,36.471248342422911,37.011245546851704,37.579908212312489,38.322229019081391]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K43","v":3.2464930619437284},14.647959008108911,22.444822878998465,32.458833963345739,53.029871570493491,70.264234913532974,82.394324692641447,100.35920603898413,122.20211608501438,143.25800333561048,163.09854878165746,188.0024460041507,212.06014177908884,236.00020506279242,259.679890631653,282.67803275116819,305.46198171673404,327.24866079761756,348.13322369092197,368.20349464473856,387.54056001844822]
[null,"IT",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K44","v":31.472503385210331},48.319925618464332,44.286303807920348,46.007123518937902,34.983950437762282,44.861433021261902,57.093195418295821,66.439780526360465,66.039017865832506,55.841150176084952,44.548271051724647,51.286864124856997,55.499488200762343,63.731119333386609,64.399093645039244,69.478865659529234,60.660975557789286,56.417428101590559,55.057274765010312,54.564205031771202,55.568186404355785]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K45","v":15.866315493271788},17.213363421374865,17.08963368767666,16.974257175488347,17.925575183185877,19.821699782685251,19.41259000516796,19.31155934418075,19.883294815344669,19.814441895211846,19.193977982341558,31.974456158560272,45.397765439325681,53.179657835528594,59.156211326422437,65.203951586635398,70.45426144283428,74.945356845588847,78.789623000123839,82.249431033576059,85.412426034824335]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K46","v":107.67314850430861},107.43307722363525,97.666348865184403,98.57906766219854,96.989945531084928,89.964866285578751,89.722696259146346,97.992910202062802,139.77210728444396,120.09575519237097,102.3562461149123,99.471737537834088,100.53142787945622,92.382500416829075,79.113781600389302,80.992472444812307,83.288147871279307,86.348621438275842,85.302395062494739,90.455392276708068,95.088391392216934]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K47","v":18.230829609178503},17.415801699178502,17.384801699178503,13.838801699178504,13.838801699178504,13.524861289178503,21.212009652489016,35.30916685116992,73.615716861211638,77.28983589193021,80.399045512777406,93.120917396553551,107.72798253957453,117.66999757970454,123.97600264008773,138.91207841769454,153.30629760714947,167.96537042969038,182.89417019216603,198.09765987027123,213.58089375845356]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K48","v":0},3.2908215785747745,4.6629196619995756,4.9157049171262335,3.7473136218405569,1.8218976965210423,0.74471851566745428,0.17234438505799909,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,{"$f":"SUM(AB25,AB39,AB53,AB67,AB81)","v":-1.5543122344752192E-15},{"$f":"SUM(AC25,AC39,AC53,AC67,AC81)","v":-1.5543122344752192E-15},{"$f":"SUM(AD25,AD39,AD53,AD67,AD81)","v":-1.5543122344752192E-15},{"$f":"SUM(AE25,AE39,AE53,AE67,AE81)","v":-1.5543122344752192E-15},{"$f":"SUM(AF25,AF39,AF53,AF67,AF81)","v":-1.5543122344752192E-15}]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L85:L95)","v":3127.6923803485515},3667.4668520697114,4178.6033645689804,4617.0217138529451,4915.9434230147308,5068.6809527738897,5327.6482912197616,5578.3525908731763,5853.0222419734455,6000.1427162973796,6150.2544727457553,6376.1680212160254,6604.4494773078777,6816.648412445621,7015.7465171422318,7240.109419730119,7454.5291695595633,7669.9189309710027,7880.0650043269115,8094.0426806999812,8306.3596000866874]
[]
[null,"Initial capital base [$M nominal]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"L157","v":2747.9351542509212},2686.7238368163735,2626.3633787251133,2566.2455360956155,2507.518797586506,2449.6000461988801,2387.982257379444,2325.0424034141065,2263.6926248925192,2205.7738735048933,2147.8551221172675,{"$f":"W157","v":2089.9363707296416},2032.0176193420155,1974.0988679543893,1916.1801165667632,1858.2613651791371,1800.342613791511,1742.4238624038849,1684.5051110162588,1626.5863596286326]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"L158","v":110.23199411864655},109.78695729806394,107.60889663141145,105.46241085980738,103.32292222202328,101.20194734251344,99.08097246300359,96.959997583493745,94.8390227039839,92.718047824474056,90.597072944964211,88.476098065454366,86.355123185944521,84.234148306434676,82.113173426924831,79.992198547414986,77.871223667905141,75.750248788395297,73.629273908885452,71.508299029375607]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,32.22184132022889,31.357270136619753,30.463952041231934,29.67965474531356,28.897914108846084,28.122938152929432,26.877760952652292,24.563372891630497,22.982988595768592,22.20801263985194,21.433036683935288,20.658060728018636,19.883084772101984,19.108108816185332,18.33313286026868,17.558156904352028,16.783180948435376,16.008204992518724,15.23322903660207,14.458253080685417]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,25.689039803020073,25.345166076926976,24.474817410578613,23.641103646798999,22.810107630721188,21.986302519561885,20.8818980133187,19.46341064868318,18.262792128433286,17.438987017273984,16.615181906114682,15.791376794955378,14.967571683796074,14.143766572636769,13.319961461477465,12.496156350318161,11.672351239158857,10.848546127999553,10.024741016840249,9.2009359056809448]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,35.125060801821327,33.02967319239049,30.283520914850556,27.577179038957297,24.879659320899307,22.205482203086149,19.53130508527299,16.857127967459832,14.182950849646673,11.508773731833514,8.8345966140203558,6.1604194962071981,3.4862423783940404,0.81206526058088269,0,0,0,0,0,0]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,3.2464930619437284,3.2393090081089113,3.1110148789984646,2.9845806033457341,2.8585584792934839,2.7336268696289743,2.6086952599644646,2.4837636502999549,2.3588320406354453,2.2339004309709356,2.1089688213064259,1.9840372116419165,1.859105601977407,1.7341739923128976,1.6092423826483881,1.4843107729838787,1.3593791633193693,1.2344475536548598,1.1095159439903504,0.9845843343258408]
[null,"IT",null,null,null,null,null,null,null,null,null,null,31.472503385210331,29.599925618464336,21.893303807920347,14.298623518937902,6.728700437762285,0.95580802126190267,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,15.866315493271788,13.866013421374866,11.70660368767666,9.9899831754883479,8.6361559831858816,7.326164422685256,6.0161728621846304,4.7061813016840048,3.3961897411833797,2.0861981806827545,0.77620662018212938,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,107.67314850430861,89.171411554258555,80.540016329683056,74.463001633797475,65.936344740884408,59.876985653418323,54.121669208452239,48.366352763486155,42.611036318520071,36.855719873553987,31.100403428587903,25.345086983621819,19.589770538655735,13.834454093689651,8.0791376487235667,2.3238212037574817,0,0,0,0]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,18.230829609178503,17.415801699178502,17.384801699178503,13.838801699178504,13.838801699178504,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M101:M111)","v":3127.6923803485515},3039.5353648217597,2953.8303061266429,2868.1808750172404,2785.4279622093009,2707.5341626731442,2630.6255925134715,2551.9674715100223,2475.85129855987,2404.3483744927134,2332.8454504255574,2261.8763112987194,2191.6833787920632,2121.4904462854083,2053.1596256359849,1985.6408702471422,1921.553610099508,1859.7901711556319,1798.0267322117552,1736.2632932678789]
[]
[null,"Depreciation"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"M245","v":-58.565578702175571},-59.740894015260793,-58.874842629498033,-58.594000519109578,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606,-57.91875138762606]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"M275","v":-0.44503682058260957},-2.178060666652482,-2.1464857716040768,-2.1394886377840923,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404,-2.1209748795098404]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"M305","v":-0.15904085497659215},-0.79583434178794099,-0.78429729591837338,-0.78174063646747383,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369,-0.77497595591665369]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,{"$f":"M335","v":-0.1674911439349594},-0.84597772794839488,-0.83371376377961304,-0.83099601607781048,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366,-0.82380511115930366]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,{"$f":"M365","v":-2.0953876094308397},-2.7461522775399354,-2.7063418758932594,-2.6975197180579888,-2.6741771178131577,-2.6741771178131577,-2.6741771178131577,-2.6741771178131577,-2.6741771178131577,-2.6741771178131577,-2.6741771178131577,-2.6741771178131577,-2.6741771178131577,-0.81206526058088269,0,0,0,0,0,0]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,{"$f":"M395","v":-7.184053834817147E-3},-0.1282941291104466,-0.12643427565273058,-0.12602212405225019,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953,-0.12493160966450953]
[null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"M425","v":-1.8725777667459957},-7.7066218105439894,-7.5946802889824463,-7.5699230811756166,-5.7728924165003823,-0.95580802126190267,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,{"$f":"M455","v":-2.0003020718969213},-2.1594097336982063,-1.7166205121883125,-1.3538271923024656,-1.3099915605006252,-1.3099915605006252,-1.3099915605006252,-1.3099915605006252,-1.3099915605006252,-1.3099915605006252,-0.77620662018212938,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,{"$f":"M485","v":-18.454768830050064},-8.6313952245755061,-6.0770146958855866,-5.9016318712810723,-5.755316444966085,-5.755316444966085,-5.755316444966085,-5.755316444966085,-5.755316444966085,-5.755316444966085,-5.755316444966085,-5.755316444966085,-5.755316444966085,-5.755316444966085,-5.755316444966085,-2.3238212037574817,0,0,0,0]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"M515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"M545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M115:M125)","v":-83.767367853628372},-84.932639927117691,-80.860431109402427,-79.99514979630834,-77.275816483656612,-72.458732088418131,-71.502924067156229,-71.502924067156229,-71.502924067156229,-71.502924067156229,-70.969139126837732,-70.192932506655609,-70.192932506655609,-68.33082064942333,-67.51875538884245,-64.087260147633842,-61.763438943876359,-61.763438943876359,-61.763438943876359,-61.763438943876359]
[]
[null,"Accelerated depreciation"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K565*Dx_Inputs!K$32","v":-2.6457387323720329},{"$f":"-Dx_Inputs!L565*Dx_Inputs!L$32","v":-0.365564075999536},{"$f":"-Dx_Inputs!M565*Dx_Inputs!M$32","v":0},{"$f":"-Dx_Inputs!N565*Dx_Inputs!N$32","v":0},{"$f":"-Dx_Inputs!O565*Dx_Inputs!O$32","v":0},{"$f":"-Dx_Inputs!P565*Dx_Inputs!P$32","v":-3.6990374318102615},{"$f":"-Dx_Inputs!Q565*Dx_Inputs!Q$32","v":-5.0211025777118339},{"$f":"-Dx_Inputs!R565*Dx_Inputs!R$32","v":-3.4310271339614729},{"$f":"-Dx_Inputs!S565*Dx_Inputs!S$32","v":0},{"$f":"-Dx_Inputs!T565*Dx_Inputs!T$32","v":0}]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K566*Dx_Inputs!K$32","v":0},{"$f":"-Dx_Inputs!L566*Dx_Inputs!L$32","v":0},{"$f":"-Dx_Inputs!M566*Dx_Inputs!M$32","v":0},{"$f":"-Dx_Inputs!N566*Dx_Inputs!N$32","v":0},{"$f":"-Dx_Inputs!O566*Dx_Inputs!O$32","v":0},{"$f":"-Dx_Inputs!P566*Dx_Inputs!P$32","v":0},{"$f":"-Dx_Inputs!Q566*Dx_Inputs!Q$32","v":0},{"$f":"-Dx_Inputs!R566*Dx_Inputs!R$32","v":0},{"$f":"-Dx_Inputs!S566*Dx_Inputs!S$32","v":0},{"$f":"-Dx_Inputs!T566*Dx_Inputs!T$32","v":0}]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K567*Dx_Inputs!K$32","v":-0.70553032863254295},{"$f":"-Dx_Inputs!L567*Dx_Inputs!L$32","v":-9.7483753599876294E-2},{"$f":"-Dx_Inputs!M567*Dx_Inputs!M$32","v":0},{"$f":"-Dx_Inputs!N567*Dx_Inputs!N$32","v":0},{"$f":"-Dx_Inputs!O567*Dx_Inputs!O$32","v":0},{"$f":"-Dx_Inputs!P567*Dx_Inputs!P$32","v":-0.47020124436048771},{"$f":"-Dx_Inputs!Q567*Dx_Inputs!Q$32","v":-1.5394121051051444},{"$f":"-Dx_Inputs!R567*Dx_Inputs!R$32","v":-0.80540833994525063},{"$f":"-Dx_Inputs!S567*Dx_Inputs!S$32","v":0},{"$f":"-Dx_Inputs!T567*Dx_Inputs!T$32","v":0}]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K568*Dx_Inputs!K$32","v":-0.17638258215813621},{"$f":"-Dx_Inputs!L568*Dx_Inputs!L$32","v":-2.4370938399969101E-2},{"$f":"-Dx_Inputs!M568*Dx_Inputs!M$32","v":0},{"$f":"-Dx_Inputs!N568*Dx_Inputs!N$32","v":0},{"$f":"-Dx_Inputs!O568*Dx_Inputs!O$32","v":0},{"$f":"-Dx_Inputs!P568*Dx_Inputs!P$32","v":-0.28059939508388426},{"$f":"-Dx_Inputs!Q568*Dx_Inputs!Q$32","v":-0.59468225347621662},{"$f":"-Dx_Inputs!R568*Dx_Inputs!R$32","v":-0.37681340909059247},{"$f":"-Dx_Inputs!S568*Dx_Inputs!S$32","v":0},{"$f":"-Dx_Inputs!T568*Dx_Inputs!T$32","v":0}]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K569*Dx_Inputs!K$32","v":0},{"$f":"-Dx_Inputs!L569*Dx_Inputs!L$32","v":0},{"$f":"-Dx_Inputs!M569*Dx_Inputs!M$32","v":0},{"$f":"-Dx_Inputs!N569*Dx_Inputs!N$32","v":0},{"$f":"-Dx_Inputs!O569*Dx_Inputs!O$32","v":0},{"$f":"-Dx_Inputs!P569*Dx_Inputs!P$32","v":0},{"$f":"-Dx_Inputs!Q569*Dx_Inputs!Q$32","v":0},{"$f":"-Dx_Inputs!R569*Dx_Inputs!R$32","v":0},{"$f":"-Dx_Inputs!S569*Dx_Inputs!S$32","v":0},{"$f":"-Dx_Inputs!T569*Dx_Inputs!T$32","v":0}]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K570*Dx_Inputs!K$32","v":0},{"$f":"-Dx_Inputs!L570*Dx_Inputs!L$32","v":0},{"$f":"-Dx_Inputs!M570*Dx_Inputs!M$32","v":0},{"$f":"-Dx_Inputs!N570*Dx_Inputs!N$32","v":0},{"$f":"-Dx_Inputs!O570*Dx_Inputs!O$32","v":0},{"$f":"-Dx_Inputs!P570*Dx_Inputs!P$32","v":0},{"$f":"-Dx_Inputs!Q570*Dx_Inputs!Q$32","v":0},{"$f":"-Dx_Inputs!R570*Dx_Inputs!R$32","v":0},{"$f":"-Dx_Inputs!S570*Dx_Inputs!S$32","v":0},{"$f":"-Dx_Inputs!T570*Dx_Inputs!T$32","v":0}]
[null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K571*Dx_Inputs!K$32","v":0},{"$f":"-Dx_Inputs!L571*Dx_Inputs!L$32","v":0},{"$f":"-Dx_Inputs!M571*Dx_Inputs!M$32","v":0},{"$f":"-Dx_Inputs!N571*Dx_Inputs!N$32","v":0},{"$f":"-Dx_Inputs!O571*Dx_Inputs!O$32","v":0},{"$f":"-Dx_Inputs!P571*Dx_Inputs!P$32","v":0},{"$f":"-Dx_Inputs!Q571*Dx_Inputs!Q$32","v":0},{"$f":"-Dx_Inputs!R571*Dx_Inputs!R$32","v":0},{"$f":"-Dx_Inputs!S571*Dx_Inputs!S$32","v":0},{"$f":"-Dx_Inputs!T571*Dx_Inputs!T$32","v":0}]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K572*Dx_Inputs!K$32","v":0},{"$f":"-Dx_Inputs!L572*Dx_Inputs!L$32","v":0},{"$f":"-Dx_Inputs!M572*Dx_Inputs!M$32","v":0},{"$f":"-Dx_Inputs!N572*Dx_Inputs!N$32","v":0},{"$f":"-Dx_Inputs!O572*Dx_Inputs!O$32","v":0},{"$f":"-Dx_Inputs!P572*Dx_Inputs!P$32","v":0},{"$f":"-Dx_Inputs!Q572*Dx_Inputs!Q$32","v":0},{"$f":"-Dx_Inputs!R572*Dx_Inputs!R$32","v":0},{"$f":"-Dx_Inputs!S572*Dx_Inputs!S$32","v":0},{"$f":"-Dx_Inputs!T572*Dx_Inputs!T$32","v":0}]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K573*Dx_Inputs!K$32","v":0},{"$f":"-Dx_Inputs!L573*Dx_Inputs!L$32","v":0},{"$f":"-Dx_Inputs!M573*Dx_Inputs!M$32","v":0},{"$f":"-Dx_Inputs!N573*Dx_Inputs!N$32","v":0},{"$f":"-Dx_Inputs!O573*Dx_Inputs!O$32","v":0},{"$f":"-Dx_Inputs!P573*Dx_Inputs!P$32","v":0},{"$f":"-Dx_Inputs!Q573*Dx_Inputs!Q$32","v":0},{"$f":"-Dx_Inputs!R573*Dx_Inputs!R$32","v":0},{"$f":"-Dx_Inputs!S573*Dx_Inputs!S$32","v":0},{"$f":"-Dx_Inputs!T573*Dx_Inputs!T$32","v":0}]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K574*Dx_Inputs!K$32","v":0},{"$f":"-Dx_Inputs!L574*Dx_Inputs!L$32","v":0},{"$f":"-Dx_Inputs!M574*Dx_Inputs!M$32","v":0},{"$f":"-Dx_Inputs!N574*Dx_Inputs!N$32","v":0},{"$f":"-Dx_Inputs!O574*Dx_Inputs!O$32","v":0},{"$f":"-Dx_Inputs!P574*Dx_Inputs!P$32","v":0},{"$f":"-Dx_Inputs!Q574*Dx_Inputs!Q$32","v":0},{"$f":"-Dx_Inputs!R574*Dx_Inputs!R$32","v":0},{"$f":"-Dx_Inputs!S574*Dx_Inputs!S$32","v":0},{"$f":"-Dx_Inputs!T574*Dx_Inputs!T$32","v":0}]
[null,"Equity Raising Costs"]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M129:M139)","v":-3.5276516431627121},{"$f":"SUM(N129:N139)","v":-0.48741876799938139},{"$f":"SUM(O129:O139)","v":0},{"$f":"SUM(P129:P139)","v":0},{"$f":"SUM(Q129:Q139)","v":0},{"$f":"SUM(R129:R139)","v":-4.4498380712546339},-7.1551969362931951,-4.6132488829973166,0,0]
[]
[null,"Disposals/Redundant assets"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K581","v":0},{"$f":"-Dx_Inputs!L581","v":-0.254},{"$f":"-Dx_Inputs!M581","v":-1.2430000000000001},{"$f":"-Dx_Inputs!N581","v":-0.13273799},{"$f":"-Dx_Inputs!O581","v":0},{"$f":"-Dx_Inputs!P581","v":0},{"$f":"-Dx_Inputs!Q581","v":0},{"$f":"-Dx_Inputs!R581","v":0},{"$f":"-Dx_Inputs!S581","v":0},{"$f":"-Dx_Inputs!T581","v":0},{"$f":"-Dx_Inputs!U581","v":0},{"$f":"-Dx_Inputs!V581","v":0},{"$f":"-Dx_Inputs!W581","v":0},{"$f":"-Dx_Inputs!X581","v":0},{"$f":"-Dx_Inputs!Y581","v":0},{"$f":"-Dx_Inputs!Z581","v":0},{"$f":"-Dx_Inputs!AA581","v":0},{"$f":"-Dx_Inputs!AB581","v":0},{"$f":"-Dx_Inputs!AC581","v":0},{"$f":"-Dx_Inputs!AD581","v":0}]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K582","v":0},{"$f":"-Dx_Inputs!L582","v":0},{"$f":"-Dx_Inputs!M582","v":0},{"$f":"-Dx_Inputs!N582","v":0},{"$f":"-Dx_Inputs!O582","v":0},{"$f":"-Dx_Inputs!P582","v":0},{"$f":"-Dx_Inputs!Q582","v":0},{"$f":"-Dx_Inputs!R582","v":0},{"$f":"-Dx_Inputs!S582","v":0},{"$f":"-Dx_Inputs!T582","v":0},{"$f":"-Dx_Inputs!U582","v":0},{"$f":"-Dx_Inputs!V582","v":0},{"$f":"-Dx_Inputs!W582","v":0},{"$f":"-Dx_Inputs!X582","v":0},{"$f":"-Dx_Inputs!Y582","v":0},{"$f":"-Dx_Inputs!Z582","v":0},{"$f":"-Dx_Inputs!AA582","v":0},{"$f":"-Dx_Inputs!AB582","v":0},{"$f":"-Dx_Inputs!AC582","v":0},{"$f":"-Dx_Inputs!AD582","v":0}]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K583","v":0},{"$f":"-Dx_Inputs!L583","v":0},{"$f":"-Dx_Inputs!M583","v":0},{"$f":"-Dx_Inputs!N583","v":0},{"$f":"-Dx_Inputs!O583","v":0},{"$f":"-Dx_Inputs!P583","v":0},{"$f":"-Dx_Inputs!Q583","v":0},{"$f":"-Dx_Inputs!R583","v":0},{"$f":"-Dx_Inputs!S583","v":0},{"$f":"-Dx_Inputs!T583","v":0},{"$f":"-Dx_Inputs!U583","v":0},{"$f":"-Dx_Inputs!V583","v":0},{"$f":"-Dx_Inputs!W583","v":0},{"$f":"-Dx_Inputs!X583","v":0},{"$f":"-Dx_Inputs!Y583","v":0},{"$f":"-Dx_Inputs!Z583","v":0},{"$f":"-Dx_Inputs!AA583","v":0},{"$f":"-Dx_Inputs!AB583","v":0},{"$f":"-Dx_Inputs!AC583","v":0},{"$f":"-Dx_Inputs!AD583","v":0}]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K584","v":0},{"$f":"-Dx_Inputs!L584","v":0},{"$f":"-Dx_Inputs!M584","v":0},{"$f":"-Dx_Inputs!N584","v":0},{"$f":"-Dx_Inputs!O584","v":0},{"$f":"-Dx_Inputs!P584","v":0},{"$f":"-Dx_Inputs!Q584","v":0},{"$f":"-Dx_Inputs!R584","v":0},{"$f":"-Dx_Inputs!S584","v":0},{"$f":"-Dx_Inputs!T584","v":0},{"$f":"-Dx_Inputs!U584","v":0},{"$f":"-Dx_Inputs!V584","v":0},{"$f":"-Dx_Inputs!W584","v":0},{"$f":"-Dx_Inputs!X584","v":0},{"$f":"-Dx_Inputs!Y584","v":0},{"$f":"-Dx_Inputs!Z584","v":0},{"$f":"-Dx_Inputs!AA584","v":0},{"$f":"-Dx_Inputs!AB584","v":0},{"$f":"-Dx_Inputs!AC584","v":0},{"$f":"-Dx_Inputs!AD584","v":0}]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K585","v":0},{"$f":"-Dx_Inputs!L585","v":0},{"$f":"-Dx_Inputs!M585","v":0},{"$f":"-Dx_Inputs!N585","v":0},{"$f":"-Dx_Inputs!O585","v":0},{"$f":"-Dx_Inputs!P585","v":0},{"$f":"-Dx_Inputs!Q585","v":0},{"$f":"-Dx_Inputs!R585","v":0},{"$f":"-Dx_Inputs!S585","v":0},{"$f":"-Dx_Inputs!T585","v":0},{"$f":"-Dx_Inputs!U585","v":0},{"$f":"-Dx_Inputs!V585","v":0},{"$f":"-Dx_Inputs!W585","v":0},{"$f":"-Dx_Inputs!X585","v":0},{"$f":"-Dx_Inputs!Y585","v":0},{"$f":"-Dx_Inputs!Z585","v":0},{"$f":"-Dx_Inputs!AA585","v":0},{"$f":"-Dx_Inputs!AB585","v":0},{"$f":"-Dx_Inputs!AC585","v":0},{"$f":"-Dx_Inputs!AD585","v":0}]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K586","v":0},{"$f":"-Dx_Inputs!L586","v":0},{"$f":"-Dx_Inputs!M586","v":0},{"$f":"-Dx_Inputs!N586","v":0},{"$f":"-Dx_Inputs!O586","v":0},{"$f":"-Dx_Inputs!P586","v":0},{"$f":"-Dx_Inputs!Q586","v":0},{"$f":"-Dx_Inputs!R586","v":0},{"$f":"-Dx_Inputs!S586","v":0},{"$f":"-Dx_Inputs!T586","v":0},{"$f":"-Dx_Inputs!U586","v":0},{"$f":"-Dx_Inputs!V586","v":0},{"$f":"-Dx_Inputs!W586","v":0},{"$f":"-Dx_Inputs!X586","v":0},{"$f":"-Dx_Inputs!Y586","v":0},{"$f":"-Dx_Inputs!Z586","v":0},{"$f":"-Dx_Inputs!AA586","v":0},{"$f":"-Dx_Inputs!AB586","v":0},{"$f":"-Dx_Inputs!AC586","v":0},{"$f":"-Dx_Inputs!AD586","v":0}]
[null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K587","v":0},{"$f":"-Dx_Inputs!L587","v":0},{"$f":"-Dx_Inputs!M587","v":0},{"$f":"-Dx_Inputs!N587","v":0},{"$f":"-Dx_Inputs!O587","v":0},{"$f":"-Dx_Inputs!P587","v":0},{"$f":"-Dx_Inputs!Q587","v":0},{"$f":"-Dx_Inputs!R587","v":0},{"$f":"-Dx_Inputs!S587","v":0},{"$f":"-Dx_Inputs!T587","v":0},{"$f":"-Dx_Inputs!U587","v":0},{"$f":"-Dx_Inputs!V587","v":0},{"$f":"-Dx_Inputs!W587","v":0},{"$f":"-Dx_Inputs!X587","v":0},{"$f":"-Dx_Inputs!Y587","v":0},{"$f":"-Dx_Inputs!Z587","v":0},{"$f":"-Dx_Inputs!AA587","v":0},{"$f":"-Dx_Inputs!AB587","v":0},{"$f":"-Dx_Inputs!AC587","v":0},{"$f":"-Dx_Inputs!AD587","v":0}]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K588","v":0},{"$f":"-Dx_Inputs!L588","v":0},{"$f":"-Dx_Inputs!M588","v":0},{"$f":"-Dx_Inputs!N588","v":0},{"$f":"-Dx_Inputs!O588","v":0},{"$f":"-Dx_Inputs!P588","v":0},{"$f":"-Dx_Inputs!Q588","v":0},{"$f":"-Dx_Inputs!R588","v":0},{"$f":"-Dx_Inputs!S588","v":0},{"$f":"-Dx_Inputs!T588","v":0},{"$f":"-Dx_Inputs!U588","v":0},{"$f":"-Dx_Inputs!V588","v":0},{"$f":"-Dx_Inputs!W588","v":0},{"$f":"-Dx_Inputs!X588","v":0},{"$f":"-Dx_Inputs!Y588","v":0},{"$f":"-Dx_Inputs!Z588","v":0},{"$f":"-Dx_Inputs!AA588","v":0},{"$f":"-Dx_Inputs!AB588","v":0},{"$f":"-Dx_Inputs!AC588","v":0},{"$f":"-Dx_Inputs!AD588","v":0}]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K589","v":-4.6968119999999995E-2},{"$f":"-Dx_Inputs!L589","v":0},{"$f":"-Dx_Inputs!M589","v":0},{"$f":"-Dx_Inputs!N589","v":-2.6250250216320001},{"$f":"-Dx_Inputs!O589","v":-0.30404264249999996},{"$f":"-Dx_Inputs!P589","v":0},{"$f":"-Dx_Inputs!Q589","v":0},{"$f":"-Dx_Inputs!R589","v":0},{"$f":"-Dx_Inputs!S589","v":0},{"$f":"-Dx_Inputs!T589","v":0},{"$f":"-Dx_Inputs!U589","v":0},{"$f":"-Dx_Inputs!V589","v":0},{"$f":"-Dx_Inputs!W589","v":0},{"$f":"-Dx_Inputs!X589","v":0},{"$f":"-Dx_Inputs!Y589","v":0},{"$f":"-Dx_Inputs!Z589","v":0},{"$f":"-Dx_Inputs!AA589","v":0},{"$f":"-Dx_Inputs!AB589","v":0},{"$f":"-Dx_Inputs!AC589","v":0},{"$f":"-Dx_Inputs!AD589","v":0}]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K590","v":-0.81502790999999997},{"$f":"-Dx_Inputs!L590","v":-3.1E-2},{"$f":"-Dx_Inputs!M590","v":-3.5459999999999998},{"$f":"-Dx_Inputs!N590","v":0},{"$f":"-Dx_Inputs!O590","v":-0.31394040999999995},{"$f":"-Dx_Inputs!P590","v":0},{"$f":"-Dx_Inputs!Q590","v":0},{"$f":"-Dx_Inputs!R590","v":0},{"$f":"-Dx_Inputs!S590","v":0},{"$f":"-Dx_Inputs!T590","v":0},{"$f":"-Dx_Inputs!U590","v":0},{"$f":"-Dx_Inputs!V590","v":0},{"$f":"-Dx_Inputs!W590","v":0},{"$f":"-Dx_Inputs!X590","v":0},{"$f":"-Dx_Inputs!Y590","v":0},{"$f":"-Dx_Inputs!Z590","v":0},{"$f":"-Dx_Inputs!AA590","v":0},{"$f":"-Dx_Inputs!AB590","v":0},{"$f":"-Dx_Inputs!AC590","v":0},{"$f":"-Dx_Inputs!AD590","v":0}]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!K591","v":0},{"$f":"-Dx_Inputs!L591","v":0},{"$f":"-Dx_Inputs!M591","v":0},{"$f":"-Dx_Inputs!N591","v":0},{"$f":"-Dx_Inputs!O591","v":0},{"$f":"-Dx_Inputs!P591","v":0},{"$f":"-Dx_Inputs!Q591","v":0},{"$f":"-Dx_Inputs!R591","v":0},{"$f":"-Dx_Inputs!S591","v":0},{"$f":"-Dx_Inputs!T591","v":0},{"$f":"-Dx_Inputs!U591","v":0},{"$f":"-Dx_Inputs!V591","v":0},{"$f":"-Dx_Inputs!W591","v":0},{"$f":"-Dx_Inputs!X591","v":0},{"$f":"-Dx_Inputs!Y591","v":0},{"$f":"-Dx_Inputs!Z591","v":0},{"$f":"-Dx_Inputs!AA591","v":0},{"$f":"-Dx_Inputs!AB591","v":0},{"$f":"-Dx_Inputs!AC591","v":0},{"$f":"-Dx_Inputs!AD591","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M143:M153)","v":-0.86199602999999991},{"$f":"SUM(N143:N153)","v":-0.28500000000000003},-4.7889999999999997,-2.757763011632,-0.61798305249999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing balance",null,"Checks"]
[null,"Wooden Pole Lines",null,{"$f":"IF(SUM(L157,M115:AF115,M129:V129)>=0,\"OK\",\"CHECK\")","v":"OK"},null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K38","v":2747.9351542509212},{"$f":"SUM(M101,M115,M129,M143)","v":2686.7238368163735},2626.3633787251133,2566.2455360956155,2507.518797586506,2449.6000461988801,2387.982257379444,2325.0424034141065,2263.6926248925192,2205.7738735048933,2147.8551221172675,2089.9363707296416,2032.0176193420155,1974.0988679543893,1916.1801165667632,1858.2613651791371,1800.342613791511,1742.4238624038849,1684.5051110162588,1626.5863596286326,1568.6676082410065]
[null,"Underground Cables",null,{"$f":"IF(SUM(L158,M116:AF116,M130:V130)>=0,\"OK\",\"CHECK\")","v":"OK"},null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K39","v":110.23199411864655},{"$f":"SUM(M102,M116,M130,M144)","v":109.78695729806394},107.60889663141145,105.46241085980738,103.32292222202328,101.20194734251344,99.08097246300359,96.959997583493745,94.8390227039839,92.718047824474056,90.597072944964211,88.476098065454366,86.355123185944521,84.234148306434676,82.113173426924831,79.992198547414986,77.871223667905141,75.750248788395297,73.629273908885452,71.508299029375607,69.387324149865762]
[null,"Transformers",null,"OK",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K40","v":32.22184132022889},31.357270136619753,30.463952041231934,29.67965474531356,28.897914108846084,28.122938152929432,26.877760952652292,24.563372891630497,22.982988595768592,22.20801263985194,21.433036683935288,20.658060728018636,19.883084772101984,19.108108816185332,18.33313286026868,17.558156904352028,16.783180948435376,16.008204992518724,15.23322903660207,14.458253080685417,13.683277124768763]
[null,"Switchgear",null,"OK",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K41","v":25.689039803020073},25.345166076926976,24.474817410578613,23.641103646798999,22.810107630721188,21.986302519561885,20.8818980133187,19.46341064868318,18.262792128433286,17.438987017273984,16.615181906114682,15.791376794955378,14.967571683796074,14.143766572636769,13.319961461477465,12.496156350318161,11.672351239158857,10.848546127999553,10.024741016840249,9.2009359056809448,8.3771307945216407]
[null,"Street lighting",null,"OK",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K42","v":35.125060801821327},33.02967319239049,30.283520914850556,27.577179038957297,24.879659320899307,22.205482203086149,19.53130508527299,16.857127967459832,14.182950849646673,11.508773731833514,8.8345966140203558,6.1604194962071981,3.4862423783940404,0.81206526058088269,0,0,0,0,0,0,0]
[null,"Meters and Services",null,"OK",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K43","v":3.2464930619437284},3.2393090081089113,3.1110148789984646,2.9845806033457341,2.8585584792934839,2.7336268696289743,2.6086952599644646,2.4837636502999549,2.3588320406354453,2.2339004309709356,2.1089688213064259,1.9840372116419165,1.859105601977407,1.7341739923128976,1.6092423826483881,1.4843107729838787,1.3593791633193693,1.2344475536548598,1.1095159439903504,0.9845843343258408,0.85965272466133125]
[null,"IT",null,"OK",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K44","v":31.472503385210331},29.599925618464336,21.893303807920347,14.298623518937902,6.728700437762285,0.95580802126190267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,"OK",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K45","v":15.866315493271788},13.866013421374866,11.70660368767666,9.9899831754883479,8.6361559831858816,7.326164422685256,6.0161728621846304,4.7061813016840048,3.3961897411833797,2.0861981806827545,0.77620662018212938,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,"OK",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K46","v":107.67314850430861},89.171411554258555,80.540016329683056,74.463001633797475,65.936344740884408,59.876985653418323,54.121669208452239,48.366352763486155,42.611036318520071,36.855719873553987,31.100403428587903,25.345086983621819,19.589770538655735,13.834454093689651,8.0791376487235667,2.3238212037574817,0,0,0,0,0]
[null,"Distribution Land & Easements",null,"OK",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K47","v":18.230829609178503},17.415801699178502,17.384801699178503,13.838801699178504,13.838801699178504,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503,13.524861289178503]
[null,"Equity Raising Costs",null,"OK",null,null,null,null,null,null,null,{"$f":"Dx_Inputs!K48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB111,AB125,AB139,AB153)","v":0},{"$f":"SUM(AC111,AC125,AC139,AC153)","v":0},{"$f":"SUM(AD111,AD125,AD139,AD153)","v":0},{"$f":"SUM(AE111,AE125,AE139,AE153)","v":0},{"$f":"SUM(AF111,AF125,AF139,AF153)","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L157:L167)","v":3127.6923803485515},3039.5353648217597,2953.8303061266429,2868.1808750172404,2785.4279622093009,2707.5341626731442,2630.6255925134715,2551.9674715100223,2475.85129855987,2404.3483744927134,2332.8454504255574,2261.8763112987194,2191.6833787920632,2121.4904462854083,2053.1596256359849,1985.6408702471422,1921.553610099508,1859.7901711556319,1798.0267322117552,1736.2632932678789,1674.4998543240024]
[]
[null,"Capital expenditure [$M nominal]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"L229","v":0},307.63235865425827,666.47932101169692,931.94516915445126,1098.6705109721108,1154.8871184072657,1316.4160278063719,1439.885760417312,1546.7041835836653,1643.3364516851962,1728.7327569963259,{"$f":"W229","v":1825.9420209562313},1926.2205365033155,2027.17195686172,2122.2248759288404,2213.8894300618072,2319.981368365678,2425.1206706547514,2529.4189074343376,2632.9839643733553]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"L230","v":0},69.712056922745887,122.12825046315641,172.67766785858558,219.49307814727962,261.69089012017952,312.59742319192384,366.64607272103581,409.36532752299269,441.93430877493694,480.5665508691992,518.52865959500616,559.24396247513027,600.10411955263692,643.31523136618353,686.51879990906446,728.64085606702542,770.35835364870752,811.71103295269052,852.73747813199304]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,0,122.54807829661084,228.06454459447349,341.91548018712888,436.8939618756134,504.60422074870536,563.71386809585783,628.30760159086367,691.79498060020967,753.31955011750506,821.00197892497772,892.55802310823037,959.82004234942906,1026.3896571041091,1097.4112891563555,1168.6603248427305,1235.235145412486,1300.7813691510926,1365.3927485533388,1429.1591272260928]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,0,68.117067904253062,130.28184916755666,191.53703849946831,235.25054081377348,264.01741097753381,288.53409046740251,317.86369193770986,344.92700319786559,369.54077648334732,397.19745874775526,424.73192277073292,450.36862633559417,475.49294311805056,502.85150339774356,530.24773909360044,555.01178452069644,579.23098924846602,602.96202815038725,626.25817225478727]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,0,4.8934382221319863,8.9200030079524151,13.566684830542702,17.690472293410501,20.105603114475898,21.453153221107478,23.178184353065596,24.758114986512798,26.064748026858709,27.824627497781876,29.528647749592768,30.869862443949298,32.12929867063508,33.672253134082723,35.219847981855459,35.818981350879973,36.471248342422911,37.011245546851704,37.579908212312489]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,0,11.40865,19.333808000000001,29.474253359999999,50.171313091199998,67.530608043903996,79.785629432676984,97.875442388684164,119.84328404437892,141.02410290463953,160.98957996035102,186.01840879250878,210.20103617711143,234.26603107047953,258.07064824900465,281.19372197818439,304.10260255341473,326.01421324396279,347.02370774693168,367.21891031041275]
[null,"IT",null,null,null,null,null,null,null,null,null,null,0,18.72,22.393000000000001,31.708500000000001,28.255249999999997,43.905625000000001,57.093195418295821,66.439780526360465,66.039017865832506,55.841150176084952,44.548271051724647,51.286864124856997,55.499488200762343,63.731119333386609,64.399093645039244,69.478865659529234,60.660975557789286,56.417428101590559,55.057274765010312,54.564205031771202]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,0,3.34735,5.3830299999999998,6.9842739999999992,9.2894191999999993,12.49553536,13.396417142983335,14.605378042496753,16.487105074161299,17.7282437145291,18.417771362159435,31.97445615856028,45.397765439325681,53.179657835528594,59.156211326422437,65.203951586635398,70.45426144283428,74.945356845588847,78.789623000123839,82.249431033576059]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,0,18.261665669376693,17.126332535501355,24.116066028401082,31.053600790200541,30.087880632160431,35.601027050694107,49.62655743857664,97.161070965923869,83.24003531881695,71.255842686324343,74.126650554212219,80.941657340800447,78.548046323139388,71.0346439516657,78.668651241054789,83.288147871279278,86.348621438275813,85.30239506249471,90.455392276708039]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,7.6871483633105111,21.784305561991417,60.090855572033128,63.7649746027517,66.874184223598903,79.596056107375048,94.203121250396023,104.14513629052604,110.45114135090923,125.38721712851604,139.78143631797096,154.44050914051186,169.36930890298751,184.57279858109271]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,3.2908215785747745,4.6629196619995756,4.9157049171262335,3.7473136218405569,1.8218976965210423,0.74471851566745428,0.17234438505799909,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M173:M183)","v":0},627.93148724795151,1224.7730584423368,1748.8408388357038,2130.515460805429,2361.146790100745,2697.0226987062915,3026.3851193631544,3377.170943413576,3595.7943418046661,3817.4090223201979,4114.2917099173064,4412.7660985158145,4695.1579661602118,4962.5868915062474,5254.4685494829773,5532.9755594600547,5810.1287598153704,6082.0382721151545,6357.7793874321014]
[]
[null,"Capital expenditure"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K246-Dx_Inputs!K457)*Dx_Inputs!K$32","v":307.63235865425827},{"$f":"(Dx_Inputs!L246-Dx_Inputs!L457)*Dx_Inputs!L$32","v":372.51951163096129},{"$f":"(Dx_Inputs!M246-Dx_Inputs!M457)*Dx_Inputs!M$32","v":295.08715129882984},{"$f":"(Dx_Inputs!N246-Dx_Inputs!N457)*Dx_Inputs!N$32","v":208.14512711341294},{"$f":"(Dx_Inputs!O246-Dx_Inputs!O457)*Dx_Inputs!O$32","v":105.04640792280429},{"$f":"(Dx_Inputs!P246-Dx_Inputs!P457)*Dx_Inputs!P$32","v":212.85722577276229},{"$f":"(Dx_Inputs!Q246-Dx_Inputs!Q457)*Dx_Inputs!Q$32","v":181.97711162455678},{"$f":"(Dx_Inputs!R246-Dx_Inputs!R457)*Dx_Inputs!R$32","v":170.81334585156714},{"$f":"(Dx_Inputs!S246-Dx_Inputs!S457)*Dx_Inputs!S$32","v":165.37467626080479},{"$f":"(Dx_Inputs!T246-Dx_Inputs!T457)*Dx_Inputs!T$32","v":158.43348094158299},{"$f":"(Dx_Inputs!U246-Dx_Inputs!U457)*Dx_Inputs!U$32","v":174.04183093751996},{"$f":"(Dx_Inputs!V246-Dx_Inputs!V457)*Dx_Inputs!V$32","v":181.43149425625018},{"$f":"(Dx_Inputs!W246-Dx_Inputs!W457)*Dx_Inputs!W$32","v":186.56122198077406},{"$f":"(Dx_Inputs!X246-Dx_Inputs!X457)*Dx_Inputs!X$32","v":185.14945048319666},{"$f":"(Dx_Inputs!Y246-Dx_Inputs!Y457)*Dx_Inputs!Y$32","v":185.98565972980396},{"$f":"(Dx_Inputs!Z246-Dx_Inputs!Z457)*Dx_Inputs!Z$32","v":204.48702408439553},{"$f":"(Dx_Inputs!AA246-Dx_Inputs!AA457)*Dx_Inputs!AA$32","v":208.2495853275484},{"$f":"(Dx_Inputs!AB246-Dx_Inputs!AB457)*Dx_Inputs!AB$32","v":212.08137769757528},{"$f":"(Dx_Inputs!AC246-Dx_Inputs!AC457)*Dx_Inputs!AC$32","v":215.98367504721065},{"$f":"(Dx_Inputs!AD246-Dx_Inputs!AD457)*Dx_Inputs!AD$32","v":219.95777466807934}]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K247-Dx_Inputs!K458)*Dx_Inputs!K$32","v":69.712056922745887},{"$f":"(Dx_Inputs!L247-Dx_Inputs!L458)*Dx_Inputs!L$32","v":55.20467581732035},{"$f":"(Dx_Inputs!M247-Dx_Inputs!M458)*Dx_Inputs!M$32","v":55.434547413955428},{"$f":"(Dx_Inputs!N247-Dx_Inputs!N458)*Dx_Inputs!N$32","v":53.72251700303746},{"$f":"(Dx_Inputs!O247-Dx_Inputs!O458)*Dx_Inputs!O$32","v":50.977535098791037},{"$f":"(Dx_Inputs!P247-Dx_Inputs!P458)*Dx_Inputs!P$32","v":61.374168676551491},{"$f":"(Dx_Inputs!Q247-Dx_Inputs!Q458)*Dx_Inputs!Q$32","v":66.55254645678896},{"$f":"(Dx_Inputs!R247-Dx_Inputs!R458)*Dx_Inputs!R$32","v":57.385097710798355},{"$f":"(Dx_Inputs!S247-Dx_Inputs!S458)*Dx_Inputs!S$32","v":48.943594352863961},{"$f":"(Dx_Inputs!T247-Dx_Inputs!T458)*Dx_Inputs!T$32","v":56.309614445259719},{"$f":"(Dx_Inputs!U247-Dx_Inputs!U458)*Dx_Inputs!U$32","v":57.18477076057485},{"$f":"(Dx_Inputs!V247-Dx_Inputs!V458)*Dx_Inputs!V$32","v":61.456449263924384},{"$f":"(Dx_Inputs!W247-Dx_Inputs!W458)*Dx_Inputs!W$32","v":63.2299155765119},{"$f":"(Dx_Inputs!X247-Dx_Inputs!X458)*Dx_Inputs!X$32","v":67.215276595652071},{"$f":"(Dx_Inputs!Y247-Dx_Inputs!Y458)*Dx_Inputs!Y$32","v":68.93617779752833},{"$f":"(Dx_Inputs!Z247-Dx_Inputs!Z458)*Dx_Inputs!Z$32","v":69.582808154323516},{"$f":"(Dx_Inputs!AA247-Dx_Inputs!AA458)*Dx_Inputs!AA$32","v":70.863131824363066},{"$f":"(Dx_Inputs!AB247-Dx_Inputs!AB458)*Dx_Inputs!AB$32","v":72.167013449931346},{"$f":"(Dx_Inputs!AC247-Dx_Inputs!AC458)*Dx_Inputs!AC$32","v":73.494886497410079},{"$f":"(Dx_Inputs!AD247-Dx_Inputs!AD458)*Dx_Inputs!AD$32","v":74.847192408962414}]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K248-Dx_Inputs!K459)*Dx_Inputs!K$32","v":122.54807829661084},{"$f":"(Dx_Inputs!L248-Dx_Inputs!L459)*Dx_Inputs!L$32","v":111.64387021269319},{"$f":"(Dx_Inputs!M248-Dx_Inputs!M459)*Dx_Inputs!M$32","v":125.25416282237903},{"$f":"(Dx_Inputs!N248-Dx_Inputs!N459)*Dx_Inputs!N$32","v":112.07425569784095},{"$f":"(Dx_Inputs!O248-Dx_Inputs!O459)*Dx_Inputs!O$32","v":89.554956966872666},{"$f":"(Dx_Inputs!P248-Dx_Inputs!P459)*Dx_Inputs!P$32","v":84.339858384587842},{"$f":"(Dx_Inputs!Q248-Dx_Inputs!Q459)*Dx_Inputs!Q$32","v":92.779426899798736},{"$f":"(Dx_Inputs!R248-Dx_Inputs!R459)*Dx_Inputs!R$32","v":94.902759088889141},{"$f":"(Dx_Inputs!S248-Dx_Inputs!S459)*Dx_Inputs!S$32","v":96.114318547305828},{"$f":"(Dx_Inputs!T248-Dx_Inputs!T459)*Dx_Inputs!T$32","v":105.34840631334798},{"$f":"(Dx_Inputs!U248-Dx_Inputs!U459)*Dx_Inputs!U$32","v":112.6061431295016},{"$f":"(Dx_Inputs!V248-Dx_Inputs!V459)*Dx_Inputs!V$32","v":111.88992039661019},{"$f":"(Dx_Inputs!W248-Dx_Inputs!W459)*Dx_Inputs!W$32","v":114.56061687215148},{"$f":"(Dx_Inputs!X248-Dx_Inputs!X459)*Dx_Inputs!X$32","v":122.34111490745177},{"$f":"(Dx_Inputs!Y248-Dx_Inputs!Y459)*Dx_Inputs!Y$32","v":126.11960014419292},{"$f":"(Dx_Inputs!Z248-Dx_Inputs!Z459)*Dx_Inputs!Z$32","v":125.00783681189205},{"$f":"(Dx_Inputs!AA248-Dx_Inputs!AA459)*Dx_Inputs!AA$32","v":127.30798100923086},{"$f":"(Dx_Inputs!AB248-Dx_Inputs!AB459)*Dx_Inputs!AB$32","v":129.65044785980072},{"$f":"(Dx_Inputs!AC248-Dx_Inputs!AC459)*Dx_Inputs!AC$32","v":132.03601610042102},{"$f":"(Dx_Inputs!AD248-Dx_Inputs!AD459)*Dx_Inputs!AD$32","v":134.46547879666878}]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K249-Dx_Inputs!K460)*Dx_Inputs!K$32","v":68.117067904253062},{"$f":"(Dx_Inputs!L249-Dx_Inputs!L460)*Dx_Inputs!L$32","v":66.705919123587122},{"$f":"(Dx_Inputs!M249-Dx_Inputs!M460)*Dx_Inputs!M$32","v":69.940645943082117},{"$f":"(Dx_Inputs!N249-Dx_Inputs!N460)*Dx_Inputs!N$32","v":56.482638214269748},{"$f":"(Dx_Inputs!O249-Dx_Inputs!O460)*Dx_Inputs!O$32","v":44.450239551345206},{"$f":"(Dx_Inputs!P249-Dx_Inputs!P460)*Dx_Inputs!P$32","v":42.117840221704306},{"$f":"(Dx_Inputs!Q249-Dx_Inputs!Q460)*Dx_Inputs!Q$32","v":48.565207501467526},{"$f":"(Dx_Inputs!R249-Dx_Inputs!R460)*Dx_Inputs!R$32","v":48.254224056003089},{"$f":"(Dx_Inputs!S249-Dx_Inputs!S460)*Dx_Inputs!S$32","v":47.608906832006106},{"$f":"(Dx_Inputs!T249-Dx_Inputs!T460)*Dx_Inputs!T$32","v":52.292734029964421},{"$f":"(Dx_Inputs!U249-Dx_Inputs!U460)*Dx_Inputs!U$32","v":54.014294606161322},{"$f":"(Dx_Inputs!V249-Dx_Inputs!V460)*Dx_Inputs!V$32","v":53.952165082910078},{"$f":"(Dx_Inputs!W249-Dx_Inputs!W460)*Dx_Inputs!W$32","v":55.148891871495998},{"$f":"(Dx_Inputs!X249-Dx_Inputs!X460)*Dx_Inputs!X$32","v":59.058089820896406},{"$f":"(Dx_Inputs!Y249-Dx_Inputs!Y460)*Dx_Inputs!Y$32","v":60.919669255706445},{"$f":"(Dx_Inputs!Z249-Dx_Inputs!Z460)*Dx_Inputs!Z$32","v":60.113894700002646},{"$f":"(Dx_Inputs!AA249-Dx_Inputs!AA460)*Dx_Inputs!AA$32","v":61.21999036248269},{"$f":"(Dx_Inputs!AB249-Dx_Inputs!AB460)*Dx_Inputs!AB$32","v":62.34643818515238},{"$f":"(Dx_Inputs!AC249-Dx_Inputs!AC460)*Dx_Inputs!AC$32","v":63.493612647759171},{"$f":"(Dx_Inputs!AD249-Dx_Inputs!AD460)*Dx_Inputs!AD$32","v":64.661895120477951}]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K250-Dx_Inputs!K461)*Dx_Inputs!K$32","v":4.8934382221319863},{"$f":"(Dx_Inputs!L250-Dx_Inputs!L461)*Dx_Inputs!L$32","v":4.6790232154380273},{"$f":"(Dx_Inputs!M250-Dx_Inputs!M461)*Dx_Inputs!M$32","v":5.8360155569839414},{"$f":"(Dx_Inputs!N250-Dx_Inputs!N461)*Dx_Inputs!N$32","v":5.9326787736068285},{"$f":"(Dx_Inputs!O250-Dx_Inputs!O461)*Dx_Inputs!O$32","v":4.7738604601867944},{"$f":"(Dx_Inputs!P250-Dx_Inputs!P461)*Dx_Inputs!P$32","v":4.0282971885617034},{"$f":"(Dx_Inputs!Q250-Dx_Inputs!Q461)*Dx_Inputs!Q$32","v":4.5854515614391147},{"$f":"(Dx_Inputs!R250-Dx_Inputs!R461)*Dx_Inputs!R$32","v":4.6703552138559496},{"$f":"(Dx_Inputs!S250-Dx_Inputs!S461)*Dx_Inputs!S$32","v":4.6077150385476173},{"$f":"(Dx_Inputs!T250-Dx_Inputs!T461)*Dx_Inputs!T$32","v":5.2351792078376613},{"$f":"(Dx_Inputs!U250-Dx_Inputs!U461)*Dx_Inputs!U$32","v":5.413970584848478},{"$f":"(Dx_Inputs!V250-Dx_Inputs!V461)*Dx_Inputs!V$32","v":5.2783677276355618},{"$f":"(Dx_Inputs!W250-Dx_Inputs!W461)*Dx_Inputs!W$32","v":5.375417885879024},{"$f":"(Dx_Inputs!X250-Dx_Inputs!X461)*Dx_Inputs!X$32","v":5.8268609528656539},{"$f":"(Dx_Inputs!Y250-Dx_Inputs!Y461)*Dx_Inputs!Y$32","v":6.0372285989837637},{"$f":"(Dx_Inputs!Z250-Dx_Inputs!Z461)*Dx_Inputs!Z$32","v":5.8671124148668081},{"$f":"(Dx_Inputs!AA250-Dx_Inputs!AA461)*Dx_Inputs!AA$32","v":5.9750672833003566},{"$f":"(Dx_Inputs!AB250-Dx_Inputs!AB461)*Dx_Inputs!AB$32","v":6.0850085213130836},{"$f":"(Dx_Inputs!AC250-Dx_Inputs!AC461)*Dx_Inputs!AC$32","v":6.1969726781052437},{"$f":"(Dx_Inputs!AD250-Dx_Inputs!AD461)*Dx_Inputs!AD$32","v":6.3109969753823805}]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K251-Dx_Inputs!K462)*Dx_Inputs!K$32","v":11.40865},{"$f":"(Dx_Inputs!L251-Dx_Inputs!L462)*Dx_Inputs!L$32","v":8.8378500000000013},{"$f":"(Dx_Inputs!M251-Dx_Inputs!M462)*Dx_Inputs!M$32","v":11.687150000000001},{"$f":"(Dx_Inputs!N251-Dx_Inputs!N462)*Dx_Inputs!N$32","v":23.055},{"$f":"(Dx_Inputs!O251-Dx_Inputs!O462)*Dx_Inputs!O$32","v":21.373000000000001},{"$f":"(Dx_Inputs!P251-Dx_Inputs!P462)*Dx_Inputs!P$32","v":17.657470032285307},{"$f":"(Dx_Inputs!Q251-Dx_Inputs!Q462)*Dx_Inputs!Q$32","v":24.472663310621343},{"$f":"(Dx_Inputs!R251-Dx_Inputs!R462)*Dx_Inputs!R$32","v":29.797877046789491},{"$f":"(Dx_Inputs!S251-Dx_Inputs!S462)*Dx_Inputs!S$32","v":30.768281583810936},{"$f":"(Dx_Inputs!T251-Dx_Inputs!T462)*Dx_Inputs!T$32","v":31.24740528808266},{"$f":"(Dx_Inputs!U251-Dx_Inputs!U462)*Dx_Inputs!U$32","v":37.907995228985833},{"$f":"(Dx_Inputs!V251-Dx_Inputs!V462)*Dx_Inputs!V$32","v":39.064100088003372},{"$f":"(Dx_Inputs!W251-Dx_Inputs!W462)*Dx_Inputs!W$32","v":40.881077787537016},{"$f":"(Dx_Inputs!X251-Dx_Inputs!X462)*Dx_Inputs!X$32","v":42.545899664163493},{"$f":"(Dx_Inputs!Y251-Dx_Inputs!Y462)*Dx_Inputs!Y$32","v":43.768725589100093},{"$f":"(Dx_Inputs!Z251-Dx_Inputs!Z462)*Dx_Inputs!Z$32","v":45.404378333485091},{"$f":"(Dx_Inputs!AA251-Dx_Inputs!AA462)*Dx_Inputs!AA$32","v":46.239818894821212},{"$f":"(Dx_Inputs!AB251-Dx_Inputs!AB462)*Dx_Inputs!AB$32","v":47.090631562485925},{"$f":"(Dx_Inputs!AC251-Dx_Inputs!AC462)*Dx_Inputs!AC$32","v":47.957099183235663},{"$f":"(Dx_Inputs!AD251-Dx_Inputs!AD462)*Dx_Inputs!AD$32","v":48.839509808207197}]
[null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K252-Dx_Inputs!K463)*Dx_Inputs!K$32","v":18.72},{"$f":"(Dx_Inputs!L252-Dx_Inputs!L463)*Dx_Inputs!L$32","v":13.032999999999999},{"$f":"(Dx_Inputs!M252-Dx_Inputs!M463)*Dx_Inputs!M$32","v":20.512},{"$f":"(Dx_Inputs!N252-Dx_Inputs!N463)*Dx_Inputs!N$32","v":12.401},{"$f":"(Dx_Inputs!O252-Dx_Inputs!O463)*Dx_Inputs!O$32","v":30.948},{"$f":"(Dx_Inputs!P252-Dx_Inputs!P463)*Dx_Inputs!P$32","v":35.954945418295814},{"$f":"(Dx_Inputs!Q252-Dx_Inputs!Q463)*Dx_Inputs!Q$32","v":39.175182817212551},{"$f":"(Dx_Inputs!R252-Dx_Inputs!R463)*Dx_Inputs!R$32","v":33.594190102652263},{"$f":"(Dx_Inputs!S252-Dx_Inputs!S463)*Dx_Inputs!S$32","v":24.755891243168694},{"$f":"(Dx_Inputs!T252-Dx_Inputs!T463)*Dx_Inputs!T$32","v":18.874880052325643},{"$f":"(Dx_Inputs!U252-Dx_Inputs!U463)*Dx_Inputs!U$32","v":31.461177525070443},{"$f":"(Dx_Inputs!V252-Dx_Inputs!V463)*Dx_Inputs!V$32","v":31.955693019749596},{"$f":"(Dx_Inputs!W252-Dx_Inputs!W463)*Dx_Inputs!W$32","v":37.528618435703464},{"$f":"(Dx_Inputs!X252-Dx_Inputs!X463)*Dx_Inputs!X$32","v":33.713213981616285},{"$f":"(Dx_Inputs!Y252-Dx_Inputs!Y463)*Dx_Inputs!Y$32","v":39.245642432326505},{"$f":"(Dx_Inputs!Z252-Dx_Inputs!Z463)*Dx_Inputs!Z$32","v":27.918773541759013},{"$f":"(Dx_Inputs!AA252-Dx_Inputs!AA463)*Dx_Inputs!AA$32","v":28.432478974927374},{"$f":"(Dx_Inputs!AB252-Dx_Inputs!AB463)*Dx_Inputs!AB$32","v":28.955636588066039},{"$f":"(Dx_Inputs!AC252-Dx_Inputs!AC463)*Dx_Inputs!AC$32","v":29.488420301286453},{"$f":"(Dx_Inputs!AD252-Dx_Inputs!AD463)*Dx_Inputs!AD$32","v":30.031007234830124}]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K253-Dx_Inputs!K464)*Dx_Inputs!K$32","v":3.34735},{"$f":"(Dx_Inputs!L253-Dx_Inputs!L464)*Dx_Inputs!L$32","v":2.7051500000000002},{"$f":"(Dx_Inputs!M253-Dx_Inputs!M464)*Dx_Inputs!M$32","v":2.6778499999999998},{"$f":"(Dx_Inputs!N253-Dx_Inputs!N464)*Dx_Inputs!N$32","v":3.702},{"$f":"(Dx_Inputs!O253-Dx_Inputs!O464)*Dx_Inputs!O$32","v":5.0640000000000001},{"$f":"(Dx_Inputs!P253-Dx_Inputs!P464)*Dx_Inputs!P$32","v":3.3999888549833339},{"$f":"(Dx_Inputs!Q253-Dx_Inputs!Q464)*Dx_Inputs!Q$32","v":3.8882443281100847},{"$f":"(Dx_Inputs!R253-Dx_Inputs!R464)*Dx_Inputs!R$32","v":4.802802640163895},{"$f":"(Dx_Inputs!S253-Dx_Inputs!S464)*Dx_Inputs!S$32","v":4.5385596552000615},{"$f":"(Dx_Inputs!T253-Dx_Inputs!T464)*Dx_Inputs!T$32","v":4.2351763905361546},{"$f":"(Dx_Inputs!U253-Dx_Inputs!U464)*Dx_Inputs!U$32","v":17.59965803828937},{"$f":"(Dx_Inputs!V253-Dx_Inputs!V464)*Dx_Inputs!V$32","v":20.108663781996821},{"$f":"(Dx_Inputs!W253-Dx_Inputs!W464)*Dx_Inputs!W$32","v":17.14897743840789},{"$f":"(Dx_Inputs!X253-Dx_Inputs!X464)*Dx_Inputs!X$32","v":17.00998428124436},{"$f":"(Dx_Inputs!Y253-Dx_Inputs!Y464)*Dx_Inputs!Y$32","v":18.422725385171045},{"$f":"(Dx_Inputs!Z253-Dx_Inputs!Z464)*Dx_Inputs!Z$32","v":18.656171196998912},{"$f":"(Dx_Inputs!AA253-Dx_Inputs!AA464)*Dx_Inputs!AA$32","v":18.999444747023691},{"$f":"(Dx_Inputs!AB253-Dx_Inputs!AB464)*Dx_Inputs!AB$32","v":19.349034530368925},{"$f":"(Dx_Inputs!AC253-Dx_Inputs!AC464)*Dx_Inputs!AC$32","v":19.705056765727715},{"$f":"(Dx_Inputs!AD253-Dx_Inputs!AD464)*Dx_Inputs!AD$32","v":20.067629810217102}]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K254-Dx_Inputs!K465)*Dx_Inputs!K$32","v":18.261665669376693},{"$f":"(Dx_Inputs!L254-Dx_Inputs!L465)*Dx_Inputs!L$32","v":2.5169999999999999},{"$f":"(Dx_Inputs!M254-Dx_Inputs!M465)*Dx_Inputs!M$32","v":10.414999999999999},{"$f":"(Dx_Inputs!N254-Dx_Inputs!N465)*Dx_Inputs!N$32","v":11.760747967479675},{"$f":"(Dx_Inputs!O254-Dx_Inputs!O465)*Dx_Inputs!O$32","v":5.2450000000000001},{"$f":"(Dx_Inputs!P254-Dx_Inputs!P465)*Dx_Inputs!P$32","v":11.530722544965766},{"$f":"(Dx_Inputs!Q254-Dx_Inputs!Q465)*Dx_Inputs!Q$32","v":21.145735798021359},{"$f":"(Dx_Inputs!R254-Dx_Inputs!R465)*Dx_Inputs!R$32","v":57.459825015062563},{"$f":"(Dx_Inputs!S254-Dx_Inputs!S465)*Dx_Inputs!S$32","v":5.5111785460778604},{"$f":"(Dx_Inputs!T254-Dx_Inputs!T465)*Dx_Inputs!T$32","v":4.6638144312707999},{"$f":"(Dx_Inputs!U254-Dx_Inputs!U465)*Dx_Inputs!U$32","v":19.082807825664219},{"$f":"(Dx_Inputs!V254-Dx_Inputs!V465)*Dx_Inputs!V$32","v":21.91059771453147},{"$f":"(Dx_Inputs!W254-Dx_Inputs!W465)*Dx_Inputs!W$32","v":14.91302256019503},{"$f":"(Dx_Inputs!X254-Dx_Inputs!X465)*Dx_Inputs!X$32","v":9.4590075905747799},{"$f":"(Dx_Inputs!Y254-Dx_Inputs!Y465)*Dx_Inputs!Y$32","v":22.404113666410225},{"$f":"(Dx_Inputs!Z254-Dx_Inputs!Z465)*Dx_Inputs!Z$32","v":21.591328784182391},{"$f":"(Dx_Inputs!AA254-Dx_Inputs!AA465)*Dx_Inputs!AA$32","v":21.988609233811346},{"$f":"(Dx_Inputs!AB254-Dx_Inputs!AB465)*Dx_Inputs!AB$32","v":22.393199643713476},{"$f":"(Dx_Inputs!AC254-Dx_Inputs!AC465)*Dx_Inputs!AC$32","v":22.8052345171578},{"$f":"(Dx_Inputs!AD254-Dx_Inputs!AD465)*Dx_Inputs!AD$32","v":23.224850832273503}]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K255-Dx_Inputs!K466)*Dx_Inputs!K$32","v":0},{"$f":"(Dx_Inputs!L255-Dx_Inputs!L466)*Dx_Inputs!L$32","v":0},{"$f":"(Dx_Inputs!M255-Dx_Inputs!M466)*Dx_Inputs!M$32","v":0},{"$f":"(Dx_Inputs!N255-Dx_Inputs!N466)*Dx_Inputs!N$32","v":0},{"$f":"(Dx_Inputs!O255-Dx_Inputs!O466)*Dx_Inputs!O$32","v":0},{"$f":"(Dx_Inputs!P255-Dx_Inputs!P466)*Dx_Inputs!P$32","v":7.6871483633105111},{"$f":"(Dx_Inputs!Q255-Dx_Inputs!Q466)*Dx_Inputs!Q$32","v":14.097157198680907},{"$f":"(Dx_Inputs!R255-Dx_Inputs!R466)*Dx_Inputs!R$32","v":38.306550010041711},{"$f":"(Dx_Inputs!S255-Dx_Inputs!S466)*Dx_Inputs!S$32","v":3.674119030718574},{"$f":"(Dx_Inputs!T255-Dx_Inputs!T466)*Dx_Inputs!T$32","v":3.1092096208472002},{"$f":"(Dx_Inputs!U255-Dx_Inputs!U466)*Dx_Inputs!U$32","v":12.721871883776146},{"$f":"(Dx_Inputs!V255-Dx_Inputs!V466)*Dx_Inputs!V$32","v":14.60706514302098},{"$f":"(Dx_Inputs!W255-Dx_Inputs!W466)*Dx_Inputs!W$32","v":9.9420150401300216},{"$f":"(Dx_Inputs!X255-Dx_Inputs!X466)*Dx_Inputs!X$32","v":6.3060050603831872},{"$f":"(Dx_Inputs!Y255-Dx_Inputs!Y466)*Dx_Inputs!Y$32","v":14.93607577760682},{"$f":"(Dx_Inputs!Z255-Dx_Inputs!Z466)*Dx_Inputs!Z$32","v":14.394219189454928},{"$f":"(Dx_Inputs!AA255-Dx_Inputs!AA466)*Dx_Inputs!AA$32","v":14.659072822540898},{"$f":"(Dx_Inputs!AB255-Dx_Inputs!AB466)*Dx_Inputs!AB$32","v":14.92879976247565},{"$f":"(Dx_Inputs!AC255-Dx_Inputs!AC466)*Dx_Inputs!AC$32","v":15.203489678105202},{"$f":"(Dx_Inputs!AD255-Dx_Inputs!AD466)*Dx_Inputs!AD$32","v":15.483233888182337}]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"(Dx_Inputs!K256-Dx_Inputs!K467)*Dx_Inputs!K$32","v":5.4847026309579574},{"$f":"(Dx_Inputs!L256-Dx_Inputs!L467)*Dx_Inputs!L$32","v":4.4807111914245183},{"$f":"(Dx_Inputs!M256-Dx_Inputs!M467)*Dx_Inputs!M$32","v":3.5299218665441492},{"$f":"(Dx_Inputs!N256-Dx_Inputs!N467)*Dx_Inputs!N$32","v":1.3298177859413634},{"$f":"(Dx_Inputs!O256-Dx_Inputs!O467)*Dx_Inputs!O$32","v":0},{"$f":"(Dx_Inputs!P256-Dx_Inputs!P467)*Dx_Inputs!P$32","v":0},{"$f":"(Dx_Inputs!Q256-Dx_Inputs!Q467)*Dx_Inputs!Q$32","v":0},{"$f":"(Dx_Inputs!R256-Dx_Inputs!R467)*Dx_Inputs!R$32","v":0},{"$f":"(Dx_Inputs!S256-Dx_Inputs!S467)*Dx_Inputs!S$32","v":0},{"$f":"(Dx_Inputs!T256-Dx_Inputs!T467)*Dx_Inputs!T$32","v":0},{"$f":"(Dx_Inputs!U256-Dx_Inputs!U467)*Dx_Inputs!U$32","v":0},{"$f":"(Dx_Inputs!V256-Dx_Inputs!V467)*Dx_Inputs!V$32","v":0},{"$f":"(Dx_Inputs!W256-Dx_Inputs!W467)*Dx_Inputs!W$32","v":0},{"$f":"(Dx_Inputs!X256-Dx_Inputs!X467)*Dx_Inputs!X$32","v":0},{"$f":"(Dx_Inputs!Y256-Dx_Inputs!Y467)*Dx_Inputs!Y$32","v":0},{"$f":"(Dx_Inputs!Z256-Dx_Inputs!Z467)*Dx_Inputs!Z$32","v":0},{"$f":"(Dx_Inputs!AA256-Dx_Inputs!AA467)*Dx_Inputs!AA$32","v":0},{"$f":"(Dx_Inputs!AB256-Dx_Inputs!AB467)*Dx_Inputs!AB$32","v":0},{"$f":"(Dx_Inputs!AC256-Dx_Inputs!AC467)*Dx_Inputs!AC$32","v":0},{"$f":"(Dx_Inputs!AD256-Dx_Inputs!AD467)*Dx_Inputs!AD$32","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M187:M197)","v":630.12536830033469},642.32671119142469,600.3744449017745,488.60578255558897,357.43299999999994,480.94766545800832,497.23872749669738,539.98702673582363,431.89724109050445,439.74990072105521,522.03452052039233,541.65451647463271,545.28977544878592,548.62490333804453,586.77561837683004,593.02354721136089,603.93518048004978,615.04758780088275,626.36446341641908,637.88956954328103]
[]
[null,"Depreciation"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M246:M271)","v":0},-13.67254927352259,-29.62130315607542,-41.4197852957534,-48.829800487649379,-51.328316373656264,-58.507379013616529,-63.994922685213865,-68.742408159274035,-73.037175630453163,-76.832566977614505,-81.152978709165836,-85.609801622369588,-90.096531416076459,-94.32110559683737,-98.395085780524781,-103.11028303847459,-107.78314091798897,-112.41861810819279,-117.02150952770472]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M276:M301)","v":0},-2.7884822769098356,-4.8851300185262563,-6.9071067143434224,-8.7797231258911843,-10.467635604807178,-12.503896927676951,-14.66584290884143,-16.37461310091971,-17.67737235099748,-19.222662034767968,-20.741146383800242,-22.369758499005211,-24.004164782105477,-25.732609254647343,-27.460751996362582,-29.145634242681016,-30.814334145948298,-32.468441318107622,-34.109499125279726]
[null,"Transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M306:M331)","v":0},-6.1274039148305421,-11.403227229723676,-17.095774009356443,-21.844698093780671,-25.230211037435268,-28.185693404792893,-31.415380079543191,-34.589749030010488,-37.665977505875254,-41.050098946248895,-44.627901155411521,-47.991002117471453,-51.319482855205464,-54.870564457817785,-58.433016242136539,-61.761757270624308,-65.039068457554635,-68.26963742766695,-71.457956361304639]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M336:M361)","v":0},-4.5411378602835377,-8.6854566111704425,-12.769135899964555,-15.683369387584902,-17.601160731835588,-19.23560603116017,-21.190912795847325,-22.995133546524375,-24.636051765556495,-26.479830583183684,-28.315461518048863,-30.024575089039612,-31.699529541203368,-33.523433559849579,-35.349849272906695,-37.000785634713097,-38.615399283231064,-40.19746854335915,-41.750544816985823]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M366:M391)","v":0},-0.65245842961759815,-1.1893337343936552,-1.8088913107390268,-2.3587296391214005,-2.6807470819301198,-2.860420429480997,-3.0904245804087465,-3.301081998201707,-3.4752997369144953,-3.7099503330375847,-3.9371530332790363,-4.1159816591932392,-4.283906489418011,-4.4896337512110298,-5.2679790458422939,-5.3228002917574164,-5.5450113168842909,-5.6283100126444605,-5.5686761686134805]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M396:M421)","v":0},-0.91269199999999995,-1.5467046400000002,-2.3579402688000002,-4.0137050472959999,-5.4024486435123196,-6.3828503546141588,-7.8300353910947349,-9.5874627235503134,-11.281928232371165,-12.879166396828083,-14.881472703400703,-16.816082894168918,-18.741282485638365,-20.645651859920378,-22.49549775825475,-24.328208204273174,-26.081137059517026,-27.761896619754538,-29.377512824833026]
[null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M426:M451)","v":0},-9.36,-11.1965,-15.85425,-15.297625,-22.767375000000001,-29.828597709147907,-33.99495276318023,-34.953758932916244,-30.167759176685955,-24.722584451938097,-27.74306894384425,-29.296987303079199,-33.045239669963642,-34.165870417836516,-36.736663643498957,-32.676026431126104,-30.315789924646289,-29.981490034525557,-29.027025862245534]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M456:M481)","v":0},-0.66947000000000001,-1.076606,-1.3968548000000003,-1.85788384,-2.4991070720000002,-2.6792834285966665,-2.9210756084993506,-3.2974210148322594,-3.5456487429058194,-4.0429732418885269,-6.6853545012314157,{"$f":"SUM(Y456:Y481)","v":-9.3670850422049767},-11.033430790350522,-12.374985124958087,-13.405861340800026,-14.508349344269115,-15.504768375833933,-16.245248732275506,-16.904634808968815]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M486:M511)","v":0},-3.6523331338753389,-3.4252665071002713,-4.8232132056802168,-6.2107201580401084,-6.0175761264320871,-7.1202054101388228,-9.9253114877153301,-19.432214193184777,-16.648007063763394,-16.211999957776346,-15.095590927943249,-17.306633577856093,-16.972409962048474,-14.770106377021143,-16.971832153957905,-18.928135666814811,-23.439426019494572,-17.652237302944474,-18.591851716764634]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M516:M541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M546:M571)","v":-2.1938810523831829},-3.1086131079997172,-3.2771366114174905,-2.4982090812270394,-1.9254159253195147,-1.077179180853588,-0.57237413060945519,-0.17234438505800065,{"$f":"SUM(U546:U571)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M201:M211)","v":-2.1938810523831829},-45.485139997039155,-76.306664508407209,-106.93116058586411,-126.80167070468316,-145.07175685246239,-167.87630683983457,-189.20120268540225,-213.27384269941393,-218.13522020552324,-225.15183292328371,-243.18012787612508,-262.89790780438824,-281.19597799200977,-294.89396040009922,-314.5165372342845,-326.78198012473359,-343.13807550109908,-350.62334809947112,-363.8092112127004]
[]
[null,"Disposals/Redundant assets"]
[null,"Wooden Pole Lines"]
[null,"Underground Cables"]
[null,"Transformers"]
[null,"Switchgear"]
[null,"Street lighting"]
[null,"Meters and Services"]
[null,"IT"]
[null,"SCADA & Communications"]
[null,"Other Distribution Non-Network"]
[null,"Distribution Land & Easements"]
[null,"Equity Raising Costs"]
[null,"Total"]
[]
[null,"Closing balance"]
[null,"Wooden Pole Lines",null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(M173,M187,M215,M201)","v":307.63235865425827},666.47932101169692,931.94516915445126,1098.6705109721108,1154.8871184072657,1316.4160278063719,1439.885760417312,1546.7041835836653,1643.3364516851962,1728.7327569963259,1825.9420209562313,1926.2205365033155,2027.17195686172,2122.2248759288404,2213.8894300618072,2319.981368365678,2425.1206706547514,2529.4189074343376,2632.9839643733553,2735.9202295137297]
[null,"Underground Cables",null,null,null,null,null,null,null,null,null,0,69.712056922745887,122.12825046315641,172.67766785858558,219.49307814727962,261.69089012017952,312.59742319192384,366.64607272103581,409.36532752299269,441.93430877493694,480.5665508691992,518.52865959500616,559.24396247513027,600.10411955263692,643.31523136618353,686.51879990906446,728.64085606702542,770.35835364870752,811.71103295269052,852.73747813199304,893.47517141567573]
[null,"Transformers",null,null,null,null,null,null,null,null,null,0,122.54807829661084,228.06454459447349,341.91548018712888,436.8939618756134,504.60422074870536,563.71386809585783,628.30760159086367,691.79498060020967,753.31955011750506,821.00197892497772,892.55802310823037,959.82004234942906,1026.3896571041091,1097.4112891563555,1168.6603248427305,1235.235145412486,1300.7813691510926,1365.3927485533388,1429.1591272260928,1492.1666496614569]
[null,"Switchgear",null,null,null,null,null,null,null,null,null,0,68.117067904253062,130.28184916755666,191.53703849946831,235.25054081377348,264.01741097753381,288.53409046740251,317.86369193770986,344.92700319786559,369.54077648334732,397.19745874775526,424.73192277073292,450.36862633559417,475.49294311805056,502.85150339774356,530.24773909360044,555.01178452069644,579.23098924846602,602.96202815038725,626.25817225478727,649.16952255827948]
[null,"Street lighting",null,null,null,null,null,null,null,null,null,0,4.8934382221319863,8.9200030079524151,13.566684830542702,17.690472293410501,20.105603114475898,21.453153221107478,23.178184353065596,24.758114986512798,26.064748026858709,27.824627497781876,29.528647749592768,30.869862443949298,32.12929867063508,33.672253134082723,35.219847981855459,35.818981350879973,36.471248342422911,37.011245546851704,37.579908212312489,38.322229019081391]
[null,"Meters and Services",null,null,null,null,null,null,null,null,null,0,11.40865,19.333808000000001,29.474253359999999,50.171313091199998,67.530608043903996,79.785629432676984,97.875442388684164,119.84328404437892,141.02410290463953,160.98957996035102,186.01840879250878,210.20103617711143,234.26603107047953,258.07064824900465,281.19372197818439,304.10260255341473,326.01421324396279,347.02370774693168,367.21891031041275,386.6809072937869]
[null,"IT",null,null,null,null,null,null,null,null,null,0,18.72,22.393000000000001,31.708500000000001,28.255249999999997,43.905625000000001,57.093195418295821,66.439780526360465,66.039017865832506,55.841150176084952,44.548271051724647,51.286864124856997,55.499488200762343,63.731119333386609,64.399093645039244,69.478865659529234,60.660975557789286,56.417428101590559,55.057274765010312,54.564205031771202,55.568186404355785]
[null,"SCADA & Communications",null,null,null,null,null,null,null,null,null,0,3.34735,5.3830299999999998,6.9842739999999992,9.2894191999999993,12.49553536,13.396417142983335,14.605378042496753,16.487105074161299,17.7282437145291,18.417771362159435,31.97445615856028,45.397765439325681,53.179657835528594,59.156211326422437,65.203951586635398,70.45426144283428,74.945356845588847,78.789623000123839,82.249431033576059,85.412426034824335]
[null,"Other Distribution Non-Network",null,null,null,null,null,null,null,null,null,0,18.261665669376693,17.126332535501355,24.116066028401082,31.053600790200541,30.087880632160431,35.601027050694107,49.62655743857664,97.161070965923869,83.24003531881695,71.255842686324343,74.126650554212219,80.941657340800447,78.548046323139388,71.0346439516657,78.668651241054789,83.288147871279278,86.348621438275813,85.30239506249471,90.455392276708039,95.088391392216906]
[null,"Distribution Land & Easements",null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(M182,M196,M224,M210)","v":0},0,0,0,0,7.6871483633105111,21.784305561991417,60.090855572033128,63.7649746027517,66.874184223598903,79.596056107375048,94.203121250396023,104.14513629052604,110.45114135090923,125.38721712851604,{"$f":"SUM(AB182,AB196,AB224,AB210)","v":139.78143631797096},{"$f":"SUM(AC182,AC196,AC224,AC210)","v":154.44050914051186},{"$f":"SUM(AD182,AD196,AD224,AD210)","v":169.36930890298751},{"$f":"SUM(AE182,AE196,AE224,AE210)","v":184.57279858109271},{"$f":"SUM(AF182,AF196,AF224,AF210)","v":200.05603246927504}]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(M183,M197,M225,M211)","v":3.2908215785747745},4.6629196619995756,4.9157049171262335,3.7473136218405569,1.8218976965210423,0.74471851566745428,0.17234438505799909,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L229:L239)","v":0},627.93148724795151,1224.7730584423368,1748.8408388357038,2130.515460805429,2361.146790100745,2697.0226987062915,3026.3851193631544,3377.170943413576,3595.7943418046661,3817.4090223201979,4114.2917099173064,4412.7660985158145,4695.1579661602118,4962.5868915062474,5254.4685494829773,5532.9755594600547,5810.1287598153704,6082.0382721151545,6357.7793874321014,6631.8597457626829]
[]
[null,"Depreciation schedules [$M nominal]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Wooden Pole Lines","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B244,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":-58.565578702175571},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B244,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":-59.740894015260793},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B244,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":-58.874842629498033},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B244,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":-58.594000519109578},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B244,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q245,Q245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R245,R245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S245,S245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T245,T245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U245,U245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V245,V245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W245,W245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X245,X245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y245,Y245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z245,Z245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA245,AA245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB245,AB245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC245,AC245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD245,AD245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":-57.91875138762606},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE245,AE245,-INDEX($R$101:$AF$111,MATCH(B244,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":-57.91875138762606}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C252,$G$171:$AF$171,0))","v":307.63235865425827},null,null,null,null,null,null,null,null,{"$f":"-IF($D252=0,0,IF($C252+$D252>N$243,($E252+SUM($G252:M252))*(1/$D252*200%),$E252+SUM($G252:M252)))","v":-13.67254927352259},{"$f":"-IF($D252=0,0,IF($C252+$D252>O$243,($E252+SUM($G252:N252))*(1/$D252*200%),$E252+SUM($G252:N252)))","v":-13.064880416921588},{"$f":"-IF($D252=0,0,IF($C252+$D252>P$243,($E252+SUM($G252:O252))*(1/$D252*200%),$E252+SUM($G252:O252)))","v":-12.484219065058404},{"$f":"-IF($D252=0,0,IF($C252+$D252>Q$243,($E252+SUM($G252:P252))*(1/$D252*200%),$E252+SUM($G252:P252)))","v":-11.929364884389141},{"$f":"-IF($D252=0,0,IF($C252+$D252>R$243,($E252+SUM($G252:Q252))*(1/$D252*200%),$E252+SUM($G252:Q252)))","v":-11.399170889527401},{"$f":"-IF($D252=0,0,IF($C252+$D252>S$243,($E252+SUM($G252:R252))*(1/$D252*200%),$E252+SUM($G252:R252)))","v":-10.892541072215073},{"$f":"-IF($D252=0,0,IF($C252+$D252>T$243,($E252+SUM($G252:S252))*(1/$D252*200%),$E252+SUM($G252:S252)))","v":-10.408428135672182},{"$f":"-IF($D252=0,0,IF($C252+$D252>U$243,($E252+SUM($G252:T252))*(1/$D252*200%),$E252+SUM($G252:T252)))","v":-9.9458313296423064},{"$f":"-IF($D252=0,0,IF($C252+$D252>V$243,($E252+SUM($G252:U252))*(1/$D252*200%),$E252+SUM($G252:U252)))","v":-9.5037943816582047},{"$f":"-IF($D252=0,0,IF($C252+$D252>W$243,($E252+SUM($G252:V252))*(1/$D252*200%),$E252+SUM($G252:V252)))","v":-9.0814035202511736},{"$f":"-IF($D252=0,0,IF($C252+$D252>X$243,($E252+SUM($G252:W252))*(1/$D252*200%),$E252+SUM($G252:W252)))","v":-8.6777855860177873},{"$f":"-IF($D252=0,0,IF($C252+$D252>Y$243,($E252+SUM($G252:X252))*(1/$D252*200%),$E252+SUM($G252:X252)))","v":-8.292106226639218},{"$f":"-IF($D252=0,0,IF($C252+$D252>Z$243,($E252+SUM($G252:Y252))*(1/$D252*200%),$E252+SUM($G252:Y252)))","v":-7.9235681721219207},{"$f":"-IF($D252=0,0,IF($C252+$D252>AA$243,($E252+SUM($G252:Z252))*(1/$D252*200%),$E252+SUM($G252:Z252)))","v":-7.5714095866942799},{"$f":"-IF($D252=0,0,IF($C252+$D252>AB$243,($E252+SUM($G252:AA252))*(1/$D252*200%),$E252+SUM($G252:AA252)))","v":-7.2349024939523119},{"$f":"-IF($D252=0,0,IF($C252+$D252>AC$243,($E252+SUM($G252:AB252))*(1/$D252*200%),$E252+SUM($G252:AB252)))","v":-6.9133512719988763},{"$f":"-IF($D252=0,0,IF($C252+$D252>AD$243,($E252+SUM($G252:AC252))*(1/$D252*200%),$E252+SUM($G252:AC252)))","v":-6.6060912154655931},{"$f":"-IF($D252=0,0,IF($C252+$D252>AE$243,($E252+SUM($G252:AD252))*(1/$D252*200%),$E252+SUM($G252:AD252)))","v":-6.3124871614449001},{"$f":"-IF($D252=0,0,IF($C252+$D252>AF$243,($E252+SUM($G252:AE252))*(1/$D252*200%),$E252+SUM($G252:AE252)))","v":-6.0319321764917939}]
[null,null,2014,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C253,$G$171:$AF$171,0))","v":372.51951163096129},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D253=0,0,IF($C253+$D253>O$243,($E253+SUM($G253:N253))*(1/$D253*200%),$E253+SUM($G253:N253)))","v":-16.556422739153835},{"$f":"-IF($D253=0,0,IF($C253+$D253>P$243,($E253+SUM($G253:O253))*(1/$D253*200%),$E253+SUM($G253:O253)))","v":-15.820581728524775},{"$f":"-IF($D253=0,0,IF($C253+$D253>Q$243,($E253+SUM($G253:P253))*(1/$D253*200%),$E253+SUM($G253:P253)))","v":-15.117444762812564},{"$f":"-IF($D253=0,0,IF($C253+$D253>R$243,($E253+SUM($G253:Q253))*(1/$D253*200%),$E253+SUM($G253:Q253)))","v":-14.445558328909783},{"$f":"-IF($D253=0,0,IF($C253+$D253>S$243,($E253+SUM($G253:R253))*(1/$D253*200%),$E253+SUM($G253:R253)))","v":-13.803533514291571},{"$f":"-IF($D253=0,0,IF($C253+$D253>T$243,($E253+SUM($G253:S253))*(1/$D253*200%),$E253+SUM($G253:S253)))","v":-13.190043135878611},{"$f":"-IF($D253=0,0,IF($C253+$D253>U$243,($E253+SUM($G253:T253))*(1/$D253*200%),$E253+SUM($G253:T253)))","v":-12.603818996506229},{"$f":"-IF($D253=0,0,IF($C253+$D253>V$243,($E253+SUM($G253:U253))*(1/$D253*200%),$E253+SUM($G253:U253)))","v":-12.043649263328174},{"$f":"-IF($D253=0,0,IF($C253+$D253>W$243,($E253+SUM($G253:V253))*(1/$D253*200%),$E253+SUM($G253:V253)))","v":-11.50837596273581},{"$f":"-IF($D253=0,0,IF($C253+$D253>X$243,($E253+SUM($G253:W253))*(1/$D253*200%),$E253+SUM($G253:W253)))","v":-10.996892586614219},{"$f":"-IF($D253=0,0,IF($C253+$D253>Y$243,($E253+SUM($G253:X253))*(1/$D253*200%),$E253+SUM($G253:X253)))","v":-10.508141804986922},{"$f":"-IF($D253=0,0,IF($C253+$D253>Z$243,($E253+SUM($G253:Y253))*(1/$D253*200%),$E253+SUM($G253:Y253)))","v":-10.041113280320836},{"$f":"-IF($D253=0,0,IF($C253+$D253>AA$243,($E253+SUM($G253:Z253))*(1/$D253*200%),$E253+SUM($G253:Z253)))","v":-9.5948415789732415},{"$f":"-IF($D253=0,0,IF($C253+$D253>AB$243,($E253+SUM($G253:AA253))*(1/$D253*200%),$E253+SUM($G253:AA253)))","v":-9.168404175463321},{"$f":"-IF($D253=0,0,IF($C253+$D253>AC$243,($E253+SUM($G253:AB253))*(1/$D253*200%),$E253+SUM($G253:AB253)))","v":-8.7609195454427287},{"$f":"-IF($D253=0,0,IF($C253+$D253>AD$243,($E253+SUM($G253:AC253))*(1/$D253*200%),$E253+SUM($G253:AC253)))","v":-8.3715453434230511},{"$f":"-IF($D253=0,0,IF($C253+$D253>AE$243,($E253+SUM($G253:AD253))*(1/$D253*200%),$E253+SUM($G253:AD253)))","v":-7.9994766614931381},{"$f":"-IF($D253=0,0,IF($C253+$D253>AF$243,($E253+SUM($G253:AE253))*(1/$D253*200%),$E253+SUM($G253:AE253)))","v":-7.6439443654267762}]
[null,null,2015,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C254,$G$171:$AF$171,0))","v":295.08715129882984},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D254=0,0,IF($C254+$D254>P$243,($E254+SUM($G254:O254))*(1/$D254*200%),$E254+SUM($G254:O254)))","v":-13.114984502170216},{"$f":"-IF($D254=0,0,IF($C254+$D254>Q$243,($E254+SUM($G254:P254))*(1/$D254*200%),$E254+SUM($G254:P254)))","v":-12.532096302073761},{"$f":"-IF($D254=0,0,IF($C254+$D254>R$243,($E254+SUM($G254:Q254))*(1/$D254*200%),$E254+SUM($G254:Q254)))","v":-11.975114244203818},{"$f":"-IF($D254=0,0,IF($C254+$D254>S$243,($E254+SUM($G254:R254))*(1/$D254*200%),$E254+SUM($G254:R254)))","v":-11.442886944461424},{"$f":"-IF($D254=0,0,IF($C254+$D254>T$243,($E254+SUM($G254:S254))*(1/$D254*200%),$E254+SUM($G254:S254)))","v":-10.93431419137425},{"$f":"-IF($D254=0,0,IF($C254+$D254>U$243,($E254+SUM($G254:T254))*(1/$D254*200%),$E254+SUM($G254:T254)))","v":-10.448344671757617},{"$f":"-IF($D254=0,0,IF($C254+$D254>V$243,($E254+SUM($G254:U254))*(1/$D254*200%),$E254+SUM($G254:U254)))","v":-9.9839737974572778},{"$f":"-IF($D254=0,0,IF($C254+$D254>W$243,($E254+SUM($G254:V254))*(1/$D254*200%),$E254+SUM($G254:V254)))","v":-9.5402416286813985},{"$f":"-IF($D254=0,0,IF($C254+$D254>X$243,($E254+SUM($G254:W254))*(1/$D254*200%),$E254+SUM($G254:W254)))","v":-9.1162308896288931},{"$f":"-IF($D254=0,0,IF($C254+$D254>Y$243,($E254+SUM($G254:X254))*(1/$D254*200%),$E254+SUM($G254:X254)))","v":-8.7110650723120528},{"$f":"-IF($D254=0,0,IF($C254+$D254>Z$243,($E254+SUM($G254:Y254))*(1/$D254*200%),$E254+SUM($G254:Y254)))","v":-8.3239066246537394},{"$f":"-IF($D254=0,0,IF($C254+$D254>AA$243,($E254+SUM($G254:Z254))*(1/$D254*200%),$E254+SUM($G254:Z254)))","v":-7.9539552191135732},{"$f":"-IF($D254=0,0,IF($C254+$D254>AB$243,($E254+SUM($G254:AA254))*(1/$D254*200%),$E254+SUM($G254:AA254)))","v":-7.6004460982640811},{"$f":"-IF($D254=0,0,IF($C254+$D254>AC$243,($E254+SUM($G254:AB254))*(1/$D254*200%),$E254+SUM($G254:AB254)))","v":-7.2626484938967879},{"$f":"-IF($D254=0,0,IF($C254+$D254>AD$243,($E254+SUM($G254:AC254))*(1/$D254*200%),$E254+SUM($G254:AC254)))","v":-6.9398641163902646},{"$f":"-IF($D254=0,0,IF($C254+$D254>AE$243,($E254+SUM($G254:AD254))*(1/$D254*200%),$E254+SUM($G254:AD254)))","v":-6.6314257112173642},{"$f":"-IF($D254=0,0,IF($C254+$D254>AF$243,($E254+SUM($G254:AE254))*(1/$D254*200%),$E254+SUM($G254:AE254)))","v":-6.3366956796077032}]
[null,null,2016,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C255,$G$171:$AF$171,0))","v":208.14512711341294},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D255=0,0,IF($C255+$D255>Q$243,($E255+SUM($G255:P255))*(1/$D255*200%),$E255+SUM($G255:P255)))","v":-9.2508945383739096},{"$f":"-IF($D255=0,0,IF($C255+$D255>R$243,($E255+SUM($G255:Q255))*(1/$D255*200%),$E255+SUM($G255:Q255)))","v":-8.8397436700017362},{"$f":"-IF($D255=0,0,IF($C255+$D255>S$243,($E255+SUM($G255:R255))*(1/$D255*200%),$E255+SUM($G255:R255)))","v":-8.446866173557213},{"$f":"-IF($D255=0,0,IF($C255+$D255>T$243,($E255+SUM($G255:S255))*(1/$D255*200%),$E255+SUM($G255:S255)))","v":-8.0714498991768941},{"$f":"-IF($D255=0,0,IF($C255+$D255>U$243,($E255+SUM($G255:T255))*(1/$D255*200%),$E255+SUM($G255:T255)))","v":-7.7127187925468084},{"$f":"-IF($D255=0,0,IF($C255+$D255>V$243,($E255+SUM($G255:U255))*(1/$D255*200%),$E255+SUM($G255:U255)))","v":-7.3699312906558392},{"$f":"-IF($D255=0,0,IF($C255+$D255>W$243,($E255+SUM($G255:V255))*(1/$D255*200%),$E255+SUM($G255:V255)))","v":-7.0423787888489136},{"$f":"-IF($D255=0,0,IF($C255+$D255>X$243,($E255+SUM($G255:W255))*(1/$D255*200%),$E255+SUM($G255:W255)))","v":-6.729384176011183},{"$f":"-IF($D255=0,0,IF($C255+$D255>Y$243,($E255+SUM($G255:X255))*(1/$D255*200%),$E255+SUM($G255:X255)))","v":-6.4303004348551314},{"$f":"-IF($D255=0,0,IF($C255+$D255>Z$243,($E255+SUM($G255:Y255))*(1/$D255*200%),$E255+SUM($G255:Y255)))","v":-6.1445093044171246},{"$f":"-IF($D255=0,0,IF($C255+$D255>AA$243,($E255+SUM($G255:Z255))*(1/$D255*200%),$E255+SUM($G255:Z255)))","v":-5.8714200019985867},{"$f":"-IF($D255=0,0,IF($C255+$D255>AB$243,($E255+SUM($G255:AA255))*(1/$D255*200%),$E255+SUM($G255:AA255)))","v":-5.6104680019097604},{"$f":"-IF($D255=0,0,IF($C255+$D255>AC$243,($E255+SUM($G255:AB255))*(1/$D255*200%),$E255+SUM($G255:AB255)))","v":-5.3611138684915485},{"$f":"-IF($D255=0,0,IF($C255+$D255>AD$243,($E255+SUM($G255:AC255))*(1/$D255*200%),$E255+SUM($G255:AC255)))","v":-5.1228421410030354},{"$f":"-IF($D255=0,0,IF($C255+$D255>AE$243,($E255+SUM($G255:AD255))*(1/$D255*200%),$E255+SUM($G255:AD255)))","v":-4.8951602680695672},{"$f":"-IF($D255=0,0,IF($C255+$D255>AF$243,($E255+SUM($G255:AE255))*(1/$D255*200%),$E255+SUM($G255:AE255)))","v":-4.6775975894886974}]
[null,null,2017,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C256,$G$171:$AF$171,0))","v":105.04640792280429},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D256=0,0,IF($C256+$D256>R$243,($E256+SUM($G256:Q256))*(1/$D256*200%),$E256+SUM($G256:Q256)))","v":-4.6687292410135246},{"$f":"-IF($D256=0,0,IF($C256+$D256>S$243,($E256+SUM($G256:R256))*(1/$D256*200%),$E256+SUM($G256:R256)))","v":-4.4612301636351459},{"$f":"-IF($D256=0,0,IF($C256+$D256>T$243,($E256+SUM($G256:S256))*(1/$D256*200%),$E256+SUM($G256:S256)))","v":-4.2629532674735833},{"$f":"-IF($D256=0,0,IF($C256+$D256>U$243,($E256+SUM($G256:T256))*(1/$D256*200%),$E256+SUM($G256:T256)))","v":-4.0734886778080908},{"$f":"-IF($D256=0,0,IF($C256+$D256>V$243,($E256+SUM($G256:U256))*(1/$D256*200%),$E256+SUM($G256:U256)))","v":-3.8924447365721755},{"$f":"-IF($D256=0,0,IF($C256+$D256>W$243,($E256+SUM($G256:V256))*(1/$D256*200%),$E256+SUM($G256:V256)))","v":-3.7194471927245232},{"$f":"-IF($D256=0,0,IF($C256+$D256>X$243,($E256+SUM($G256:W256))*(1/$D256*200%),$E256+SUM($G256:W256)))","v":-3.5541384286034337},{"$f":"-IF($D256=0,0,IF($C256+$D256>Y$243,($E256+SUM($G256:X256))*(1/$D256*200%),$E256+SUM($G256:X256)))","v":-3.3961767206655029},{"$f":"-IF($D256=0,0,IF($C256+$D256>Z$243,($E256+SUM($G256:Y256))*(1/$D256*200%),$E256+SUM($G256:Y256)))","v":-3.2452355330803697},{"$f":"-IF($D256=0,0,IF($C256+$D256>AA$243,($E256+SUM($G256:Z256))*(1/$D256*200%),$E256+SUM($G256:Z256)))","v":-3.1010028427212419},{"$f":"-IF($D256=0,0,IF($C256+$D256>AB$243,($E256+SUM($G256:AA256))*(1/$D256*200%),$E256+SUM($G256:AA256)))","v":-2.9631804941558535},{"$f":"-IF($D256=0,0,IF($C256+$D256>AC$243,($E256+SUM($G256:AB256))*(1/$D256*200%),$E256+SUM($G256:AB256)))","v":-2.8314835833044825},{"$f":"-IF($D256=0,0,IF($C256+$D256>AD$243,($E256+SUM($G256:AC256))*(1/$D256*200%),$E256+SUM($G256:AC256)))","v":-2.70563986849095},{"$f":"-IF($D256=0,0,IF($C256+$D256>AE$243,($E256+SUM($G256:AD256))*(1/$D256*200%),$E256+SUM($G256:AD256)))","v":-2.5853892076691301},{"$f":"-IF($D256=0,0,IF($C256+$D256>AF$243,($E256+SUM($G256:AE256))*(1/$D256*200%),$E256+SUM($G256:AE256)))","v":-2.4704830206616131}]
[null,null,2018,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C257,$G$171:$AF$171,0))","v":212.85722577276229},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D257=0,0,IF($C257+$D257>S$243,($E257+SUM($G257:R257))*(1/$D257*200%),$E257+SUM($G257:R257)))","v":-9.4603211454561027},{"$f":"-IF($D257=0,0,IF($C257+$D257>T$243,($E257+SUM($G257:S257))*(1/$D257*200%),$E257+SUM($G257:S257)))","v":-9.0398624278802746},{"$f":"-IF($D257=0,0,IF($C257+$D257>U$243,($E257+SUM($G257:T257))*(1/$D257*200%),$E257+SUM($G257:T257)))","v":-8.63809076441893},{"$f":"-IF($D257=0,0,IF($C257+$D257>V$243,($E257+SUM($G257:U257))*(1/$D257*200%),$E257+SUM($G257:U257)))","v":-8.254175619333644},{"$f":"-IF($D257=0,0,IF($C257+$D257>W$243,($E257+SUM($G257:V257))*(1/$D257*200%),$E257+SUM($G257:V257)))","v":-7.8873233695854816},{"$f":"-IF($D257=0,0,IF($C257+$D257>X$243,($E257+SUM($G257:W257))*(1/$D257*200%),$E257+SUM($G257:W257)))","v":-7.5367756642705714},{"$f":"-IF($D257=0,0,IF($C257+$D257>Y$243,($E257+SUM($G257:X257))*(1/$D257*200%),$E257+SUM($G257:X257)))","v":-7.2018078569696575},{"$f":"-IF($D257=0,0,IF($C257+$D257>Z$243,($E257+SUM($G257:Y257))*(1/$D257*200%),$E257+SUM($G257:Y257)))","v":-6.8817275077710054},{"$f":"-IF($D257=0,0,IF($C257+$D257>AA$243,($E257+SUM($G257:Z257))*(1/$D257*200%),$E257+SUM($G257:Z257)))","v":-6.5758729518700729},{"$f":"-IF($D257=0,0,IF($C257+$D257>AB$243,($E257+SUM($G257:AA257))*(1/$D257*200%),$E257+SUM($G257:AA257)))","v":-6.2836119317869574},{"$f":"-IF($D257=0,0,IF($C257+$D257>AC$243,($E257+SUM($G257:AB257))*(1/$D257*200%),$E257+SUM($G257:AB257)))","v":-6.0043402903742038},{"$f":"-IF($D257=0,0,IF($C257+$D257>AD$243,($E257+SUM($G257:AC257))*(1/$D257*200%),$E257+SUM($G257:AC257)))","v":-5.7374807219131272},{"$f":"-IF($D257=0,0,IF($C257+$D257>AE$243,($E257+SUM($G257:AD257))*(1/$D257*200%),$E257+SUM($G257:AD257)))","v":-5.4824815787169889},{"$f":"-IF($D257=0,0,IF($C257+$D257>AF$243,($E257+SUM($G257:AE257))*(1/$D257*200%),$E257+SUM($G257:AE257)))","v":-5.2388157307740117}]
[null,null,2019,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C258,$G$171:$AF$171,0))","v":181.97711162455678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D258=0,0,IF($C258+$D258>T$243,($E258+SUM($G258:S258))*(1/$D258*200%),$E258+SUM($G258:S258)))","v":-8.08787162775808},{"$f":"-IF($D258=0,0,IF($C258+$D258>U$243,($E258+SUM($G258:T258))*(1/$D258*200%),$E258+SUM($G258:T258)))","v":-7.728410666524387},{"$f":"-IF($D258=0,0,IF($C258+$D258>V$243,($E258+SUM($G258:U258))*(1/$D258*200%),$E258+SUM($G258:U258)))","v":-7.3849257480121917},{"$f":"-IF($D258=0,0,IF($C258+$D258>W$243,($E258+SUM($G258:V258))*(1/$D258*200%),$E258+SUM($G258:V258)))","v":-7.056706825878317},{"$f":"-IF($D258=0,0,IF($C258+$D258>X$243,($E258+SUM($G258:W258))*(1/$D258*200%),$E258+SUM($G258:W258)))","v":-6.7430754113948366},{"$f":"-IF($D258=0,0,IF($C258+$D258>Y$243,($E258+SUM($G258:X258))*(1/$D258*200%),$E258+SUM($G258:X258)))","v":-6.4433831708883984},{"$f":"-IF($D258=0,0,IF($C258+$D258>Z$243,($E258+SUM($G258:Y258))*(1/$D258*200%),$E258+SUM($G258:Y258)))","v":-6.1570105855155814},{"$f":"-IF($D258=0,0,IF($C258+$D258>AA$243,($E258+SUM($G258:Z258))*(1/$D258*200%),$E258+SUM($G258:Z258)))","v":-5.8833656706037774},{"$f":"-IF($D258=0,0,IF($C258+$D258>AB$243,($E258+SUM($G258:AA258))*(1/$D258*200%),$E258+SUM($G258:AA258)))","v":-5.6218827519102765},{"$f":"-IF($D258=0,0,IF($C258+$D258>AC$243,($E258+SUM($G258:AB258))*(1/$D258*200%),$E258+SUM($G258:AB258)))","v":-5.3720212962698195},{"$f":"-IF($D258=0,0,IF($C258+$D258>AD$243,($E258+SUM($G258:AC258))*(1/$D258*200%),$E258+SUM($G258:AC258)))","v":-5.1332647942133836},{"$f":"-IF($D258=0,0,IF($C258+$D258>AE$243,($E258+SUM($G258:AD258))*(1/$D258*200%),$E258+SUM($G258:AD258)))","v":-4.905119692248344},{"$f":"-IF($D258=0,0,IF($C258+$D258>AF$243,($E258+SUM($G258:AE258))*(1/$D258*200%),$E258+SUM($G258:AE258)))","v":-4.6871143725928617}]
[null,null,2020,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C259,$G$171:$AF$171,0))","v":170.81334585156714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D259=0,0,IF($C259+$D259>U$243,($E259+SUM($G259:T259))*(1/$D259*200%),$E259+SUM($G259:T259)))","v":-7.5917042600696512},{"$f":"-IF($D259=0,0,IF($C259+$D259>V$243,($E259+SUM($G259:U259))*(1/$D259*200%),$E259+SUM($G259:U259)))","v":-7.2542951818443324},{"$f":"-IF($D259=0,0,IF($C259+$D259>W$243,($E259+SUM($G259:V259))*(1/$D259*200%),$E259+SUM($G259:V259)))","v":-6.9318820626512512},{"$f":"-IF($D259=0,0,IF($C259+$D259>X$243,($E259+SUM($G259:W259))*(1/$D259*200%),$E259+SUM($G259:W259)))","v":-6.6237984154223062},{"$f":"-IF($D259=0,0,IF($C259+$D259>Y$243,($E259+SUM($G259:X259))*(1/$D259*200%),$E259+SUM($G259:X259)))","v":-6.3294073747368707},{"$f":"-IF($D259=0,0,IF($C259+$D259>Z$243,($E259+SUM($G259:Y259))*(1/$D259*200%),$E259+SUM($G259:Y259)))","v":-6.0481003803041204},{"$f":"-IF($D259=0,0,IF($C259+$D259>AA$243,($E259+SUM($G259:Z259))*(1/$D259*200%),$E259+SUM($G259:Z259)))","v":-5.7792959189572715},{"$f":"-IF($D259=0,0,IF($C259+$D259>AB$243,($E259+SUM($G259:AA259))*(1/$D259*200%),$E259+SUM($G259:AA259)))","v":-5.5224383225591698},{"$f":"-IF($D259=0,0,IF($C259+$D259>AC$243,($E259+SUM($G259:AB259))*(1/$D259*200%),$E259+SUM($G259:AB259)))","v":-5.2769966193343185},{"$f":"-IF($D259=0,0,IF($C259+$D259>AD$243,($E259+SUM($G259:AC259))*(1/$D259*200%),$E259+SUM($G259:AC259)))","v":-5.0424634362527936},{"$f":"-IF($D259=0,0,IF($C259+$D259>AE$243,($E259+SUM($G259:AD259))*(1/$D259*200%),$E259+SUM($G259:AD259)))","v":-4.8183539501971131},{"$f":"-IF($D259=0,0,IF($C259+$D259>AF$243,($E259+SUM($G259:AE259))*(1/$D259*200%),$E259+SUM($G259:AE259)))","v":-4.6042048857439086}]
[null,null,2021,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C260,$G$171:$AF$171,0))","v":165.37467626080479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D260=0,0,IF($C260+$D260>V$243,($E260+SUM($G260:U260))*(1/$D260*200%),$E260+SUM($G260:U260)))","v":-7.3499856115913245},{"$f":"-IF($D260=0,0,IF($C260+$D260>W$243,($E260+SUM($G260:V260))*(1/$D260*200%),$E260+SUM($G260:V260)))","v":-7.0233195844094869},{"$f":"-IF($D260=0,0,IF($C260+$D260>X$243,($E260+SUM($G260:W260))*(1/$D260*200%),$E260+SUM($G260:W260)))","v":-6.711172047324621},{"$f":"-IF($D260=0,0,IF($C260+$D260>Y$243,($E260+SUM($G260:X260))*(1/$D260*200%),$E260+SUM($G260:X260)))","v":-6.412897734110194},{"$f":"-IF($D260=0,0,IF($C260+$D260>Z$243,($E260+SUM($G260:Y260))*(1/$D260*200%),$E260+SUM($G260:Y260)))","v":-6.1278800570386291},{"$f":"-IF($D260=0,0,IF($C260+$D260>AA$243,($E260+SUM($G260:Z260))*(1/$D260*200%),$E260+SUM($G260:Z260)))","v":-5.8555298322813565},{"$f":"-IF($D260=0,0,IF($C260+$D260>AB$243,($E260+SUM($G260:AA260))*(1/$D260*200%),$E260+SUM($G260:AA260)))","v":-5.5952840619577415},{"$f":"-IF($D260=0,0,IF($C260+$D260>AC$243,($E260+SUM($G260:AB260))*(1/$D260*200%),$E260+SUM($G260:AB260)))","v":-5.3466047703151753},{"$f":"-IF($D260=0,0,IF($C260+$D260>AD$243,($E260+SUM($G260:AC260))*(1/$D260*200%),$E260+SUM($G260:AC260)))","v":-5.1089778916345008},{"$f":"-IF($D260=0,0,IF($C260+$D260>AE$243,($E260+SUM($G260:AD260))*(1/$D260*200%),$E260+SUM($G260:AD260)))","v":-4.8819122075618564},{"$f":"-IF($D260=0,0,IF($C260+$D260>AF$243,($E260+SUM($G260:AE260))*(1/$D260*200%),$E260+SUM($G260:AE260)))","v":-4.6649383316702178}]
[null,null,2022,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C261,$G$171:$AF$171,0))","v":158.43348094158299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D261=0,0,IF($C261+$D261>W$243,($E261+SUM($G261:V261))*(1/$D261*200%),$E261+SUM($G261:V261)))","v":-7.0414880418481332},{"$f":"-IF($D261=0,0,IF($C261+$D261>X$243,($E261+SUM($G261:W261))*(1/$D261*200%),$E261+SUM($G261:W261)))","v":-6.7285330177659937},{"$f":"-IF($D261=0,0,IF($C261+$D261>Y$243,($E261+SUM($G261:X261))*(1/$D261*200%),$E261+SUM($G261:X261)))","v":-6.4294871058652827},{"$f":"-IF($D261=0,0,IF($C261+$D261>Z$243,($E261+SUM($G261:Y261))*(1/$D261*200%),$E261+SUM($G261:Y261)))","v":-6.1437321233823807},{"$f":"-IF($D261=0,0,IF($C261+$D261>AA$243,($E261+SUM($G261:Z261))*(1/$D261*200%),$E261+SUM($G261:Z261)))","v":-5.870677362343165},{"$f":"-IF($D261=0,0,IF($C261+$D261>AB$243,($E261+SUM($G261:AA261))*(1/$D261*200%),$E261+SUM($G261:AA261)))","v":-5.6097583684612458},{"$f":"-IF($D261=0,0,IF($C261+$D261>AC$243,($E261+SUM($G261:AB261))*(1/$D261*200%),$E261+SUM($G261:AB261)))","v":-5.3604357743074127},{"$f":"-IF($D261=0,0,IF($C261+$D261>AD$243,($E261+SUM($G261:AC261))*(1/$D261*200%),$E261+SUM($G261:AC261)))","v":-5.1221941843381948},{"$f":"-IF($D261=0,0,IF($C261+$D261>AE$243,($E261+SUM($G261:AD261))*(1/$D261*200%),$E261+SUM($G261:AD261)))","v":-4.8945411094787197},{"$f":"-IF($D261=0,0,IF($C261+$D261>AF$243,($E261+SUM($G261:AE261))*(1/$D261*200%),$E261+SUM($G261:AE261)))","v":-4.6770059490574427}]
[null,null,2023,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C262,$G$171:$AF$171,0))","v":174.04183093751996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D262=0,0,IF($C262+$D262>X$243,($E262+SUM($G262:W262))*(1/$D262*200%),$E262+SUM($G262:W262)))","v":-7.7351924861119983},{"$f":"-IF($D262=0,0,IF($C262+$D262>Y$243,($E262+SUM($G262:X262))*(1/$D262*200%),$E262+SUM($G262:X262)))","v":-7.3914061533959101},{"$f":"-IF($D262=0,0,IF($C262+$D262>Z$243,($E262+SUM($G262:Y262))*(1/$D262*200%),$E262+SUM($G262:Y262)))","v":-7.0628992132449806},{"$f":"-IF($D262=0,0,IF($C262+$D262>AA$243,($E262+SUM($G262:Z262))*(1/$D262*200%),$E262+SUM($G262:Z262)))","v":-6.7489925815452043},{"$f":"-IF($D262=0,0,IF($C262+$D262>AB$243,($E262+SUM($G262:AA262))*(1/$D262*200%),$E262+SUM($G262:AA262)))","v":-6.449037355698751},{"$f":"-IF($D262=0,0,IF($C262+$D262>AC$243,($E262+SUM($G262:AB262))*(1/$D262*200%),$E262+SUM($G262:AB262)))","v":-6.1624134732232507},{"$f":"-IF($D262=0,0,IF($C262+$D262>AD$243,($E262+SUM($G262:AC262))*(1/$D262*200%),$E262+SUM($G262:AC262)))","v":-5.8885284299688836},{"$f":"-IF($D262=0,0,IF($C262+$D262>AE$243,($E262+SUM($G262:AD262))*(1/$D262*200%),$E262+SUM($G262:AD262)))","v":-5.6268160553035997},{"$f":"-IF($D262=0,0,IF($C262+$D262>AF$243,($E262+SUM($G262:AE262))*(1/$D262*200%),$E262+SUM($G262:AE262)))","v":-5.37673534173455}]
[null,null,2024,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C263,$G$171:$AF$171,0))","v":181.43149425625018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D263=0,0,IF($C263+$D263>Y$243,($E263+SUM($G263:X263))*(1/$D263*200%),$E263+SUM($G263:X263)))","v":-8.0636219669444529},{"$f":"-IF($D263=0,0,IF($C263+$D263>Z$243,($E263+SUM($G263:Y263))*(1/$D263*200%),$E263+SUM($G263:Y263)))","v":-7.7052387684135883},{"$f":"-IF($D263=0,0,IF($C263+$D263>AA$243,($E263+SUM($G263:Z263))*(1/$D263*200%),$E263+SUM($G263:Z263)))","v":-7.3627837120396507},{"$f":"-IF($D263=0,0,IF($C263+$D263>AB$243,($E263+SUM($G263:AA263))*(1/$D263*200%),$E263+SUM($G263:AA263)))","v":-7.0355488803934438},{"$f":"-IF($D263=0,0,IF($C263+$D263>AC$243,($E263+SUM($G263:AB263))*(1/$D263*200%),$E263+SUM($G263:AB263)))","v":-6.7228578190426251},{"$f":"-IF($D263=0,0,IF($C263+$D263>AD$243,($E263+SUM($G263:AC263))*(1/$D263*200%),$E263+SUM($G263:AC263)))","v":-6.424064138196286},{"$f":"-IF($D263=0,0,IF($C263+$D263>AE$243,($E263+SUM($G263:AD263))*(1/$D263*200%),$E263+SUM($G263:AD263)))","v":-6.1385501764986738},{"$f":"-IF($D263=0,0,IF($C263+$D263>AF$243,($E263+SUM($G263:AE263))*(1/$D263*200%),$E263+SUM($G263:AE263)))","v":-5.8657257242098435}]
[null,null,2025,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C264,$G$171:$AF$171,0))","v":186.56122198077406},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D264=0,0,IF($C264+$D264>Z$243,($E264+SUM($G264:Y264))*(1/$D264*200%),$E264+SUM($G264:Y264)))","v":-8.2916098658121804},{"$f":"-IF($D264=0,0,IF($C264+$D264>AA$243,($E264+SUM($G264:Z264))*(1/$D264*200%),$E264+SUM($G264:Z264)))","v":-7.9230938717760839},{"$f":"-IF($D264=0,0,IF($C264+$D264>AB$243,($E264+SUM($G264:AA264))*(1/$D264*200%),$E264+SUM($G264:AA264)))","v":-7.5709563663638137},{"$f":"-IF($D264=0,0,IF($C264+$D264>AC$243,($E264+SUM($G264:AB264))*(1/$D264*200%),$E264+SUM($G264:AB264)))","v":-7.2344694167476442},{"$f":"-IF($D264=0,0,IF($C264+$D264>AD$243,($E264+SUM($G264:AC264))*(1/$D264*200%),$E264+SUM($G264:AC264)))","v":-6.9129374426699712},{"$f":"-IF($D264=0,0,IF($C264+$D264>AE$243,($E264+SUM($G264:AD264))*(1/$D264*200%),$E264+SUM($G264:AD264)))","v":-6.6056957785513051},{"$f":"-IF($D264=0,0,IF($C264+$D264>AF$243,($E264+SUM($G264:AE264))*(1/$D264*200%),$E264+SUM($G264:AE264)))","v":-6.3121092995045807}]
[null,null,2026,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C265,$G$171:$AF$171,0))","v":185.14945048319666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D265=0,0,IF($C265+$D265>AA$243,($E265+SUM($G265:Z265))*(1/$D265*200%),$E265+SUM($G265:Z265)))","v":-8.2288644659198518},{"$f":"-IF($D265=0,0,IF($C265+$D265>AB$243,($E265+SUM($G265:AA265))*(1/$D265*200%),$E265+SUM($G265:AA265)))","v":-7.8631371563234138},{"$f":"-IF($D265=0,0,IF($C265+$D265>AC$243,($E265+SUM($G265:AB265))*(1/$D265*200%),$E265+SUM($G265:AB265)))","v":-7.5136643938201511},{"$f":"-IF($D265=0,0,IF($C265+$D265>AD$243,($E265+SUM($G265:AC265))*(1/$D265*200%),$E265+SUM($G265:AC265)))","v":-7.1797237540948107},{"$f":"-IF($D265=0,0,IF($C265+$D265>AE$243,($E265+SUM($G265:AD265))*(1/$D265*200%),$E265+SUM($G265:AD265)))","v":-6.8606249205794869},{"$f":"-IF($D265=0,0,IF($C265+$D265>AF$243,($E265+SUM($G265:AE265))*(1/$D265*200%),$E265+SUM($G265:AE265)))","v":-6.5557082574426202}]
[null,null,2027,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C266,$G$171:$AF$171,0))","v":185.98565972980396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D266=0,0,IF($C266+$D266>AB$243,($E266+SUM($G266:AA266))*(1/$D266*200%),$E266+SUM($G266:AA266)))","v":-8.2660293213246199},{"$f":"-IF($D266=0,0,IF($C266+$D266>AC$243,($E266+SUM($G266:AB266))*(1/$D266*200%),$E266+SUM($G266:AB266)))","v":-7.8986502403768597},{"$f":"-IF($D266=0,0,IF($C266+$D266>AD$243,($E266+SUM($G266:AC266))*(1/$D266*200%),$E266+SUM($G266:AC266)))","v":-7.5475991185823323},{"$f":"-IF($D266=0,0,IF($C266+$D266>AE$243,($E266+SUM($G266:AD266))*(1/$D266*200%),$E266+SUM($G266:AD266)))","v":-7.2121502688675623},{"$f":"-IF($D266=0,0,IF($C266+$D266>AF$243,($E266+SUM($G266:AE266))*(1/$D266*200%),$E266+SUM($G266:AE266)))","v":-6.8916102569178923}]
[null,null,2028,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C267,$G$171:$AF$171,0))","v":204.48702408439553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D267=0,0,IF($C267+$D267>AC$243,($E267+SUM($G267:AB267))*(1/$D267*200%),$E267+SUM($G267:AB267)))","v":-9.0883121815286909},{"$f":"-IF($D267=0,0,IF($C267+$D267>AD$243,($E267+SUM($G267:AC267))*(1/$D267*200%),$E267+SUM($G267:AC267)))","v":-8.6843871956829712},{"$f":"-IF($D267=0,0,IF($C267+$D267>AE$243,($E267+SUM($G267:AD267))*(1/$D267*200%),$E267+SUM($G267:AD267)))","v":-8.2984144314303947},{"$f":"-IF($D267=0,0,IF($C267+$D267>AF$243,($E267+SUM($G267:AE267))*(1/$D267*200%),$E267+SUM($G267:AE267)))","v":-7.9295960122557103}]
[null,null,2029,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C268,$G$171:$AF$171,0))","v":208.2495853275484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D268=0,0,IF($C268+$D268>AD$243,($E268+SUM($G268:AC268))*(1/$D268*200%),$E268+SUM($G268:AC268)))","v":-9.2555371256688179},{"$f":"-IF($D268=0,0,IF($C268+$D268>AE$243,($E268+SUM($G268:AD268))*(1/$D268*200%),$E268+SUM($G268:AD268)))","v":-8.8441799200835387},{"$f":"-IF($D268=0,0,IF($C268+$D268>AF$243,($E268+SUM($G268:AE268))*(1/$D268*200%),$E268+SUM($G268:AE268)))","v":-8.4511052569687131}]
[null,null,2030,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C269,$G$171:$AF$171,0))","v":212.08137769757528},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D269=0,0,IF($C269+$D269>AE$243,($E269+SUM($G269:AD269))*(1/$D269*200%),$E269+SUM($G269:AD269)))","v":-9.4258390087811232},{"$f":"-IF($D269=0,0,IF($C269+$D269>AF$243,($E269+SUM($G269:AE269))*(1/$D269*200%),$E269+SUM($G269:AE269)))","v":-9.006912830613075}]
[null,null,2031,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C270,$G$171:$AF$171,0))","v":215.98367504721065},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D270=0,0,IF($C270+$D270>AF$243,($E270+SUM($G270:AE270))*(1/$D270*200%),$E270+SUM($G270:AE270)))","v":-9.5992744465426956}]
[null,null,2032,{"$f":"VLOOKUP(B244,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":45},{"$f":"INDEX($G$187:$AF$197,MATCH(B244,$B$187:$B$197,0),MATCH($C271,$G$171:$AF$171,0))","v":219.95777466807934}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E252:E271)-SUM(M187:AF187),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G245:G271)","v":0},{"$f":"SUM(H245:H271)","v":0},0,0,0,0,-58.565578702175571,-73.413443288783384,-88.496145785573447,-100.01378581486297,-106.74855187527545,-109.24706776128232,-116.42613040124259,-121.91367407283994,-126.66115954690007,-130.95592701807925,-134.75131836524056,-139.0717300967919,-143.52855300999565,-148.01528280370252,-152.23985698446342,-156.31383716815083,-161.02903442610068,-165.70189230561502,-170.33736949581882,-174.94026091533075]
[]
[null,"Underground cables","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B274,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":-0.44503682058260957},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B274,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":-2.178060666652482},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B274,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":-2.1464857716040768},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B274,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":-2.1394886377840923},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B274,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q275,Q275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R275,R275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S275,S275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T275,T275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U275,U275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V275,V275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W275,W275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X275,X275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y275,Y275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z275,Z275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA275,AA275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB275,AB275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC275,AC275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD275,AD275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":-2.1209748795098404},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE275,AE275,-INDEX($R$101:$AF$111,MATCH(B274,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":-2.1209748795098404}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C282,$G$171:$AF$171,0))","v":69.712056922745887},null,null,null,null,null,null,null,null,{"$f":"-IF($D282=0,0,IF($C282+$D282>N$243,($E282+SUM($G282:M282))*(1/$D282*200%),$E282+SUM($G282:M282)))","v":-2.7884822769098356},{"$f":"-IF($D282=0,0,IF($C282+$D282>O$243,($E282+SUM($G282:N282))*(1/$D282*200%),$E282+SUM($G282:N282)))","v":-2.6769429858334424},{"$f":"-IF($D282=0,0,IF($C282+$D282>P$243,($E282+SUM($G282:O282))*(1/$D282*200%),$E282+SUM($G282:O282)))","v":-2.5698652664001043},{"$f":"-IF($D282=0,0,IF($C282+$D282>Q$243,($E282+SUM($G282:P282))*(1/$D282*200%),$E282+SUM($G282:P282)))","v":-2.4670706557441004},{"$f":"-IF($D282=0,0,IF($C282+$D282>R$243,($E282+SUM($G282:Q282))*(1/$D282*200%),$E282+SUM($G282:Q282)))","v":-2.3683878295143361},{"$f":"-IF($D282=0,0,IF($C282+$D282>S$243,($E282+SUM($G282:R282))*(1/$D282*200%),$E282+SUM($G282:R282)))","v":-2.273652316333763},{"$f":"-IF($D282=0,0,IF($C282+$D282>T$243,($E282+SUM($G282:S282))*(1/$D282*200%),$E282+SUM($G282:S282)))","v":-2.182706223680412},{"$f":"-IF($D282=0,0,IF($C282+$D282>U$243,($E282+SUM($G282:T282))*(1/$D282*200%),$E282+SUM($G282:T282)))","v":-2.0953979747331961},{"$f":"-IF($D282=0,0,IF($C282+$D282>V$243,($E282+SUM($G282:U282))*(1/$D282*200%),$E282+SUM($G282:U282)))","v":-2.0115820557438679},{"$f":"-IF($D282=0,0,IF($C282+$D282>W$243,($E282+SUM($G282:V282))*(1/$D282*200%),$E282+SUM($G282:V282)))","v":-1.9311187735141133},{"$f":"-IF($D282=0,0,IF($C282+$D282>X$243,($E282+SUM($G282:W282))*(1/$D282*200%),$E282+SUM($G282:W282)))","v":-1.8538740225735486},{"$f":"-IF($D282=0,0,IF($C282+$D282>Y$243,($E282+SUM($G282:X282))*(1/$D282*200%),$E282+SUM($G282:X282)))","v":-1.7797190616706067},{"$f":"-IF($D282=0,0,IF($C282+$D282>Z$243,($E282+SUM($G282:Y282))*(1/$D282*200%),$E282+SUM($G282:Y282)))","v":-1.7085302992037823},{"$f":"-IF($D282=0,0,IF($C282+$D282>AA$243,($E282+SUM($G282:Z282))*(1/$D282*200%),$E282+SUM($G282:Z282)))","v":-1.6401890872356311},{"$f":"-IF($D282=0,0,IF($C282+$D282>AB$243,($E282+SUM($G282:AA282))*(1/$D282*200%),$E282+SUM($G282:AA282)))","v":-1.5745815237462057},{"$f":"-IF($D282=0,0,IF($C282+$D282>AC$243,($E282+SUM($G282:AB282))*(1/$D282*200%),$E282+SUM($G282:AB282)))","v":-1.5115982627963576},{"$f":"-IF($D282=0,0,IF($C282+$D282>AD$243,($E282+SUM($G282:AC282))*(1/$D282*200%),$E282+SUM($G282:AC282)))","v":-1.4511343322845034},{"$f":"-IF($D282=0,0,IF($C282+$D282>AE$243,($E282+SUM($G282:AD282))*(1/$D282*200%),$E282+SUM($G282:AD282)))","v":-1.3930889589931232},{"$f":"-IF($D282=0,0,IF($C282+$D282>AF$243,($E282+SUM($G282:AE282))*(1/$D282*200%),$E282+SUM($G282:AE282)))","v":-1.3373654006333981}]
[null,null,2014,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C283,$G$171:$AF$171,0))","v":55.20467581732035},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D283=0,0,IF($C283+$D283>O$243,($E283+SUM($G283:N283))*(1/$D283*200%),$E283+SUM($G283:N283)))","v":-2.2081870326928139},{"$f":"-IF($D283=0,0,IF($C283+$D283>P$243,($E283+SUM($G283:O283))*(1/$D283*200%),$E283+SUM($G283:O283)))","v":-2.1198595513851015},{"$f":"-IF($D283=0,0,IF($C283+$D283>Q$243,($E283+SUM($G283:P283))*(1/$D283*200%),$E283+SUM($G283:P283)))","v":-2.0350651693296973},{"$f":"-IF($D283=0,0,IF($C283+$D283>R$243,($E283+SUM($G283:Q283))*(1/$D283*200%),$E283+SUM($G283:Q283)))","v":-1.9536625625565094},{"$f":"-IF($D283=0,0,IF($C283+$D283>S$243,($E283+SUM($G283:R283))*(1/$D283*200%),$E283+SUM($G283:R283)))","v":-1.8755160600542491},{"$f":"-IF($D283=0,0,IF($C283+$D283>T$243,($E283+SUM($G283:S283))*(1/$D283*200%),$E283+SUM($G283:S283)))","v":-1.8004954176520793},{"$f":"-IF($D283=0,0,IF($C283+$D283>U$243,($E283+SUM($G283:T283))*(1/$D283*200%),$E283+SUM($G283:T283)))","v":-1.7284756009459961},{"$f":"-IF($D283=0,0,IF($C283+$D283>V$243,($E283+SUM($G283:U283))*(1/$D283*200%),$E283+SUM($G283:U283)))","v":-1.6593365769081561},{"$f":"-IF($D283=0,0,IF($C283+$D283>W$243,($E283+SUM($G283:V283))*(1/$D283*200%),$E283+SUM($G283:V283)))","v":-1.5929631138318301},{"$f":"-IF($D283=0,0,IF($C283+$D283>X$243,($E283+SUM($G283:W283))*(1/$D283*200%),$E283+SUM($G283:W283)))","v":-1.5292445892785567},{"$f":"-IF($D283=0,0,IF($C283+$D283>Y$243,($E283+SUM($G283:X283))*(1/$D283*200%),$E283+SUM($G283:X283)))","v":-1.4680748057074147},{"$f":"-IF($D283=0,0,IF($C283+$D283>Z$243,($E283+SUM($G283:Y283))*(1/$D283*200%),$E283+SUM($G283:Y283)))","v":-1.4093518134791179},{"$f":"-IF($D283=0,0,IF($C283+$D283>AA$243,($E283+SUM($G283:Z283))*(1/$D283*200%),$E283+SUM($G283:Z283)))","v":-1.3529777409399533},{"$f":"-IF($D283=0,0,IF($C283+$D283>AB$243,($E283+SUM($G283:AA283))*(1/$D283*200%),$E283+SUM($G283:AA283)))","v":-1.2988586313023551},{"$f":"-IF($D283=0,0,IF($C283+$D283>AC$243,($E283+SUM($G283:AB283))*(1/$D283*200%),$E283+SUM($G283:AB283)))","v":-1.2469042860502608},{"$f":"-IF($D283=0,0,IF($C283+$D283>AD$243,($E283+SUM($G283:AC283))*(1/$D283*200%),$E283+SUM($G283:AC283)))","v":-1.1970281146082504},{"$f":"-IF($D283=0,0,IF($C283+$D283>AE$243,($E283+SUM($G283:AD283))*(1/$D283*200%),$E283+SUM($G283:AD283)))","v":-1.1491469900239204},{"$f":"-IF($D283=0,0,IF($C283+$D283>AF$243,($E283+SUM($G283:AE283))*(1/$D283*200%),$E283+SUM($G283:AE283)))","v":-1.1031811104229636}]
[null,null,2015,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C284,$G$171:$AF$171,0))","v":55.434547413955428},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D284=0,0,IF($C284+$D284>P$243,($E284+SUM($G284:O284))*(1/$D284*200%),$E284+SUM($G284:O284)))","v":-2.217381896558217},{"$f":"-IF($D284=0,0,IF($C284+$D284>Q$243,($E284+SUM($G284:P284))*(1/$D284*200%),$E284+SUM($G284:P284)))","v":-2.1286866206958885},{"$f":"-IF($D284=0,0,IF($C284+$D284>R$243,($E284+SUM($G284:Q284))*(1/$D284*200%),$E284+SUM($G284:Q284)))","v":-2.0435391558680531},{"$f":"-IF($D284=0,0,IF($C284+$D284>S$243,($E284+SUM($G284:R284))*(1/$D284*200%),$E284+SUM($G284:R284)))","v":-1.9617975896333308},{"$f":"-IF($D284=0,0,IF($C284+$D284>T$243,($E284+SUM($G284:S284))*(1/$D284*200%),$E284+SUM($G284:S284)))","v":-1.8833256860479974},{"$f":"-IF($D284=0,0,IF($C284+$D284>U$243,($E284+SUM($G284:T284))*(1/$D284*200%),$E284+SUM($G284:T284)))","v":-1.8079926586060777},{"$f":"-IF($D284=0,0,IF($C284+$D284>V$243,($E284+SUM($G284:U284))*(1/$D284*200%),$E284+SUM($G284:U284)))","v":-1.7356729522618344},{"$f":"-IF($D284=0,0,IF($C284+$D284>W$243,($E284+SUM($G284:V284))*(1/$D284*200%),$E284+SUM($G284:V284)))","v":-1.6662460341713612},{"$f":"-IF($D284=0,0,IF($C284+$D284>X$243,($E284+SUM($G284:W284))*(1/$D284*200%),$E284+SUM($G284:W284)))","v":-1.5995961928045066},{"$f":"-IF($D284=0,0,IF($C284+$D284>Y$243,($E284+SUM($G284:X284))*(1/$D284*200%),$E284+SUM($G284:X284)))","v":-1.5356123450923265},{"$f":"-IF($D284=0,0,IF($C284+$D284>Z$243,($E284+SUM($G284:Y284))*(1/$D284*200%),$E284+SUM($G284:Y284)))","v":-1.4741878512886333},{"$f":"-IF($D284=0,0,IF($C284+$D284>AA$243,($E284+SUM($G284:Z284))*(1/$D284*200%),$E284+SUM($G284:Z284)))","v":-1.415220337237088},{"$f":"-IF($D284=0,0,IF($C284+$D284>AB$243,($E284+SUM($G284:AA284))*(1/$D284*200%),$E284+SUM($G284:AA284)))","v":-1.3586115237476046},{"$f":"-IF($D284=0,0,IF($C284+$D284>AC$243,($E284+SUM($G284:AB284))*(1/$D284*200%),$E284+SUM($G284:AB284)))","v":-1.3042670627977004},{"$f":"-IF($D284=0,0,IF($C284+$D284>AD$243,($E284+SUM($G284:AC284))*(1/$D284*200%),$E284+SUM($G284:AC284)))","v":-1.2520963802857923},{"$f":"-IF($D284=0,0,IF($C284+$D284>AE$243,($E284+SUM($G284:AD284))*(1/$D284*200%),$E284+SUM($G284:AD284)))","v":-1.2020125250743607},{"$f":"-IF($D284=0,0,IF($C284+$D284>AF$243,($E284+SUM($G284:AE284))*(1/$D284*200%),$E284+SUM($G284:AE284)))","v":-1.1539320240713864}]
[null,null,2016,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C285,$G$171:$AF$171,0))","v":53.72251700303746},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D285=0,0,IF($C285+$D285>Q$243,($E285+SUM($G285:P285))*(1/$D285*200%),$E285+SUM($G285:P285)))","v":-2.1489006801214985},{"$f":"-IF($D285=0,0,IF($C285+$D285>R$243,($E285+SUM($G285:Q285))*(1/$D285*200%),$E285+SUM($G285:Q285)))","v":-2.0629446529166384},{"$f":"-IF($D285=0,0,IF($C285+$D285>S$243,($E285+SUM($G285:R285))*(1/$D285*200%),$E285+SUM($G285:R285)))","v":-1.9804268667999732},{"$f":"-IF($D285=0,0,IF($C285+$D285>T$243,($E285+SUM($G285:S285))*(1/$D285*200%),$E285+SUM($G285:S285)))","v":-1.901209792127974},{"$f":"-IF($D285=0,0,IF($C285+$D285>U$243,($E285+SUM($G285:T285))*(1/$D285*200%),$E285+SUM($G285:T285)))","v":-1.8251614004428554},{"$f":"-IF($D285=0,0,IF($C285+$D285>V$243,($E285+SUM($G285:U285))*(1/$D285*200%),$E285+SUM($G285:U285)))","v":-1.752154944425141},{"$f":"-IF($D285=0,0,IF($C285+$D285>W$243,($E285+SUM($G285:V285))*(1/$D285*200%),$E285+SUM($G285:V285)))","v":-1.6820687466481352},{"$f":"-IF($D285=0,0,IF($C285+$D285>X$243,($E285+SUM($G285:W285))*(1/$D285*200%),$E285+SUM($G285:W285)))","v":-1.6147859967822098},{"$f":"-IF($D285=0,0,IF($C285+$D285>Y$243,($E285+SUM($G285:X285))*(1/$D285*200%),$E285+SUM($G285:X285)))","v":-1.5501945569109215},{"$f":"-IF($D285=0,0,IF($C285+$D285>Z$243,($E285+SUM($G285:Y285))*(1/$D285*200%),$E285+SUM($G285:Y285)))","v":-1.4881867746344848},{"$f":"-IF($D285=0,0,IF($C285+$D285>AA$243,($E285+SUM($G285:Z285))*(1/$D285*200%),$E285+SUM($G285:Z285)))","v":-1.4286593036491053},{"$f":"-IF($D285=0,0,IF($C285+$D285>AB$243,($E285+SUM($G285:AA285))*(1/$D285*200%),$E285+SUM($G285:AA285)))","v":-1.3715129315031407},{"$f":"-IF($D285=0,0,IF($C285+$D285>AC$243,($E285+SUM($G285:AB285))*(1/$D285*200%),$E285+SUM($G285:AB285)))","v":-1.3166524142430154},{"$f":"-IF($D285=0,0,IF($C285+$D285>AD$243,($E285+SUM($G285:AC285))*(1/$D285*200%),$E285+SUM($G285:AC285)))","v":-1.2639863176732946},{"$f":"-IF($D285=0,0,IF($C285+$D285>AE$243,($E285+SUM($G285:AD285))*(1/$D285*200%),$E285+SUM($G285:AD285)))","v":-1.2134268649663629},{"$f":"-IF($D285=0,0,IF($C285+$D285>AF$243,($E285+SUM($G285:AE285))*(1/$D285*200%),$E285+SUM($G285:AE285)))","v":-1.1648897903677085}]
[null,null,2017,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C286,$G$171:$AF$171,0))","v":50.977535098791037},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D286=0,0,IF($C286+$D286>R$243,($E286+SUM($G286:Q286))*(1/$D286*200%),$E286+SUM($G286:Q286)))","v":-2.0391014039516415},{"$f":"-IF($D286=0,0,IF($C286+$D286>S$243,($E286+SUM($G286:R286))*(1/$D286*200%),$E286+SUM($G286:R286)))","v":-1.9575373477935758},{"$f":"-IF($D286=0,0,IF($C286+$D286>T$243,($E286+SUM($G286:S286))*(1/$D286*200%),$E286+SUM($G286:S286)))","v":-1.8792358538818328},{"$f":"-IF($D286=0,0,IF($C286+$D286>U$243,($E286+SUM($G286:T286))*(1/$D286*200%),$E286+SUM($G286:T286)))","v":-1.8040664197265597},{"$f":"-IF($D286=0,0,IF($C286+$D286>V$243,($E286+SUM($G286:U286))*(1/$D286*200%),$E286+SUM($G286:U286)))","v":-1.7319037629374969},{"$f":"-IF($D286=0,0,IF($C286+$D286>W$243,($E286+SUM($G286:V286))*(1/$D286*200%),$E286+SUM($G286:V286)))","v":-1.6626276124199972},{"$f":"-IF($D286=0,0,IF($C286+$D286>X$243,($E286+SUM($G286:W286))*(1/$D286*200%),$E286+SUM($G286:W286)))","v":-1.5961225079231975},{"$f":"-IF($D286=0,0,IF($C286+$D286>Y$243,($E286+SUM($G286:X286))*(1/$D286*200%),$E286+SUM($G286:X286)))","v":-1.5322776076062696},{"$f":"-IF($D286=0,0,IF($C286+$D286>Z$243,($E286+SUM($G286:Y286))*(1/$D286*200%),$E286+SUM($G286:Y286)))","v":-1.4709865033020184},{"$f":"-IF($D286=0,0,IF($C286+$D286>AA$243,($E286+SUM($G286:Z286))*(1/$D286*200%),$E286+SUM($G286:Z286)))","v":-1.4121470431699379},{"$f":"-IF($D286=0,0,IF($C286+$D286>AB$243,($E286+SUM($G286:AA286))*(1/$D286*200%),$E286+SUM($G286:AA286)))","v":-1.3556611614431404},{"$f":"-IF($D286=0,0,IF($C286+$D286>AC$243,($E286+SUM($G286:AB286))*(1/$D286*200%),$E286+SUM($G286:AB286)))","v":-1.3014347149854149},{"$f":"-IF($D286=0,0,IF($C286+$D286>AD$243,($E286+SUM($G286:AC286))*(1/$D286*200%),$E286+SUM($G286:AC286)))","v":-1.2493773263859982},{"$f":"-IF($D286=0,0,IF($C286+$D286>AE$243,($E286+SUM($G286:AD286))*(1/$D286*200%),$E286+SUM($G286:AD286)))","v":-1.1994022333305583},{"$f":"-IF($D286=0,0,IF($C286+$D286>AF$243,($E286+SUM($G286:AE286))*(1/$D286*200%),$E286+SUM($G286:AE286)))","v":-1.1514261439973359}]
[null,null,2018,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C287,$G$171:$AF$171,0))","v":61.374168676551491},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D287=0,0,IF($C287+$D287>S$243,($E287+SUM($G287:R287))*(1/$D287*200%),$E287+SUM($G287:R287)))","v":-2.4549667470620595},{"$f":"-IF($D287=0,0,IF($C287+$D287>T$243,($E287+SUM($G287:S287))*(1/$D287*200%),$E287+SUM($G287:S287)))","v":-2.3567680771795771},{"$f":"-IF($D287=0,0,IF($C287+$D287>U$243,($E287+SUM($G287:T287))*(1/$D287*200%),$E287+SUM($G287:T287)))","v":-2.2624973540923943},{"$f":"-IF($D287=0,0,IF($C287+$D287>V$243,($E287+SUM($G287:U287))*(1/$D287*200%),$E287+SUM($G287:U287)))","v":-2.1719974599286984},{"$f":"-IF($D287=0,0,IF($C287+$D287>W$243,($E287+SUM($G287:V287))*(1/$D287*200%),$E287+SUM($G287:V287)))","v":-2.0851175615315505},{"$f":"-IF($D287=0,0,IF($C287+$D287>X$243,($E287+SUM($G287:W287))*(1/$D287*200%),$E287+SUM($G287:W287)))","v":-2.0017128590702886},{"$f":"-IF($D287=0,0,IF($C287+$D287>Y$243,($E287+SUM($G287:X287))*(1/$D287*200%),$E287+SUM($G287:X287)))","v":-1.9216443447074769},{"$f":"-IF($D287=0,0,IF($C287+$D287>Z$243,($E287+SUM($G287:Y287))*(1/$D287*200%),$E287+SUM($G287:Y287)))","v":-1.8447785709191777},{"$f":"-IF($D287=0,0,IF($C287+$D287>AA$243,($E287+SUM($G287:Z287))*(1/$D287*200%),$E287+SUM($G287:Z287)))","v":-1.7709874280824107},{"$f":"-IF($D287=0,0,IF($C287+$D287>AB$243,($E287+SUM($G287:AA287))*(1/$D287*200%),$E287+SUM($G287:AA287)))","v":-1.7001479309591145},{"$f":"-IF($D287=0,0,IF($C287+$D287>AC$243,($E287+SUM($G287:AB287))*(1/$D287*200%),$E287+SUM($G287:AB287)))","v":-1.6321420137207496},{"$f":"-IF($D287=0,0,IF($C287+$D287>AD$243,($E287+SUM($G287:AC287))*(1/$D287*200%),$E287+SUM($G287:AC287)))","v":-1.5668563331719196},{"$f":"-IF($D287=0,0,IF($C287+$D287>AE$243,($E287+SUM($G287:AD287))*(1/$D287*200%),$E287+SUM($G287:AD287)))","v":-1.5041820798450432},{"$f":"-IF($D287=0,0,IF($C287+$D287>AF$243,($E287+SUM($G287:AE287))*(1/$D287*200%),$E287+SUM($G287:AE287)))","v":-1.4440147966512411}]
[null,null,2019,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C288,$G$171:$AF$171,0))","v":66.55254645678896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D288=0,0,IF($C288+$D288>T$243,($E288+SUM($G288:S288))*(1/$D288*200%),$E288+SUM($G288:S288)))","v":-2.6621018582715585},{"$f":"-IF($D288=0,0,IF($C288+$D288>U$243,($E288+SUM($G288:T288))*(1/$D288*200%),$E288+SUM($G288:T288)))","v":-2.5556177839406962},{"$f":"-IF($D288=0,0,IF($C288+$D288>V$243,($E288+SUM($G288:U288))*(1/$D288*200%),$E288+SUM($G288:U288)))","v":-2.4533930725830682},{"$f":"-IF($D288=0,0,IF($C288+$D288>W$243,($E288+SUM($G288:V288))*(1/$D288*200%),$E288+SUM($G288:V288)))","v":-2.3552573496797455},{"$f":"-IF($D288=0,0,IF($C288+$D288>X$243,($E288+SUM($G288:W288))*(1/$D288*200%),$E288+SUM($G288:W288)))","v":-2.2610470556925559},{"$f":"-IF($D288=0,0,IF($C288+$D288>Y$243,($E288+SUM($G288:X288))*(1/$D288*200%),$E288+SUM($G288:X288)))","v":-2.1706051734648533},{"$f":"-IF($D288=0,0,IF($C288+$D288>Z$243,($E288+SUM($G288:Y288))*(1/$D288*200%),$E288+SUM($G288:Y288)))","v":-2.0837809665262594},{"$f":"-IF($D288=0,0,IF($C288+$D288>AA$243,($E288+SUM($G288:Z288))*(1/$D288*200%),$E288+SUM($G288:Z288)))","v":-2.000429727865209},{"$f":"-IF($D288=0,0,IF($C288+$D288>AB$243,($E288+SUM($G288:AA288))*(1/$D288*200%),$E288+SUM($G288:AA288)))","v":-1.9204125387506006},{"$f":"-IF($D288=0,0,IF($C288+$D288>AC$243,($E288+SUM($G288:AB288))*(1/$D288*200%),$E288+SUM($G288:AB288)))","v":-1.8435960372005764},{"$f":"-IF($D288=0,0,IF($C288+$D288>AD$243,($E288+SUM($G288:AC288))*(1/$D288*200%),$E288+SUM($G288:AC288)))","v":-1.7698521957125537},{"$f":"-IF($D288=0,0,IF($C288+$D288>AE$243,($E288+SUM($G288:AD288))*(1/$D288*200%),$E288+SUM($G288:AD288)))","v":-1.6990581078840512},{"$f":"-IF($D288=0,0,IF($C288+$D288>AF$243,($E288+SUM($G288:AE288))*(1/$D288*200%),$E288+SUM($G288:AE288)))","v":-1.6310957835686892}]
[null,null,2020,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C289,$G$171:$AF$171,0))","v":57.385097710798355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D289=0,0,IF($C289+$D289>U$243,($E289+SUM($G289:T289))*(1/$D289*200%),$E289+SUM($G289:T289)))","v":-2.2954039084319344},{"$f":"-IF($D289=0,0,IF($C289+$D289>V$243,($E289+SUM($G289:U289))*(1/$D289*200%),$E289+SUM($G289:U289)))","v":-2.203587752094657},{"$f":"-IF($D289=0,0,IF($C289+$D289>W$243,($E289+SUM($G289:V289))*(1/$D289*200%),$E289+SUM($G289:V289)))","v":-2.1154442420108706},{"$f":"-IF($D289=0,0,IF($C289+$D289>X$243,($E289+SUM($G289:W289))*(1/$D289*200%),$E289+SUM($G289:W289)))","v":-2.0308264723304359},{"$f":"-IF($D289=0,0,IF($C289+$D289>Y$243,($E289+SUM($G289:X289))*(1/$D289*200%),$E289+SUM($G289:X289)))","v":-1.9495934134372184},{"$f":"-IF($D289=0,0,IF($C289+$D289>Z$243,($E289+SUM($G289:Y289))*(1/$D289*200%),$E289+SUM($G289:Y289)))","v":-1.8716096768997295},{"$f":"-IF($D289=0,0,IF($C289+$D289>AA$243,($E289+SUM($G289:Z289))*(1/$D289*200%),$E289+SUM($G289:Z289)))","v":-1.7967452898237406},{"$f":"-IF($D289=0,0,IF($C289+$D289>AB$243,($E289+SUM($G289:AA289))*(1/$D289*200%),$E289+SUM($G289:AA289)))","v":-1.7248754782307907},{"$f":"-IF($D289=0,0,IF($C289+$D289>AC$243,($E289+SUM($G289:AB289))*(1/$D289*200%),$E289+SUM($G289:AB289)))","v":-1.6558804591015592},{"$f":"-IF($D289=0,0,IF($C289+$D289>AD$243,($E289+SUM($G289:AC289))*(1/$D289*200%),$E289+SUM($G289:AC289)))","v":-1.5896452407374968},{"$f":"-IF($D289=0,0,IF($C289+$D289>AE$243,($E289+SUM($G289:AD289))*(1/$D289*200%),$E289+SUM($G289:AD289)))","v":-1.5260594311079971},{"$f":"-IF($D289=0,0,IF($C289+$D289>AF$243,($E289+SUM($G289:AE289))*(1/$D289*200%),$E289+SUM($G289:AE289)))","v":-1.4650170538636773}]
[null,null,2021,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C290,$G$171:$AF$171,0))","v":48.943594352863961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D290=0,0,IF($C290+$D290>V$243,($E290+SUM($G290:U290))*(1/$D290*200%),$E290+SUM($G290:U290)))","v":-1.9577437741145585},{"$f":"-IF($D290=0,0,IF($C290+$D290>W$243,($E290+SUM($G290:V290))*(1/$D290*200%),$E290+SUM($G290:V290)))","v":-1.879434023149976},{"$f":"-IF($D290=0,0,IF($C290+$D290>X$243,($E290+SUM($G290:W290))*(1/$D290*200%),$E290+SUM($G290:W290)))","v":-1.8042566622239771},{"$f":"-IF($D290=0,0,IF($C290+$D290>Y$243,($E290+SUM($G290:X290))*(1/$D290*200%),$E290+SUM($G290:X290)))","v":-1.7320863957350179},{"$f":"-IF($D290=0,0,IF($C290+$D290>Z$243,($E290+SUM($G290:Y290))*(1/$D290*200%),$E290+SUM($G290:Y290)))","v":-1.6628029399056172},{"$f":"-IF($D290=0,0,IF($C290+$D290>AA$243,($E290+SUM($G290:Z290))*(1/$D290*200%),$E290+SUM($G290:Z290)))","v":-1.5962908223093928},{"$f":"-IF($D290=0,0,IF($C290+$D290>AB$243,($E290+SUM($G290:AA290))*(1/$D290*200%),$E290+SUM($G290:AA290)))","v":-1.5324391894170168},{"$f":"-IF($D290=0,0,IF($C290+$D290>AC$243,($E290+SUM($G290:AB290))*(1/$D290*200%),$E290+SUM($G290:AB290)))","v":-1.4711416218403364},{"$f":"-IF($D290=0,0,IF($C290+$D290>AD$243,($E290+SUM($G290:AC290))*(1/$D290*200%),$E290+SUM($G290:AC290)))","v":-1.4122959569667228},{"$f":"-IF($D290=0,0,IF($C290+$D290>AE$243,($E290+SUM($G290:AD290))*(1/$D290*200%),$E290+SUM($G290:AD290)))","v":-1.3558041186880538},{"$f":"-IF($D290=0,0,IF($C290+$D290>AF$243,($E290+SUM($G290:AE290))*(1/$D290*200%),$E290+SUM($G290:AE290)))","v":-1.3015719539405319}]
[null,null,2022,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C291,$G$171:$AF$171,0))","v":56.309614445259719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D291=0,0,IF($C291+$D291>W$243,($E291+SUM($G291:V291))*(1/$D291*200%),$E291+SUM($G291:V291)))","v":-2.2523845778103886},{"$f":"-IF($D291=0,0,IF($C291+$D291>X$243,($E291+SUM($G291:W291))*(1/$D291*200%),$E291+SUM($G291:W291)))","v":-2.1622891946979732},{"$f":"-IF($D291=0,0,IF($C291+$D291>Y$243,($E291+SUM($G291:X291))*(1/$D291*200%),$E291+SUM($G291:X291)))","v":-2.0757976269100546},{"$f":"-IF($D291=0,0,IF($C291+$D291>Z$243,($E291+SUM($G291:Y291))*(1/$D291*200%),$E291+SUM($G291:Y291)))","v":-1.9927657218336521},{"$f":"-IF($D291=0,0,IF($C291+$D291>AA$243,($E291+SUM($G291:Z291))*(1/$D291*200%),$E291+SUM($G291:Z291)))","v":-1.9130550929603061},{"$f":"-IF($D291=0,0,IF($C291+$D291>AB$243,($E291+SUM($G291:AA291))*(1/$D291*200%),$E291+SUM($G291:AA291)))","v":-1.836532889241894},{"$f":"-IF($D291=0,0,IF($C291+$D291>AC$243,($E291+SUM($G291:AB291))*(1/$D291*200%),$E291+SUM($G291:AB291)))","v":-1.763071573672218},{"$f":"-IF($D291=0,0,IF($C291+$D291>AD$243,($E291+SUM($G291:AC291))*(1/$D291*200%),$E291+SUM($G291:AC291)))","v":-1.6925487107253292},{"$f":"-IF($D291=0,0,IF($C291+$D291>AE$243,($E291+SUM($G291:AD291))*(1/$D291*200%),$E291+SUM($G291:AD291)))","v":-1.6248467622963163},{"$f":"-IF($D291=0,0,IF($C291+$D291>AF$243,($E291+SUM($G291:AE291))*(1/$D291*200%),$E291+SUM($G291:AE291)))","v":-1.5598528918044634}]
[null,null,2023,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C292,$G$171:$AF$171,0))","v":57.18477076057485},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D292=0,0,IF($C292+$D292>X$243,($E292+SUM($G292:W292))*(1/$D292*200%),$E292+SUM($G292:W292)))","v":-2.2873908304229942},{"$f":"-IF($D292=0,0,IF($C292+$D292>Y$243,($E292+SUM($G292:X292))*(1/$D292*200%),$E292+SUM($G292:X292)))","v":-2.1958951972060743},{"$f":"-IF($D292=0,0,IF($C292+$D292>Z$243,($E292+SUM($G292:Y292))*(1/$D292*200%),$E292+SUM($G292:Y292)))","v":-2.1080593893178312},{"$f":"-IF($D292=0,0,IF($C292+$D292>AA$243,($E292+SUM($G292:Z292))*(1/$D292*200%),$E292+SUM($G292:Z292)))","v":-2.0237370137451181},{"$f":"-IF($D292=0,0,IF($C292+$D292>AB$243,($E292+SUM($G292:AA292))*(1/$D292*200%),$E292+SUM($G292:AA292)))","v":-1.9427875331953133},{"$f":"-IF($D292=0,0,IF($C292+$D292>AC$243,($E292+SUM($G292:AB292))*(1/$D292*200%),$E292+SUM($G292:AB292)))","v":-1.8650760318675008},{"$f":"-IF($D292=0,0,IF($C292+$D292>AD$243,($E292+SUM($G292:AC292))*(1/$D292*200%),$E292+SUM($G292:AC292)))","v":-1.7904729905928007},{"$f":"-IF($D292=0,0,IF($C292+$D292>AE$243,($E292+SUM($G292:AD292))*(1/$D292*200%),$E292+SUM($G292:AD292)))","v":-1.7188540709690887},{"$f":"-IF($D292=0,0,IF($C292+$D292>AF$243,($E292+SUM($G292:AE292))*(1/$D292*200%),$E292+SUM($G292:AE292)))","v":-1.6500999081303251}]
[null,null,2024,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C293,$G$171:$AF$171,0))","v":61.456449263924384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D293=0,0,IF($C293+$D293>Y$243,($E293+SUM($G293:X293))*(1/$D293*200%),$E293+SUM($G293:X293)))","v":-2.4582579705569754},{"$f":"-IF($D293=0,0,IF($C293+$D293>Z$243,($E293+SUM($G293:Y293))*(1/$D293*200%),$E293+SUM($G293:Y293)))","v":-2.3599276517346963},{"$f":"-IF($D293=0,0,IF($C293+$D293>AA$243,($E293+SUM($G293:Z293))*(1/$D293*200%),$E293+SUM($G293:Z293)))","v":-2.2655305456653085},{"$f":"-IF($D293=0,0,IF($C293+$D293>AB$243,($E293+SUM($G293:AA293))*(1/$D293*200%),$E293+SUM($G293:AA293)))","v":-2.1749093238386963},{"$f":"-IF($D293=0,0,IF($C293+$D293>AC$243,($E293+SUM($G293:AB293))*(1/$D293*200%),$E293+SUM($G293:AB293)))","v":-2.0879129508851482},{"$f":"-IF($D293=0,0,IF($C293+$D293>AD$243,($E293+SUM($G293:AC293))*(1/$D293*200%),$E293+SUM($G293:AC293)))","v":-2.0043964328497426},{"$f":"-IF($D293=0,0,IF($C293+$D293>AE$243,($E293+SUM($G293:AD293))*(1/$D293*200%),$E293+SUM($G293:AD293)))","v":-1.9242205755357527},{"$f":"-IF($D293=0,0,IF($C293+$D293>AF$243,($E293+SUM($G293:AE293))*(1/$D293*200%),$E293+SUM($G293:AE293)))","v":-1.8472517525143226}]
[null,null,2025,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C294,$G$171:$AF$171,0))","v":63.2299155765119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D294=0,0,IF($C294+$D294>Z$243,($E294+SUM($G294:Y294))*(1/$D294*200%),$E294+SUM($G294:Y294)))","v":-2.5291966230604759},{"$f":"-IF($D294=0,0,IF($C294+$D294>AA$243,($E294+SUM($G294:Z294))*(1/$D294*200%),$E294+SUM($G294:Z294)))","v":-2.4280287581380571},{"$f":"-IF($D294=0,0,IF($C294+$D294>AB$243,($E294+SUM($G294:AA294))*(1/$D294*200%),$E294+SUM($G294:AA294)))","v":-2.3309076078125348},{"$f":"-IF($D294=0,0,IF($C294+$D294>AC$243,($E294+SUM($G294:AB294))*(1/$D294*200%),$E294+SUM($G294:AB294)))","v":-2.2376713035000333},{"$f":"-IF($D294=0,0,IF($C294+$D294>AD$243,($E294+SUM($G294:AC294))*(1/$D294*200%),$E294+SUM($G294:AC294)))","v":-2.148164451360032},{"$f":"-IF($D294=0,0,IF($C294+$D294>AE$243,($E294+SUM($G294:AD294))*(1/$D294*200%),$E294+SUM($G294:AD294)))","v":-2.062237873305631},{"$f":"-IF($D294=0,0,IF($C294+$D294>AF$243,($E294+SUM($G294:AE294))*(1/$D294*200%),$E294+SUM($G294:AE294)))","v":-1.9797483583734055}]
[null,null,2026,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C295,$G$171:$AF$171,0))","v":67.215276595652071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D295=0,0,IF($C295+$D295>AA$243,($E295+SUM($G295:Z295))*(1/$D295*200%),$E295+SUM($G295:Z295)))","v":-2.6886110638260829},{"$f":"-IF($D295=0,0,IF($C295+$D295>AB$243,($E295+SUM($G295:AA295))*(1/$D295*200%),$E295+SUM($G295:AA295)))","v":-2.5810666212730395},{"$f":"-IF($D295=0,0,IF($C295+$D295>AC$243,($E295+SUM($G295:AB295))*(1/$D295*200%),$E295+SUM($G295:AB295)))","v":-2.4778239564221178},{"$f":"-IF($D295=0,0,IF($C295+$D295>AD$243,($E295+SUM($G295:AC295))*(1/$D295*200%),$E295+SUM($G295:AC295)))","v":-2.3787109981652335},{"$f":"-IF($D295=0,0,IF($C295+$D295>AE$243,($E295+SUM($G295:AD295))*(1/$D295*200%),$E295+SUM($G295:AD295)))","v":-2.2835625582386241},{"$f":"-IF($D295=0,0,IF($C295+$D295>AF$243,($E295+SUM($G295:AE295))*(1/$D295*200%),$E295+SUM($G295:AE295)))","v":-2.192220055909079}]
[null,null,2027,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C296,$G$171:$AF$171,0))","v":68.93617779752833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D296=0,0,IF($C296+$D296>AB$243,($E296+SUM($G296:AA296))*(1/$D296*200%),$E296+SUM($G296:AA296)))","v":-2.7574471119011332},{"$f":"-IF($D296=0,0,IF($C296+$D296>AC$243,($E296+SUM($G296:AB296))*(1/$D296*200%),$E296+SUM($G296:AB296)))","v":-2.6471492274250883},{"$f":"-IF($D296=0,0,IF($C296+$D296>AD$243,($E296+SUM($G296:AC296))*(1/$D296*200%),$E296+SUM($G296:AC296)))","v":-2.5412632583280845},{"$f":"-IF($D296=0,0,IF($C296+$D296>AE$243,($E296+SUM($G296:AD296))*(1/$D296*200%),$E296+SUM($G296:AD296)))","v":-2.4396127279949611},{"$f":"-IF($D296=0,0,IF($C296+$D296>AF$243,($E296+SUM($G296:AE296))*(1/$D296*200%),$E296+SUM($G296:AE296)))","v":-2.3420282188751624}]
[null,null,2028,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C297,$G$171:$AF$171,0))","v":69.582808154323516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D297=0,0,IF($C297+$D297>AC$243,($E297+SUM($G297:AB297))*(1/$D297*200%),$E297+SUM($G297:AB297)))","v":-2.7833123261729407},{"$f":"-IF($D297=0,0,IF($C297+$D297>AD$243,($E297+SUM($G297:AC297))*(1/$D297*200%),$E297+SUM($G297:AC297)))","v":-2.6719798331260227},{"$f":"-IF($D297=0,0,IF($C297+$D297>AE$243,($E297+SUM($G297:AD297))*(1/$D297*200%),$E297+SUM($G297:AD297)))","v":-2.5651006398009821},{"$f":"-IF($D297=0,0,IF($C297+$D297>AF$243,($E297+SUM($G297:AE297))*(1/$D297*200%),$E297+SUM($G297:AE297)))","v":-2.4624966142089431}]
[null,null,2029,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C298,$G$171:$AF$171,0))","v":70.863131824363066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D298=0,0,IF($C298+$D298>AD$243,($E298+SUM($G298:AC298))*(1/$D298*200%),$E298+SUM($G298:AC298)))","v":-2.8345252729745227},{"$f":"-IF($D298=0,0,IF($C298+$D298>AE$243,($E298+SUM($G298:AD298))*(1/$D298*200%),$E298+SUM($G298:AD298)))","v":-2.7211442620555419},{"$f":"-IF($D298=0,0,IF($C298+$D298>AF$243,($E298+SUM($G298:AE298))*(1/$D298*200%),$E298+SUM($G298:AE298)))","v":-2.6122984915733203}]
[null,null,2030,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C299,$G$171:$AF$171,0))","v":72.167013449931346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D299=0,0,IF($C299+$D299>AE$243,($E299+SUM($G299:AD299))*(1/$D299*200%),$E299+SUM($G299:AD299)))","v":-2.886680537997254},{"$f":"-IF($D299=0,0,IF($C299+$D299>AF$243,($E299+SUM($G299:AE299))*(1/$D299*200%),$E299+SUM($G299:AE299)))","v":-2.7712133164773638}]
[null,null,2031,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C300,$G$171:$AF$171,0))","v":73.494886497410079},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D300=0,0,IF($C300+$D300>AF$243,($E300+SUM($G300:AE300))*(1/$D300*200%),$E300+SUM($G300:AE300)))","v":-2.9397954598964033}]
[null,null,2032,{"$f":"VLOOKUP(B274,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":50},{"$f":"INDEX($G$187:$AF$197,MATCH(B274,$B$187:$B$197,0),MATCH($C301,$G$171:$AF$171,0))","v":74.847192408962414}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E282:E301)-SUM(M188:AF188),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G275:G301)","v":0},{"$f":"SUM(H275:H301)","v":0},0,0,0,0,-0.44503682058260957,-4.9665429435623176,-7.0316157901303331,-9.0465953521275146,-10.900698005401024,-12.588610484317019,-14.624871807186791,-16.786817788351271,-18.495587980429548,-19.798347230507321,-21.343636914277809,-22.862121263310083,-24.490733378515049,-26.125139661615318,-27.853584134157181,-29.581726875872423,-31.266609122190857,-32.935309025458139,-34.589416197617467,-36.230474004789563]
[]
[null,"Transformers","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B304,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":-0.15904085497659215},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B304,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":-0.79583434178794099},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B304,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":-0.78429729591837338},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B304,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":-0.78174063646747383},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B304,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q305,Q305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R305,R305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S305,S305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T305,T305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U305,U305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V305,V305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W305,W305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X305,X305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y305,Y305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z305,Z305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA305,AA305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB305,AB305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC305,AC305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD305,AD305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":-0.77497595591665369},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE305,AE305,-INDEX($R$101:$AF$111,MATCH(B304,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":-0.77497595591665369}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C312,$G$171:$AF$171,0))","v":122.54807829661084},null,null,null,null,null,null,null,null,{"$f":"-IF($D312=0,0,IF($C312+$D312>N$243,($E312+SUM($G312:M312))*(1/$D312*200%),$E312+SUM($G312:M312)))","v":-6.1274039148305421},{"$f":"-IF($D312=0,0,IF($C312+$D312>O$243,($E312+SUM($G312:N312))*(1/$D312*200%),$E312+SUM($G312:N312)))","v":-5.8210337190890158},{"$f":"-IF($D312=0,0,IF($C312+$D312>P$243,($E312+SUM($G312:O312))*(1/$D312*200%),$E312+SUM($G312:O312)))","v":-5.5299820331345648},{"$f":"-IF($D312=0,0,IF($C312+$D312>Q$243,($E312+SUM($G312:P312))*(1/$D312*200%),$E312+SUM($G312:P312)))","v":-5.2534829314778362},{"$f":"-IF($D312=0,0,IF($C312+$D312>R$243,($E312+SUM($G312:Q312))*(1/$D312*200%),$E312+SUM($G312:Q312)))","v":-4.990808784903944},{"$f":"-IF($D312=0,0,IF($C312+$D312>S$243,($E312+SUM($G312:R312))*(1/$D312*200%),$E312+SUM($G312:R312)))","v":-4.7412683456587468},{"$f":"-IF($D312=0,0,IF($C312+$D312>T$243,($E312+SUM($G312:S312))*(1/$D312*200%),$E312+SUM($G312:S312)))","v":-4.5042049283758088},{"$f":"-IF($D312=0,0,IF($C312+$D312>U$243,($E312+SUM($G312:T312))*(1/$D312*200%),$E312+SUM($G312:T312)))","v":-4.2789946819570188},{"$f":"-IF($D312=0,0,IF($C312+$D312>V$243,($E312+SUM($G312:U312))*(1/$D312*200%),$E312+SUM($G312:U312)))","v":-4.0650449478591684},{"$f":"-IF($D312=0,0,IF($C312+$D312>W$243,($E312+SUM($G312:V312))*(1/$D312*200%),$E312+SUM($G312:V312)))","v":-3.8617927004662094},{"$f":"-IF($D312=0,0,IF($C312+$D312>X$243,($E312+SUM($G312:W312))*(1/$D312*200%),$E312+SUM($G312:W312)))","v":-3.6687030654428998},{"$f":"-IF($D312=0,0,IF($C312+$D312>Y$243,($E312+SUM($G312:X312))*(1/$D312*200%),$E312+SUM($G312:X312)))","v":-3.4852679121707539},{"$f":"-IF($D312=0,0,IF($C312+$D312>Z$243,($E312+SUM($G312:Y312))*(1/$D312*200%),$E312+SUM($G312:Y312)))","v":-3.3110045165622171},{"$f":"-IF($D312=0,0,IF($C312+$D312>AA$243,($E312+SUM($G312:Z312))*(1/$D312*200%),$E312+SUM($G312:Z312)))","v":-3.1454542907341061},{"$f":"-IF($D312=0,0,IF($C312+$D312>AB$243,($E312+SUM($G312:AA312))*(1/$D312*200%),$E312+SUM($G312:AA312)))","v":-2.9881815761974004},{"$f":"-IF($D312=0,0,IF($C312+$D312>AC$243,($E312+SUM($G312:AB312))*(1/$D312*200%),$E312+SUM($G312:AB312)))","v":-2.8387724973875303},{"$f":"-IF($D312=0,0,IF($C312+$D312>AD$243,($E312+SUM($G312:AC312))*(1/$D312*200%),$E312+SUM($G312:AC312)))","v":-2.696833872518154},{"$f":"-IF($D312=0,0,IF($C312+$D312>AE$243,($E312+SUM($G312:AD312))*(1/$D312*200%),$E312+SUM($G312:AD312)))","v":-2.5619921788922464},{"$f":"-IF($D312=0,0,IF($C312+$D312>AF$243,($E312+SUM($G312:AE312))*(1/$D312*200%),$E312+SUM($G312:AE312)))","v":-2.4338925699476341}]
[null,null,2014,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C313,$G$171:$AF$171,0))","v":111.64387021269319},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D313=0,0,IF($C313+$D313>O$243,($E313+SUM($G313:N313))*(1/$D313*200%),$E313+SUM($G313:N313)))","v":-5.5821935106346601},{"$f":"-IF($D313=0,0,IF($C313+$D313>P$243,($E313+SUM($G313:O313))*(1/$D313*200%),$E313+SUM($G313:O313)))","v":-5.3030838351029264},{"$f":"-IF($D313=0,0,IF($C313+$D313>Q$243,($E313+SUM($G313:P313))*(1/$D313*200%),$E313+SUM($G313:P313)))","v":-5.0379296433477805},{"$f":"-IF($D313=0,0,IF($C313+$D313>R$243,($E313+SUM($G313:Q313))*(1/$D313*200%),$E313+SUM($G313:Q313)))","v":-4.7860331611803906},{"$f":"-IF($D313=0,0,IF($C313+$D313>S$243,($E313+SUM($G313:R313))*(1/$D313*200%),$E313+SUM($G313:R313)))","v":-4.5467315031213715},{"$f":"-IF($D313=0,0,IF($C313+$D313>T$243,($E313+SUM($G313:S313))*(1/$D313*200%),$E313+SUM($G313:S313)))","v":-4.3193949279653028},{"$f":"-IF($D313=0,0,IF($C313+$D313>U$243,($E313+SUM($G313:T313))*(1/$D313*200%),$E313+SUM($G313:T313)))","v":-4.1034251815670384},{"$f":"-IF($D313=0,0,IF($C313+$D313>V$243,($E313+SUM($G313:U313))*(1/$D313*200%),$E313+SUM($G313:U313)))","v":-3.8982539224886867},{"$f":"-IF($D313=0,0,IF($C313+$D313>W$243,($E313+SUM($G313:V313))*(1/$D313*200%),$E313+SUM($G313:V313)))","v":-3.7033412263642518},{"$f":"-IF($D313=0,0,IF($C313+$D313>X$243,($E313+SUM($G313:W313))*(1/$D313*200%),$E313+SUM($G313:W313)))","v":-3.5181741650460396},{"$f":"-IF($D313=0,0,IF($C313+$D313>Y$243,($E313+SUM($G313:X313))*(1/$D313*200%),$E313+SUM($G313:X313)))","v":-3.3422654567937373},{"$f":"-IF($D313=0,0,IF($C313+$D313>Z$243,($E313+SUM($G313:Y313))*(1/$D313*200%),$E313+SUM($G313:Y313)))","v":-3.1751521839540504},{"$f":"-IF($D313=0,0,IF($C313+$D313>AA$243,($E313+SUM($G313:Z313))*(1/$D313*200%),$E313+SUM($G313:Z313)))","v":-3.0163945747563479},{"$f":"-IF($D313=0,0,IF($C313+$D313>AB$243,($E313+SUM($G313:AA313))*(1/$D313*200%),$E313+SUM($G313:AA313)))","v":-2.8655748460185304},{"$f":"-IF($D313=0,0,IF($C313+$D313>AC$243,($E313+SUM($G313:AB313))*(1/$D313*200%),$E313+SUM($G313:AB313)))","v":-2.7222961037176039},{"$f":"-IF($D313=0,0,IF($C313+$D313>AD$243,($E313+SUM($G313:AC313))*(1/$D313*200%),$E313+SUM($G313:AC313)))","v":-2.5861812985317236},{"$f":"-IF($D313=0,0,IF($C313+$D313>AE$243,($E313+SUM($G313:AD313))*(1/$D313*200%),$E313+SUM($G313:AD313)))","v":-2.4568722336051376},{"$f":"-IF($D313=0,0,IF($C313+$D313>AF$243,($E313+SUM($G313:AE313))*(1/$D313*200%),$E313+SUM($G313:AE313)))","v":-2.3340286219248805}]
[null,null,2015,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C314,$G$171:$AF$171,0))","v":125.25416282237903},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D314=0,0,IF($C314+$D314>P$243,($E314+SUM($G314:O314))*(1/$D314*200%),$E314+SUM($G314:O314)))","v":-6.262708141118952},{"$f":"-IF($D314=0,0,IF($C314+$D314>Q$243,($E314+SUM($G314:P314))*(1/$D314*200%),$E314+SUM($G314:P314)))","v":-5.949572734063004},{"$f":"-IF($D314=0,0,IF($C314+$D314>R$243,($E314+SUM($G314:Q314))*(1/$D314*200%),$E314+SUM($G314:Q314)))","v":-5.6520940973598535},{"$f":"-IF($D314=0,0,IF($C314+$D314>S$243,($E314+SUM($G314:R314))*(1/$D314*200%),$E314+SUM($G314:R314)))","v":-5.369489392491861},{"$f":"-IF($D314=0,0,IF($C314+$D314>T$243,($E314+SUM($G314:S314))*(1/$D314*200%),$E314+SUM($G314:S314)))","v":-5.1010149228672681},{"$f":"-IF($D314=0,0,IF($C314+$D314>U$243,($E314+SUM($G314:T314))*(1/$D314*200%),$E314+SUM($G314:T314)))","v":-4.8459641767239052},{"$f":"-IF($D314=0,0,IF($C314+$D314>V$243,($E314+SUM($G314:U314))*(1/$D314*200%),$E314+SUM($G314:U314)))","v":-4.6036659678877099},{"$f":"-IF($D314=0,0,IF($C314+$D314>W$243,($E314+SUM($G314:V314))*(1/$D314*200%),$E314+SUM($G314:V314)))","v":-4.373482669493324},{"$f":"-IF($D314=0,0,IF($C314+$D314>X$243,($E314+SUM($G314:W314))*(1/$D314*200%),$E314+SUM($G314:W314)))","v":-4.154808536018658},{"$f":"-IF($D314=0,0,IF($C314+$D314>Y$243,($E314+SUM($G314:X314))*(1/$D314*200%),$E314+SUM($G314:X314)))","v":-3.9470681092177244},{"$f":"-IF($D314=0,0,IF($C314+$D314>Z$243,($E314+SUM($G314:Y314))*(1/$D314*200%),$E314+SUM($G314:Y314)))","v":-3.7497147037568386},{"$f":"-IF($D314=0,0,IF($C314+$D314>AA$243,($E314+SUM($G314:Z314))*(1/$D314*200%),$E314+SUM($G314:Z314)))","v":-3.5622289685689967},{"$f":"-IF($D314=0,0,IF($C314+$D314>AB$243,($E314+SUM($G314:AA314))*(1/$D314*200%),$E314+SUM($G314:AA314)))","v":-3.3841175201405473},{"$f":"-IF($D314=0,0,IF($C314+$D314>AC$243,($E314+SUM($G314:AB314))*(1/$D314*200%),$E314+SUM($G314:AB314)))","v":-3.2149116441335197},{"$f":"-IF($D314=0,0,IF($C314+$D314>AD$243,($E314+SUM($G314:AC314))*(1/$D314*200%),$E314+SUM($G314:AC314)))","v":-3.0541660619268436},{"$f":"-IF($D314=0,0,IF($C314+$D314>AE$243,($E314+SUM($G314:AD314))*(1/$D314*200%),$E314+SUM($G314:AD314)))","v":-2.9014577588305013},{"$f":"-IF($D314=0,0,IF($C314+$D314>AF$243,($E314+SUM($G314:AE314))*(1/$D314*200%),$E314+SUM($G314:AE314)))","v":-2.7563848708889758}]
[null,null,2016,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C315,$G$171:$AF$171,0))","v":112.07425569784095},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D315=0,0,IF($C315+$D315>Q$243,($E315+SUM($G315:P315))*(1/$D315*200%),$E315+SUM($G315:P315)))","v":-5.603712784892048},{"$f":"-IF($D315=0,0,IF($C315+$D315>R$243,($E315+SUM($G315:Q315))*(1/$D315*200%),$E315+SUM($G315:Q315)))","v":-5.3235271456474456},{"$f":"-IF($D315=0,0,IF($C315+$D315>S$243,($E315+SUM($G315:R315))*(1/$D315*200%),$E315+SUM($G315:R315)))","v":-5.0573507883650741},{"$f":"-IF($D315=0,0,IF($C315+$D315>T$243,($E315+SUM($G315:S315))*(1/$D315*200%),$E315+SUM($G315:S315)))","v":-4.8044832489468199},{"$f":"-IF($D315=0,0,IF($C315+$D315>U$243,($E315+SUM($G315:T315))*(1/$D315*200%),$E315+SUM($G315:T315)))","v":-4.5642590864994785},{"$f":"-IF($D315=0,0,IF($C315+$D315>V$243,($E315+SUM($G315:U315))*(1/$D315*200%),$E315+SUM($G315:U315)))","v":-4.3360461321745047},{"$f":"-IF($D315=0,0,IF($C315+$D315>W$243,($E315+SUM($G315:V315))*(1/$D315*200%),$E315+SUM($G315:V315)))","v":-4.1192438255657793},{"$f":"-IF($D315=0,0,IF($C315+$D315>X$243,($E315+SUM($G315:W315))*(1/$D315*200%),$E315+SUM($G315:W315)))","v":-3.9132816342874905},{"$f":"-IF($D315=0,0,IF($C315+$D315>Y$243,($E315+SUM($G315:X315))*(1/$D315*200%),$E315+SUM($G315:X315)))","v":-3.7176175525731154},{"$f":"-IF($D315=0,0,IF($C315+$D315>Z$243,($E315+SUM($G315:Y315))*(1/$D315*200%),$E315+SUM($G315:Y315)))","v":-3.5317366749444599},{"$f":"-IF($D315=0,0,IF($C315+$D315>AA$243,($E315+SUM($G315:Z315))*(1/$D315*200%),$E315+SUM($G315:Z315)))","v":-3.3551498411972362},{"$f":"-IF($D315=0,0,IF($C315+$D315>AB$243,($E315+SUM($G315:AA315))*(1/$D315*200%),$E315+SUM($G315:AA315)))","v":-3.1873923491373746},{"$f":"-IF($D315=0,0,IF($C315+$D315>AC$243,($E315+SUM($G315:AB315))*(1/$D315*200%),$E315+SUM($G315:AB315)))","v":-3.028022731680506},{"$f":"-IF($D315=0,0,IF($C315+$D315>AD$243,($E315+SUM($G315:AC315))*(1/$D315*200%),$E315+SUM($G315:AC315)))","v":-2.8766215950964806},{"$f":"-IF($D315=0,0,IF($C315+$D315>AE$243,($E315+SUM($G315:AD315))*(1/$D315*200%),$E315+SUM($G315:AD315)))","v":-2.7327905153416565},{"$f":"-IF($D315=0,0,IF($C315+$D315>AF$243,($E315+SUM($G315:AE315))*(1/$D315*200%),$E315+SUM($G315:AE315)))","v":-2.5961509895745736}]
[null,null,2017,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C316,$G$171:$AF$171,0))","v":89.554956966872666},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D316=0,0,IF($C316+$D316>R$243,($E316+SUM($G316:Q316))*(1/$D316*200%),$E316+SUM($G316:Q316)))","v":-4.4777478483436335},{"$f":"-IF($D316=0,0,IF($C316+$D316>S$243,($E316+SUM($G316:R316))*(1/$D316*200%),$E316+SUM($G316:R316)))","v":-4.2538604559264517},{"$f":"-IF($D316=0,0,IF($C316+$D316>T$243,($E316+SUM($G316:S316))*(1/$D316*200%),$E316+SUM($G316:S316)))","v":-4.0411674331301297},{"$f":"-IF($D316=0,0,IF($C316+$D316>U$243,($E316+SUM($G316:T316))*(1/$D316*200%),$E316+SUM($G316:T316)))","v":-3.8391090614736232},{"$f":"-IF($D316=0,0,IF($C316+$D316>V$243,($E316+SUM($G316:U316))*(1/$D316*200%),$E316+SUM($G316:U316)))","v":-3.6471536083999414},{"$f":"-IF($D316=0,0,IF($C316+$D316>W$243,($E316+SUM($G316:V316))*(1/$D316*200%),$E316+SUM($G316:V316)))","v":-3.4647959279799445},{"$f":"-IF($D316=0,0,IF($C316+$D316>X$243,($E316+SUM($G316:W316))*(1/$D316*200%),$E316+SUM($G316:W316)))","v":-3.291556131580947},{"$f":"-IF($D316=0,0,IF($C316+$D316>Y$243,($E316+SUM($G316:X316))*(1/$D316*200%),$E316+SUM($G316:X316)))","v":-3.1269783250018999},{"$f":"-IF($D316=0,0,IF($C316+$D316>Z$243,($E316+SUM($G316:Y316))*(1/$D316*200%),$E316+SUM($G316:Y316)))","v":-2.9706294087518046},{"$f":"-IF($D316=0,0,IF($C316+$D316>AA$243,($E316+SUM($G316:Z316))*(1/$D316*200%),$E316+SUM($G316:Z316)))","v":-2.8220979383142146},{"$f":"-IF($D316=0,0,IF($C316+$D316>AB$243,($E316+SUM($G316:AA316))*(1/$D316*200%),$E316+SUM($G316:AA316)))","v":-2.6809930413985037},{"$f":"-IF($D316=0,0,IF($C316+$D316>AC$243,($E316+SUM($G316:AB316))*(1/$D316*200%),$E316+SUM($G316:AB316)))","v":-2.5469433893285789},{"$f":"-IF($D316=0,0,IF($C316+$D316>AD$243,($E316+SUM($G316:AC316))*(1/$D316*200%),$E316+SUM($G316:AC316)))","v":-2.4195962198621497},{"$f":"-IF($D316=0,0,IF($C316+$D316>AE$243,($E316+SUM($G316:AD316))*(1/$D316*200%),$E316+SUM($G316:AD316)))","v":-2.2986164088690422},{"$f":"-IF($D316=0,0,IF($C316+$D316>AF$243,($E316+SUM($G316:AE316))*(1/$D316*200%),$E316+SUM($G316:AE316)))","v":-2.1836855884255897}]
[null,null,2018,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C317,$G$171:$AF$171,0))","v":84.339858384587842},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D317=0,0,IF($C317+$D317>S$243,($E317+SUM($G317:R317))*(1/$D317*200%),$E317+SUM($G317:R317)))","v":-4.2169929192293925},{"$f":"-IF($D317=0,0,IF($C317+$D317>T$243,($E317+SUM($G317:S317))*(1/$D317*200%),$E317+SUM($G317:S317)))","v":-4.0061432732679227},{"$f":"-IF($D317=0,0,IF($C317+$D317>U$243,($E317+SUM($G317:T317))*(1/$D317*200%),$E317+SUM($G317:T317)))","v":-3.8058361096045261},{"$f":"-IF($D317=0,0,IF($C317+$D317>V$243,($E317+SUM($G317:U317))*(1/$D317*200%),$E317+SUM($G317:U317)))","v":-3.6155443041243007},{"$f":"-IF($D317=0,0,IF($C317+$D317>W$243,($E317+SUM($G317:V317))*(1/$D317*200%),$E317+SUM($G317:V317)))","v":-3.4347670889180848},{"$f":"-IF($D317=0,0,IF($C317+$D317>X$243,($E317+SUM($G317:W317))*(1/$D317*200%),$E317+SUM($G317:W317)))","v":-3.2630287344721811},{"$f":"-IF($D317=0,0,IF($C317+$D317>Y$243,($E317+SUM($G317:X317))*(1/$D317*200%),$E317+SUM($G317:X317)))","v":-3.0998772977485718},{"$f":"-IF($D317=0,0,IF($C317+$D317>Z$243,($E317+SUM($G317:Y317))*(1/$D317*200%),$E317+SUM($G317:Y317)))","v":-2.9448834328611433},{"$f":"-IF($D317=0,0,IF($C317+$D317>AA$243,($E317+SUM($G317:Z317))*(1/$D317*200%),$E317+SUM($G317:Z317)))","v":-2.797639261218086},{"$f":"-IF($D317=0,0,IF($C317+$D317>AB$243,($E317+SUM($G317:AA317))*(1/$D317*200%),$E317+SUM($G317:AA317)))","v":-2.6577572981571822},{"$f":"-IF($D317=0,0,IF($C317+$D317>AC$243,($E317+SUM($G317:AB317))*(1/$D317*200%),$E317+SUM($G317:AB317)))","v":-2.5248694332493229},{"$f":"-IF($D317=0,0,IF($C317+$D317>AD$243,($E317+SUM($G317:AC317))*(1/$D317*200%),$E317+SUM($G317:AC317)))","v":-2.3986259615868568},{"$f":"-IF($D317=0,0,IF($C317+$D317>AE$243,($E317+SUM($G317:AD317))*(1/$D317*200%),$E317+SUM($G317:AD317)))","v":-2.2786946635075136},{"$f":"-IF($D317=0,0,IF($C317+$D317>AF$243,($E317+SUM($G317:AE317))*(1/$D317*200%),$E317+SUM($G317:AE317)))","v":-2.1647599303321381}]
[null,null,2019,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C318,$G$171:$AF$171,0))","v":92.779426899798736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D318=0,0,IF($C318+$D318>T$243,($E318+SUM($G318:S318))*(1/$D318*200%),$E318+SUM($G318:S318)))","v":-4.6389713449899368},{"$f":"-IF($D318=0,0,IF($C318+$D318>U$243,($E318+SUM($G318:T318))*(1/$D318*200%),$E318+SUM($G318:T318)))","v":-4.4070227777404396},{"$f":"-IF($D318=0,0,IF($C318+$D318>V$243,($E318+SUM($G318:U318))*(1/$D318*200%),$E318+SUM($G318:U318)))","v":-4.1866716388534178},{"$f":"-IF($D318=0,0,IF($C318+$D318>W$243,($E318+SUM($G318:V318))*(1/$D318*200%),$E318+SUM($G318:V318)))","v":-3.9773380569107477},{"$f":"-IF($D318=0,0,IF($C318+$D318>X$243,($E318+SUM($G318:W318))*(1/$D318*200%),$E318+SUM($G318:W318)))","v":-3.7784711540652101},{"$f":"-IF($D318=0,0,IF($C318+$D318>Y$243,($E318+SUM($G318:X318))*(1/$D318*200%),$E318+SUM($G318:X318)))","v":-3.5895475963619492},{"$f":"-IF($D318=0,0,IF($C318+$D318>Z$243,($E318+SUM($G318:Y318))*(1/$D318*200%),$E318+SUM($G318:Y318)))","v":-3.4100702165438523},{"$f":"-IF($D318=0,0,IF($C318+$D318>AA$243,($E318+SUM($G318:Z318))*(1/$D318*200%),$E318+SUM($G318:Z318)))","v":-3.2395667057166593},{"$f":"-IF($D318=0,0,IF($C318+$D318>AB$243,($E318+SUM($G318:AA318))*(1/$D318*200%),$E318+SUM($G318:AA318)))","v":-3.0775883704308264},{"$f":"-IF($D318=0,0,IF($C318+$D318>AC$243,($E318+SUM($G318:AB318))*(1/$D318*200%),$E318+SUM($G318:AB318)))","v":-2.9237089519092851},{"$f":"-IF($D318=0,0,IF($C318+$D318>AD$243,($E318+SUM($G318:AC318))*(1/$D318*200%),$E318+SUM($G318:AC318)))","v":-2.7775235043138209},{"$f":"-IF($D318=0,0,IF($C318+$D318>AE$243,($E318+SUM($G318:AD318))*(1/$D318*200%),$E318+SUM($G318:AD318)))","v":-2.6386473290981298},{"$f":"-IF($D318=0,0,IF($C318+$D318>AF$243,($E318+SUM($G318:AE318))*(1/$D318*200%),$E318+SUM($G318:AE318)))","v":-2.5067149626432235}]
[null,null,2020,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C319,$G$171:$AF$171,0))","v":94.902759088889141},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D319=0,0,IF($C319+$D319>U$243,($E319+SUM($G319:T319))*(1/$D319*200%),$E319+SUM($G319:T319)))","v":-4.7451379544444574},{"$f":"-IF($D319=0,0,IF($C319+$D319>V$243,($E319+SUM($G319:U319))*(1/$D319*200%),$E319+SUM($G319:U319)))","v":-4.5078810567222343},{"$f":"-IF($D319=0,0,IF($C319+$D319>W$243,($E319+SUM($G319:V319))*(1/$D319*200%),$E319+SUM($G319:V319)))","v":-4.2824870038861222},{"$f":"-IF($D319=0,0,IF($C319+$D319>X$243,($E319+SUM($G319:W319))*(1/$D319*200%),$E319+SUM($G319:W319)))","v":-4.0683626536918167},{"$f":"-IF($D319=0,0,IF($C319+$D319>Y$243,($E319+SUM($G319:X319))*(1/$D319*200%),$E319+SUM($G319:X319)))","v":-3.8649445210072262},{"$f":"-IF($D319=0,0,IF($C319+$D319>Z$243,($E319+SUM($G319:Y319))*(1/$D319*200%),$E319+SUM($G319:Y319)))","v":-3.6716972949568643},{"$f":"-IF($D319=0,0,IF($C319+$D319>AA$243,($E319+SUM($G319:Z319))*(1/$D319*200%),$E319+SUM($G319:Z319)))","v":-3.4881124302090214},{"$f":"-IF($D319=0,0,IF($C319+$D319>AB$243,($E319+SUM($G319:AA319))*(1/$D319*200%),$E319+SUM($G319:AA319)))","v":-3.3137068086985701},{"$f":"-IF($D319=0,0,IF($C319+$D319>AC$243,($E319+SUM($G319:AB319))*(1/$D319*200%),$E319+SUM($G319:AB319)))","v":-3.1480214682636416},{"$f":"-IF($D319=0,0,IF($C319+$D319>AD$243,($E319+SUM($G319:AC319))*(1/$D319*200%),$E319+SUM($G319:AC319)))","v":-2.9906203948504597},{"$f":"-IF($D319=0,0,IF($C319+$D319>AE$243,($E319+SUM($G319:AD319))*(1/$D319*200%),$E319+SUM($G319:AD319)))","v":-2.8410893751079365},{"$f":"-IF($D319=0,0,IF($C319+$D319>AF$243,($E319+SUM($G319:AE319))*(1/$D319*200%),$E319+SUM($G319:AE319)))","v":-2.6990349063525398}]
[null,null,2021,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C320,$G$171:$AF$171,0))","v":96.114318547305828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D320=0,0,IF($C320+$D320>V$243,($E320+SUM($G320:U320))*(1/$D320*200%),$E320+SUM($G320:U320)))","v":-4.8057159273652914},{"$f":"-IF($D320=0,0,IF($C320+$D320>W$243,($E320+SUM($G320:V320))*(1/$D320*200%),$E320+SUM($G320:V320)))","v":-4.5654301309970267},{"$f":"-IF($D320=0,0,IF($C320+$D320>X$243,($E320+SUM($G320:W320))*(1/$D320*200%),$E320+SUM($G320:W320)))","v":-4.3371586244471763},{"$f":"-IF($D320=0,0,IF($C320+$D320>Y$243,($E320+SUM($G320:X320))*(1/$D320*200%),$E320+SUM($G320:X320)))","v":-4.1203006932248165},{"$f":"-IF($D320=0,0,IF($C320+$D320>Z$243,($E320+SUM($G320:Y320))*(1/$D320*200%),$E320+SUM($G320:Y320)))","v":-3.9142856585635757},{"$f":"-IF($D320=0,0,IF($C320+$D320>AA$243,($E320+SUM($G320:Z320))*(1/$D320*200%),$E320+SUM($G320:Z320)))","v":-3.7185713756353973},{"$f":"-IF($D320=0,0,IF($C320+$D320>AB$243,($E320+SUM($G320:AA320))*(1/$D320*200%),$E320+SUM($G320:AA320)))","v":-3.5326428068536275},{"$f":"-IF($D320=0,0,IF($C320+$D320>AC$243,($E320+SUM($G320:AB320))*(1/$D320*200%),$E320+SUM($G320:AB320)))","v":-3.3560106665109459},{"$f":"-IF($D320=0,0,IF($C320+$D320>AD$243,($E320+SUM($G320:AC320))*(1/$D320*200%),$E320+SUM($G320:AC320)))","v":-3.1882101331853989},{"$f":"-IF($D320=0,0,IF($C320+$D320>AE$243,($E320+SUM($G320:AD320))*(1/$D320*200%),$E320+SUM($G320:AD320)))","v":-3.028799626526129},{"$f":"-IF($D320=0,0,IF($C320+$D320>AF$243,($E320+SUM($G320:AE320))*(1/$D320*200%),$E320+SUM($G320:AE320)))","v":-2.8773596451998227}]
[null,null,2022,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C321,$G$171:$AF$171,0))","v":105.34840631334798},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D321=0,0,IF($C321+$D321>W$243,($E321+SUM($G321:V321))*(1/$D321*200%),$E321+SUM($G321:V321)))","v":-5.2674203156673993},{"$f":"-IF($D321=0,0,IF($C321+$D321>X$243,($E321+SUM($G321:W321))*(1/$D321*200%),$E321+SUM($G321:W321)))","v":-5.0040492998840298},{"$f":"-IF($D321=0,0,IF($C321+$D321>Y$243,($E321+SUM($G321:X321))*(1/$D321*200%),$E321+SUM($G321:X321)))","v":-4.7538468348898277},{"$f":"-IF($D321=0,0,IF($C321+$D321>Z$243,($E321+SUM($G321:Y321))*(1/$D321*200%),$E321+SUM($G321:Y321)))","v":-4.5161544931453363},{"$f":"-IF($D321=0,0,IF($C321+$D321>AA$243,($E321+SUM($G321:Z321))*(1/$D321*200%),$E321+SUM($G321:Z321)))","v":-4.2903467684880701},{"$f":"-IF($D321=0,0,IF($C321+$D321>AB$243,($E321+SUM($G321:AA321))*(1/$D321*200%),$E321+SUM($G321:AA321)))","v":-4.0758294300636662},{"$f":"-IF($D321=0,0,IF($C321+$D321>AC$243,($E321+SUM($G321:AB321))*(1/$D321*200%),$E321+SUM($G321:AB321)))","v":-3.8720379585604827},{"$f":"-IF($D321=0,0,IF($C321+$D321>AD$243,($E321+SUM($G321:AC321))*(1/$D321*200%),$E321+SUM($G321:AC321)))","v":-3.6784360606324586},{"$f":"-IF($D321=0,0,IF($C321+$D321>AE$243,($E321+SUM($G321:AD321))*(1/$D321*200%),$E321+SUM($G321:AD321)))","v":-3.4945142576008354},{"$f":"-IF($D321=0,0,IF($C321+$D321>AF$243,($E321+SUM($G321:AE321))*(1/$D321*200%),$E321+SUM($G321:AE321)))","v":-3.3197885447207938}]
[null,null,2023,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C322,$G$171:$AF$171,0))","v":112.6061431295016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D322=0,0,IF($C322+$D322>X$243,($E322+SUM($G322:W322))*(1/$D322*200%),$E322+SUM($G322:W322)))","v":-5.6303071564750802},{"$f":"-IF($D322=0,0,IF($C322+$D322>Y$243,($E322+SUM($G322:X322))*(1/$D322*200%),$E322+SUM($G322:X322)))","v":-5.3487917986513267},{"$f":"-IF($D322=0,0,IF($C322+$D322>Z$243,($E322+SUM($G322:Y322))*(1/$D322*200%),$E322+SUM($G322:Y322)))","v":-5.0813522087187604},{"$f":"-IF($D322=0,0,IF($C322+$D322>AA$243,($E322+SUM($G322:Z322))*(1/$D322*200%),$E322+SUM($G322:Z322)))","v":-4.8272845982828221},{"$f":"-IF($D322=0,0,IF($C322+$D322>AB$243,($E322+SUM($G322:AA322))*(1/$D322*200%),$E322+SUM($G322:AA322)))","v":-4.5859203683686811},{"$f":"-IF($D322=0,0,IF($C322+$D322>AC$243,($E322+SUM($G322:AB322))*(1/$D322*200%),$E322+SUM($G322:AB322)))","v":-4.3566243499502466},{"$f":"-IF($D322=0,0,IF($C322+$D322>AD$243,($E322+SUM($G322:AC322))*(1/$D322*200%),$E322+SUM($G322:AC322)))","v":-4.1387931324527347},{"$f":"-IF($D322=0,0,IF($C322+$D322>AE$243,($E322+SUM($G322:AD322))*(1/$D322*200%),$E322+SUM($G322:AD322)))","v":-3.9318534758300978},{"$f":"-IF($D322=0,0,IF($C322+$D322>AF$243,($E322+SUM($G322:AE322))*(1/$D322*200%),$E322+SUM($G322:AE322)))","v":-3.7352608020385931}]
[null,null,2024,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C323,$G$171:$AF$171,0))","v":111.88992039661019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D323=0,0,IF($C323+$D323>Y$243,($E323+SUM($G323:X323))*(1/$D323*200%),$E323+SUM($G323:X323)))","v":-5.59449601983051},{"$f":"-IF($D323=0,0,IF($C323+$D323>Z$243,($E323+SUM($G323:Y323))*(1/$D323*200%),$E323+SUM($G323:Y323)))","v":-5.3147712188389846},{"$f":"-IF($D323=0,0,IF($C323+$D323>AA$243,($E323+SUM($G323:Z323))*(1/$D323*200%),$E323+SUM($G323:Z323)))","v":-5.049032657897035},{"$f":"-IF($D323=0,0,IF($C323+$D323>AB$243,($E323+SUM($G323:AA323))*(1/$D323*200%),$E323+SUM($G323:AA323)))","v":-4.7965810250021832},{"$f":"-IF($D323=0,0,IF($C323+$D323>AC$243,($E323+SUM($G323:AB323))*(1/$D323*200%),$E323+SUM($G323:AB323)))","v":-4.5567519737520739},{"$f":"-IF($D323=0,0,IF($C323+$D323>AD$243,($E323+SUM($G323:AC323))*(1/$D323*200%),$E323+SUM($G323:AC323)))","v":-4.3289143750644703},{"$f":"-IF($D323=0,0,IF($C323+$D323>AE$243,($E323+SUM($G323:AD323))*(1/$D323*200%),$E323+SUM($G323:AD323)))","v":-4.1124686563112469},{"$f":"-IF($D323=0,0,IF($C323+$D323>AF$243,($E323+SUM($G323:AE323))*(1/$D323*200%),$E323+SUM($G323:AE323)))","v":-3.9068452234956847}]
[null,null,2025,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C324,$G$171:$AF$171,0))","v":114.56061687215148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D324=0,0,IF($C324+$D324>Z$243,($E324+SUM($G324:Y324))*(1/$D324*200%),$E324+SUM($G324:Y324)))","v":-5.7280308436075744},{"$f":"-IF($D324=0,0,IF($C324+$D324>AA$243,($E324+SUM($G324:Z324))*(1/$D324*200%),$E324+SUM($G324:Z324)))","v":-5.4416293014271959},{"$f":"-IF($D324=0,0,IF($C324+$D324>AB$243,($E324+SUM($G324:AA324))*(1/$D324*200%),$E324+SUM($G324:AA324)))","v":-5.1695478363558358},{"$f":"-IF($D324=0,0,IF($C324+$D324>AC$243,($E324+SUM($G324:AB324))*(1/$D324*200%),$E324+SUM($G324:AB324)))","v":-4.9110704445380442},{"$f":"-IF($D324=0,0,IF($C324+$D324>AD$243,($E324+SUM($G324:AC324))*(1/$D324*200%),$E324+SUM($G324:AC324)))","v":-4.6655169223111415},{"$f":"-IF($D324=0,0,IF($C324+$D324>AE$243,($E324+SUM($G324:AD324))*(1/$D324*200%),$E324+SUM($G324:AD324)))","v":-4.4322410761955844},{"$f":"-IF($D324=0,0,IF($C324+$D324>AF$243,($E324+SUM($G324:AE324))*(1/$D324*200%),$E324+SUM($G324:AE324)))","v":-4.2106290223858052}]
[null,null,2026,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C325,$G$171:$AF$171,0))","v":122.34111490745177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D325=0,0,IF($C325+$D325>AA$243,($E325+SUM($G325:Z325))*(1/$D325*200%),$E325+SUM($G325:Z325)))","v":-6.1170557453725891},{"$f":"-IF($D325=0,0,IF($C325+$D325>AB$243,($E325+SUM($G325:AA325))*(1/$D325*200%),$E325+SUM($G325:AA325)))","v":-5.8112029581039595},{"$f":"-IF($D325=0,0,IF($C325+$D325>AC$243,($E325+SUM($G325:AB325))*(1/$D325*200%),$E325+SUM($G325:AB325)))","v":-5.5206428101987619},{"$f":"-IF($D325=0,0,IF($C325+$D325>AD$243,($E325+SUM($G325:AC325))*(1/$D325*200%),$E325+SUM($G325:AC325)))","v":-5.2446106696888233},{"$f":"-IF($D325=0,0,IF($C325+$D325>AE$243,($E325+SUM($G325:AD325))*(1/$D325*200%),$E325+SUM($G325:AD325)))","v":-4.982380136204382},{"$f":"-IF($D325=0,0,IF($C325+$D325>AF$243,($E325+SUM($G325:AE325))*(1/$D325*200%),$E325+SUM($G325:AE325)))","v":-4.7332611293941627}]
[null,null,2027,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C326,$G$171:$AF$171,0))","v":126.11960014419292},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D326=0,0,IF($C326+$D326>AB$243,($E326+SUM($G326:AA326))*(1/$D326*200%),$E326+SUM($G326:AA326)))","v":-6.3059800072096461},{"$f":"-IF($D326=0,0,IF($C326+$D326>AC$243,($E326+SUM($G326:AB326))*(1/$D326*200%),$E326+SUM($G326:AB326)))","v":-5.9906810068491643},{"$f":"-IF($D326=0,0,IF($C326+$D326>AD$243,($E326+SUM($G326:AC326))*(1/$D326*200%),$E326+SUM($G326:AC326)))","v":-5.6911469565067057},{"$f":"-IF($D326=0,0,IF($C326+$D326>AE$243,($E326+SUM($G326:AD326))*(1/$D326*200%),$E326+SUM($G326:AD326)))","v":-5.4065896086813705},{"$f":"-IF($D326=0,0,IF($C326+$D326>AF$243,($E326+SUM($G326:AE326))*(1/$D326*200%),$E326+SUM($G326:AE326)))","v":-5.1362601282473017}]
[null,null,2028,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C327,$G$171:$AF$171,0))","v":125.00783681189205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D327=0,0,IF($C327+$D327>AC$243,($E327+SUM($G327:AB327))*(1/$D327*200%),$E327+SUM($G327:AB327)))","v":-6.2503918405946024},{"$f":"-IF($D327=0,0,IF($C327+$D327>AD$243,($E327+SUM($G327:AC327))*(1/$D327*200%),$E327+SUM($G327:AC327)))","v":-5.9378722485648723},{"$f":"-IF($D327=0,0,IF($C327+$D327>AE$243,($E327+SUM($G327:AD327))*(1/$D327*200%),$E327+SUM($G327:AD327)))","v":-5.6409786361366292},{"$f":"-IF($D327=0,0,IF($C327+$D327>AF$243,($E327+SUM($G327:AE327))*(1/$D327*200%),$E327+SUM($G327:AE327)))","v":-5.3589297043297979}]
[null,null,2029,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C328,$G$171:$AF$171,0))","v":127.30798100923086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D328=0,0,IF($C328+$D328>AD$243,($E328+SUM($G328:AC328))*(1/$D328*200%),$E328+SUM($G328:AC328)))","v":-6.3653990504615434},{"$f":"-IF($D328=0,0,IF($C328+$D328>AE$243,($E328+SUM($G328:AD328))*(1/$D328*200%),$E328+SUM($G328:AD328)))","v":-6.0471290979384662},{"$f":"-IF($D328=0,0,IF($C328+$D328>AF$243,($E328+SUM($G328:AE328))*(1/$D328*200%),$E328+SUM($G328:AE328)))","v":-5.7447726430415429}]
[null,null,2030,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C329,$G$171:$AF$171,0))","v":129.65044785980072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D329=0,0,IF($C329+$D329>AE$243,($E329+SUM($G329:AD329))*(1/$D329*200%),$E329+SUM($G329:AD329)))","v":-6.4825223929900364},{"$f":"-IF($D329=0,0,IF($C329+$D329>AF$243,($E329+SUM($G329:AE329))*(1/$D329*200%),$E329+SUM($G329:AE329)))","v":-6.1583962733405349}]
[null,null,2031,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C330,$G$171:$AF$171,0))","v":132.03601610042102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D330=0,0,IF($C330+$D330>AF$243,($E330+SUM($G330:AE330))*(1/$D330*200%),$E330+SUM($G330:AE330)))","v":-6.6018008050210515}]
[null,null,2032,{"$f":"VLOOKUP(B304,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":40},{"$f":"INDEX($G$187:$AF$197,MATCH(B304,$B$187:$B$197,0),MATCH($C331,$G$171:$AF$171,0))","v":134.46547879666878}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E312:E331)-SUM(M189:AF189),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G305:G331)","v":0},{"$f":"SUM(H305:H331)","v":0},0,0,0,0,-0.15904085497659215,-6.9232382566184834,-12.187524525642049,-17.877514645823918,-22.619674049697323,-26.00518699335192,-28.960669360709552,-32.190356035459843,-35.36472498592714,-38.440953461791906,-41.825074902165547,-45.402877111328181,-48.765978073388112,-52.094458811122124,-55.645540413734437,-59.207992198053198,-62.536733226540967,-65.814044413471294,-69.044613383583609,-72.232932317221298]
[]
[null,"Switchgear","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B334,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":-0.1674911439349594},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B334,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":-0.84597772794839488},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B334,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":-0.83371376377961304},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B334,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":-0.83099601607781048},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B334,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q335,Q335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R335,R335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S335,S335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T335,T335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U335,U335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V335,V335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W335,W335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X335,X335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y335,Y335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z335,Z335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA335,AA335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB335,AB335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC335,AC335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD335,AD335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":-0.82380511115930366},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE335,AE335,-INDEX($R$101:$AF$111,MATCH(B334,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":-0.82380511115930366}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C342,$G$171:$AF$171,0))","v":68.117067904253062},null,null,null,null,null,null,null,null,{"$f":"-IF($D342=0,0,IF($C342+$D342>N$243,($E342+SUM($G342:M342))*(1/$D342*200%),$E342+SUM($G342:M342)))","v":-4.5411378602835377},{"$f":"-IF($D342=0,0,IF($C342+$D342>O$243,($E342+SUM($G342:N342))*(1/$D342*200%),$E342+SUM($G342:N342)))","v":-4.2383953362646345},{"$f":"-IF($D342=0,0,IF($C342+$D342>P$243,($E342+SUM($G342:O342))*(1/$D342*200%),$E342+SUM($G342:O342)))","v":-3.9558356471803258},{"$f":"-IF($D342=0,0,IF($C342+$D342>Q$243,($E342+SUM($G342:P342))*(1/$D342*200%),$E342+SUM($G342:P342)))","v":-3.692113270701638},{"$f":"-IF($D342=0,0,IF($C342+$D342>R$243,($E342+SUM($G342:Q342))*(1/$D342*200%),$E342+SUM($G342:Q342)))","v":-3.445972385988195},{"$f":"-IF($D342=0,0,IF($C342+$D342>S$243,($E342+SUM($G342:R342))*(1/$D342*200%),$E342+SUM($G342:R342)))","v":-3.2162408935889819},{"$f":"-IF($D342=0,0,IF($C342+$D342>T$243,($E342+SUM($G342:S342))*(1/$D342*200%),$E342+SUM($G342:S342)))","v":-3.0018248340163836},{"$f":"-IF($D342=0,0,IF($C342+$D342>U$243,($E342+SUM($G342:T342))*(1/$D342*200%),$E342+SUM($G342:T342)))","v":-2.8017031784152908},{"$f":"-IF($D342=0,0,IF($C342+$D342>V$243,($E342+SUM($G342:U342))*(1/$D342*200%),$E342+SUM($G342:U342)))","v":-2.6149229665209384},{"$f":"-IF($D342=0,0,IF($C342+$D342>W$243,($E342+SUM($G342:V342))*(1/$D342*200%),$E342+SUM($G342:V342)))","v":-2.4405947687528755},{"$f":"-IF($D342=0,0,IF($C342+$D342>X$243,($E342+SUM($G342:W342))*(1/$D342*200%),$E342+SUM($G342:W342)))","v":-2.2778884508360173},{"$f":"-IF($D342=0,0,IF($C342+$D342>Y$243,($E342+SUM($G342:X342))*(1/$D342*200%),$E342+SUM($G342:X342)))","v":-2.1260292207802829},{"$f":"-IF($D342=0,0,IF($C342+$D342>Z$243,($E342+SUM($G342:Y342))*(1/$D342*200%),$E342+SUM($G342:Y342)))","v":-1.9842939393949308},{"$f":"-IF($D342=0,0,IF($C342+$D342>AA$243,($E342+SUM($G342:Z342))*(1/$D342*200%),$E342+SUM($G342:Z342)))","v":-1.852007676768602},{"$f":"-IF($D342=0,0,IF($C342+$D342>AB$243,($E342+SUM($G342:AA342))*(1/$D342*200%),$E342+SUM($G342:AA342)))","v":-1.728540498317362},{"$f":"-IF($D342=0,0,IF($C342+$D342>AC$243,($E342+SUM($G342:AB342))*(1/$D342*200%),$E342+SUM($G342:AB342)))","v":-1.6133044650962043},{"$f":"-IF($D342=0,0,IF($C342+$D342>AD$243,($E342+SUM($G342:AC342))*(1/$D342*200%),$E342+SUM($G342:AC342)))","v":-1.5057508340897907},{"$f":"-IF($D342=0,0,IF($C342+$D342>AE$243,($E342+SUM($G342:AD342))*(1/$D342*200%),$E342+SUM($G342:AD342)))","v":-1.4053674451504714},{"$f":"-IF($D342=0,0,IF($C342+$D342>AF$243,($E342+SUM($G342:AE342))*(1/$D342*200%),$E342+SUM($G342:AE342)))","v":-1.3116762821404397}]
[null,null,2014,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C343,$G$171:$AF$171,0))","v":66.705919123587122},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D343=0,0,IF($C343+$D343>O$243,($E343+SUM($G343:N343))*(1/$D343*200%),$E343+SUM($G343:N343)))","v":-4.447061274905808},{"$f":"-IF($D343=0,0,IF($C343+$D343>P$243,($E343+SUM($G343:O343))*(1/$D343*200%),$E343+SUM($G343:O343)))","v":-4.1505905232454214},{"$f":"-IF($D343=0,0,IF($C343+$D343>Q$243,($E343+SUM($G343:P343))*(1/$D343*200%),$E343+SUM($G343:P343)))","v":-3.8738844883623926},{"$f":"-IF($D343=0,0,IF($C343+$D343>R$243,($E343+SUM($G343:Q343))*(1/$D343*200%),$E343+SUM($G343:Q343)))","v":-3.6156255224715665},{"$f":"-IF($D343=0,0,IF($C343+$D343>S$243,($E343+SUM($G343:R343))*(1/$D343*200%),$E343+SUM($G343:R343)))","v":-3.3745838209734624},{"$f":"-IF($D343=0,0,IF($C343+$D343>T$243,($E343+SUM($G343:S343))*(1/$D343*200%),$E343+SUM($G343:S343)))","v":-3.1496115662418975},{"$f":"-IF($D343=0,0,IF($C343+$D343>U$243,($E343+SUM($G343:T343))*(1/$D343*200%),$E343+SUM($G343:T343)))","v":-2.9396374618257712},{"$f":"-IF($D343=0,0,IF($C343+$D343>V$243,($E343+SUM($G343:U343))*(1/$D343*200%),$E343+SUM($G343:U343)))","v":-2.7436616310373863},{"$f":"-IF($D343=0,0,IF($C343+$D343>W$243,($E343+SUM($G343:V343))*(1/$D343*200%),$E343+SUM($G343:V343)))","v":-2.5607508556348941},{"$f":"-IF($D343=0,0,IF($C343+$D343>X$243,($E343+SUM($G343:W343))*(1/$D343*200%),$E343+SUM($G343:W343)))","v":-2.3900341319259013},{"$f":"-IF($D343=0,0,IF($C343+$D343>Y$243,($E343+SUM($G343:X343))*(1/$D343*200%),$E343+SUM($G343:X343)))","v":-2.2306985231308412},{"$f":"-IF($D343=0,0,IF($C343+$D343>Z$243,($E343+SUM($G343:Y343))*(1/$D343*200%),$E343+SUM($G343:Y343)))","v":-2.0819852882554519},{"$f":"-IF($D343=0,0,IF($C343+$D343>AA$243,($E343+SUM($G343:Z343))*(1/$D343*200%),$E343+SUM($G343:Z343)))","v":-1.9431862690384216},{"$f":"-IF($D343=0,0,IF($C343+$D343>AB$243,($E343+SUM($G343:AA343))*(1/$D343*200%),$E343+SUM($G343:AA343)))","v":-1.8136405177691937},{"$f":"-IF($D343=0,0,IF($C343+$D343>AC$243,($E343+SUM($G343:AB343))*(1/$D343*200%),$E343+SUM($G343:AB343)))","v":-1.6927311499179141},{"$f":"-IF($D343=0,0,IF($C343+$D343>AD$243,($E343+SUM($G343:AC343))*(1/$D343*200%),$E343+SUM($G343:AC343)))","v":-1.5798824065900532},{"$f":"-IF($D343=0,0,IF($C343+$D343>AE$243,($E343+SUM($G343:AD343))*(1/$D343*200%),$E343+SUM($G343:AD343)))","v":-1.4745569128173832},{"$f":"-IF($D343=0,0,IF($C343+$D343>AF$243,($E343+SUM($G343:AE343))*(1/$D343*200%),$E343+SUM($G343:AE343)))","v":-1.3762531186295575}]
[null,null,2015,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C344,$G$171:$AF$171,0))","v":69.940645943082117},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D344=0,0,IF($C344+$D344>P$243,($E344+SUM($G344:O344))*(1/$D344*200%),$E344+SUM($G344:O344)))","v":-4.6627097295388076},{"$f":"-IF($D344=0,0,IF($C344+$D344>Q$243,($E344+SUM($G344:P344))*(1/$D344*200%),$E344+SUM($G344:P344)))","v":-4.351862414236221},{"$f":"-IF($D344=0,0,IF($C344+$D344>R$243,($E344+SUM($G344:Q344))*(1/$D344*200%),$E344+SUM($G344:Q344)))","v":-4.0617382532871389},{"$f":"-IF($D344=0,0,IF($C344+$D344>S$243,($E344+SUM($G344:R344))*(1/$D344*200%),$E344+SUM($G344:R344)))","v":-3.7909557030679966},{"$f":"-IF($D344=0,0,IF($C344+$D344>T$243,($E344+SUM($G344:S344))*(1/$D344*200%),$E344+SUM($G344:S344)))","v":-3.5382253228634633},{"$f":"-IF($D344=0,0,IF($C344+$D344>U$243,($E344+SUM($G344:T344))*(1/$D344*200%),$E344+SUM($G344:T344)))","v":-3.3023436346725661},{"$f":"-IF($D344=0,0,IF($C344+$D344>V$243,($E344+SUM($G344:U344))*(1/$D344*200%),$E344+SUM($G344:U344)))","v":-3.0821873923610617},{"$f":"-IF($D344=0,0,IF($C344+$D344>W$243,($E344+SUM($G344:V344))*(1/$D344*200%),$E344+SUM($G344:V344)))","v":-2.8767082328703242},{"$f":"-IF($D344=0,0,IF($C344+$D344>X$243,($E344+SUM($G344:W344))*(1/$D344*200%),$E344+SUM($G344:W344)))","v":-2.6849276840123024},{"$f":"-IF($D344=0,0,IF($C344+$D344>Y$243,($E344+SUM($G344:X344))*(1/$D344*200%),$E344+SUM($G344:X344)))","v":-2.5059325050781491},{"$f":"-IF($D344=0,0,IF($C344+$D344>Z$243,($E344+SUM($G344:Y344))*(1/$D344*200%),$E344+SUM($G344:Y344)))","v":-2.338870338072939},{"$f":"-IF($D344=0,0,IF($C344+$D344>AA$243,($E344+SUM($G344:Z344))*(1/$D344*200%),$E344+SUM($G344:Z344)))","v":-2.1829456488680767},{"$f":"-IF($D344=0,0,IF($C344+$D344>AB$243,($E344+SUM($G344:AA344))*(1/$D344*200%),$E344+SUM($G344:AA344)))","v":-2.0374159389435382},{"$f":"-IF($D344=0,0,IF($C344+$D344>AC$243,($E344+SUM($G344:AB344))*(1/$D344*200%),$E344+SUM($G344:AB344)))","v":-1.9015882096806356},{"$f":"-IF($D344=0,0,IF($C344+$D344>AD$243,($E344+SUM($G344:AC344))*(1/$D344*200%),$E344+SUM($G344:AC344)))","v":-1.7748156623685933},{"$f":"-IF($D344=0,0,IF($C344+$D344>AE$243,($E344+SUM($G344:AD344))*(1/$D344*200%),$E344+SUM($G344:AD344)))","v":-1.656494618210687},{"$f":"-IF($D344=0,0,IF($C344+$D344>AF$243,($E344+SUM($G344:AE344))*(1/$D344*200%),$E344+SUM($G344:AE344)))","v":-1.5460616436633079}]
[null,null,2016,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C345,$G$171:$AF$171,0))","v":56.482638214269748},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D345=0,0,IF($C345+$D345>Q$243,($E345+SUM($G345:P345))*(1/$D345*200%),$E345+SUM($G345:P345)))","v":-3.7655092142846498},{"$f":"-IF($D345=0,0,IF($C345+$D345>R$243,($E345+SUM($G345:Q345))*(1/$D345*200%),$E345+SUM($G345:Q345)))","v":-3.5144752666656731},{"$f":"-IF($D345=0,0,IF($C345+$D345>S$243,($E345+SUM($G345:R345))*(1/$D345*200%),$E345+SUM($G345:R345)))","v":-3.2801769155546281},{"$f":"-IF($D345=0,0,IF($C345+$D345>T$243,($E345+SUM($G345:S345))*(1/$D345*200%),$E345+SUM($G345:S345)))","v":-3.0614984545176531},{"$f":"-IF($D345=0,0,IF($C345+$D345>U$243,($E345+SUM($G345:T345))*(1/$D345*200%),$E345+SUM($G345:T345)))","v":-2.8573985575498093},{"$f":"-IF($D345=0,0,IF($C345+$D345>V$243,($E345+SUM($G345:U345))*(1/$D345*200%),$E345+SUM($G345:U345)))","v":-2.6669053203798221},{"$f":"-IF($D345=0,0,IF($C345+$D345>W$243,($E345+SUM($G345:V345))*(1/$D345*200%),$E345+SUM($G345:V345)))","v":-2.4891116323545011},{"$f":"-IF($D345=0,0,IF($C345+$D345>X$243,($E345+SUM($G345:W345))*(1/$D345*200%),$E345+SUM($G345:W345)))","v":-2.3231708568642007},{"$f":"-IF($D345=0,0,IF($C345+$D345>Y$243,($E345+SUM($G345:X345))*(1/$D345*200%),$E345+SUM($G345:X345)))","v":-2.1682927997399211},{"$f":"-IF($D345=0,0,IF($C345+$D345>Z$243,($E345+SUM($G345:Y345))*(1/$D345*200%),$E345+SUM($G345:Y345)))","v":-2.0237399464239259},{"$f":"-IF($D345=0,0,IF($C345+$D345>AA$243,($E345+SUM($G345:Z345))*(1/$D345*200%),$E345+SUM($G345:Z345)))","v":-1.8888239499956643},{"$f":"-IF($D345=0,0,IF($C345+$D345>AB$243,($E345+SUM($G345:AA345))*(1/$D345*200%),$E345+SUM($G345:AA345)))","v":-1.7629023533292865},{"$f":"-IF($D345=0,0,IF($C345+$D345>AC$243,($E345+SUM($G345:AB345))*(1/$D345*200%),$E345+SUM($G345:AB345)))","v":-1.6453755297740007},{"$f":"-IF($D345=0,0,IF($C345+$D345>AD$243,($E345+SUM($G345:AC345))*(1/$D345*200%),$E345+SUM($G345:AC345)))","v":-1.5356838277890674},{"$f":"-IF($D345=0,0,IF($C345+$D345>AE$243,($E345+SUM($G345:AD345))*(1/$D345*200%),$E345+SUM($G345:AD345)))","v":-1.4333049059364631},{"$f":"-IF($D345=0,0,IF($C345+$D345>AF$243,($E345+SUM($G345:AE345))*(1/$D345*200%),$E345+SUM($G345:AE345)))","v":-1.337751245540699}]
[null,null,2017,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C346,$G$171:$AF$171,0))","v":44.450239551345206},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D346=0,0,IF($C346+$D346>R$243,($E346+SUM($G346:Q346))*(1/$D346*200%),$E346+SUM($G346:Q346)))","v":-2.9633493034230138},{"$f":"-IF($D346=0,0,IF($C346+$D346>S$243,($E346+SUM($G346:R346))*(1/$D346*200%),$E346+SUM($G346:R346)))","v":-2.7657926831948125},{"$f":"-IF($D346=0,0,IF($C346+$D346>T$243,($E346+SUM($G346:S346))*(1/$D346*200%),$E346+SUM($G346:S346)))","v":-2.5814065043151588},{"$f":"-IF($D346=0,0,IF($C346+$D346>U$243,($E346+SUM($G346:T346))*(1/$D346*200%),$E346+SUM($G346:T346)))","v":-2.4093127373608145},{"$f":"-IF($D346=0,0,IF($C346+$D346>V$243,($E346+SUM($G346:U346))*(1/$D346*200%),$E346+SUM($G346:U346)))","v":-2.2486918882034272},{"$f":"-IF($D346=0,0,IF($C346+$D346>W$243,($E346+SUM($G346:V346))*(1/$D346*200%),$E346+SUM($G346:V346)))","v":-2.098779095656532},{"$f":"-IF($D346=0,0,IF($C346+$D346>X$243,($E346+SUM($G346:W346))*(1/$D346*200%),$E346+SUM($G346:W346)))","v":-1.9588604892794299},{"$f":"-IF($D346=0,0,IF($C346+$D346>Y$243,($E346+SUM($G346:X346))*(1/$D346*200%),$E346+SUM($G346:X346)))","v":-1.8282697899941345},{"$f":"-IF($D346=0,0,IF($C346+$D346>Z$243,($E346+SUM($G346:Y346))*(1/$D346*200%),$E346+SUM($G346:Y346)))","v":-1.7063851373278587},{"$f":"-IF($D346=0,0,IF($C346+$D346>AA$243,($E346+SUM($G346:Z346))*(1/$D346*200%),$E346+SUM($G346:Z346)))","v":-1.5926261281726681},{"$f":"-IF($D346=0,0,IF($C346+$D346>AB$243,($E346+SUM($G346:AA346))*(1/$D346*200%),$E346+SUM($G346:AA346)))","v":-1.486451052961157},{"$f":"-IF($D346=0,0,IF($C346+$D346>AC$243,($E346+SUM($G346:AB346))*(1/$D346*200%),$E346+SUM($G346:AB346)))","v":-1.3873543160970798},{"$f":"-IF($D346=0,0,IF($C346+$D346>AD$243,($E346+SUM($G346:AC346))*(1/$D346*200%),$E346+SUM($G346:AC346)))","v":-1.2948640283572743},{"$f":"-IF($D346=0,0,IF($C346+$D346>AE$243,($E346+SUM($G346:AD346))*(1/$D346*200%),$E346+SUM($G346:AD346)))","v":-1.2085397598001226},{"$f":"-IF($D346=0,0,IF($C346+$D346>AF$243,($E346+SUM($G346:AE346))*(1/$D346*200%),$E346+SUM($G346:AE346)))","v":-1.1279704424801147}]
[null,null,2018,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C347,$G$171:$AF$171,0))","v":42.117840221704306},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D347=0,0,IF($C347+$D347>S$243,($E347+SUM($G347:R347))*(1/$D347*200%),$E347+SUM($G347:R347)))","v":-2.8078560147802869},{"$f":"-IF($D347=0,0,IF($C347+$D347>T$243,($E347+SUM($G347:S347))*(1/$D347*200%),$E347+SUM($G347:S347)))","v":-2.6206656137949347},{"$f":"-IF($D347=0,0,IF($C347+$D347>U$243,($E347+SUM($G347:T347))*(1/$D347*200%),$E347+SUM($G347:T347)))","v":-2.4459545728752725},{"$f":"-IF($D347=0,0,IF($C347+$D347>V$243,($E347+SUM($G347:U347))*(1/$D347*200%),$E347+SUM($G347:U347)))","v":-2.2828909346835871},{"$f":"-IF($D347=0,0,IF($C347+$D347>W$243,($E347+SUM($G347:V347))*(1/$D347*200%),$E347+SUM($G347:V347)))","v":-2.1306982057046815},{"$f":"-IF($D347=0,0,IF($C347+$D347>X$243,($E347+SUM($G347:W347))*(1/$D347*200%),$E347+SUM($G347:W347)))","v":-1.9886516586577028},{"$f":"-IF($D347=0,0,IF($C347+$D347>Y$243,($E347+SUM($G347:X347))*(1/$D347*200%),$E347+SUM($G347:X347)))","v":-1.8560748814138559},{"$f":"-IF($D347=0,0,IF($C347+$D347>Z$243,($E347+SUM($G347:Y347))*(1/$D347*200%),$E347+SUM($G347:Y347)))","v":-1.7323365559862656},{"$f":"-IF($D347=0,0,IF($C347+$D347>AA$243,($E347+SUM($G347:Z347))*(1/$D347*200%),$E347+SUM($G347:Z347)))","v":-1.6168474522538478},{"$f":"-IF($D347=0,0,IF($C347+$D347>AB$243,($E347+SUM($G347:AA347))*(1/$D347*200%),$E347+SUM($G347:AA347)))","v":-1.5090576221035914},{"$f":"-IF($D347=0,0,IF($C347+$D347>AC$243,($E347+SUM($G347:AB347))*(1/$D347*200%),$E347+SUM($G347:AB347)))","v":-1.4084537806300188},{"$f":"-IF($D347=0,0,IF($C347+$D347>AD$243,($E347+SUM($G347:AC347))*(1/$D347*200%),$E347+SUM($G347:AC347)))","v":-1.3145568619213508},{"$f":"-IF($D347=0,0,IF($C347+$D347>AE$243,($E347+SUM($G347:AD347))*(1/$D347*200%),$E347+SUM($G347:AD347)))","v":-1.2269197377932608},{"$f":"-IF($D347=0,0,IF($C347+$D347>AF$243,($E347+SUM($G347:AE347))*(1/$D347*200%),$E347+SUM($G347:AE347)))","v":-1.1451250886070434}]
[null,null,2019,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C348,$G$171:$AF$171,0))","v":48.565207501467526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D348=0,0,IF($C348+$D348>T$243,($E348+SUM($G348:S348))*(1/$D348*200%),$E348+SUM($G348:S348)))","v":-3.2376805000978348},{"$f":"-IF($D348=0,0,IF($C348+$D348>U$243,($E348+SUM($G348:T348))*(1/$D348*200%),$E348+SUM($G348:T348)))","v":-3.0218351334246458},{"$f":"-IF($D348=0,0,IF($C348+$D348>V$243,($E348+SUM($G348:U348))*(1/$D348*200%),$E348+SUM($G348:U348)))","v":-2.820379457863003},{"$f":"-IF($D348=0,0,IF($C348+$D348>W$243,($E348+SUM($G348:V348))*(1/$D348*200%),$E348+SUM($G348:V348)))","v":-2.6323541606721363},{"$f":"-IF($D348=0,0,IF($C348+$D348>X$243,($E348+SUM($G348:W348))*(1/$D348*200%),$E348+SUM($G348:W348)))","v":-2.4568638832939937},{"$f":"-IF($D348=0,0,IF($C348+$D348>Y$243,($E348+SUM($G348:X348))*(1/$D348*200%),$E348+SUM($G348:X348)))","v":-2.2930729577410607},{"$f":"-IF($D348=0,0,IF($C348+$D348>Z$243,($E348+SUM($G348:Y348))*(1/$D348*200%),$E348+SUM($G348:Y348)))","v":-2.1402014272249898},{"$f":"-IF($D348=0,0,IF($C348+$D348>AA$243,($E348+SUM($G348:Z348))*(1/$D348*200%),$E348+SUM($G348:Z348)))","v":-1.9975213320766574},{"$f":"-IF($D348=0,0,IF($C348+$D348>AB$243,($E348+SUM($G348:AA348))*(1/$D348*200%),$E348+SUM($G348:AA348)))","v":-1.8643532432715466},{"$f":"-IF($D348=0,0,IF($C348+$D348>AC$243,($E348+SUM($G348:AB348))*(1/$D348*200%),$E348+SUM($G348:AB348)))","v":-1.7400630270534434},{"$f":"-IF($D348=0,0,IF($C348+$D348>AD$243,($E348+SUM($G348:AC348))*(1/$D348*200%),$E348+SUM($G348:AC348)))","v":-1.6240588252498804},{"$f":"-IF($D348=0,0,IF($C348+$D348>AE$243,($E348+SUM($G348:AD348))*(1/$D348*200%),$E348+SUM($G348:AD348)))","v":-1.5157882368998885},{"$f":"-IF($D348=0,0,IF($C348+$D348>AF$243,($E348+SUM($G348:AE348))*(1/$D348*200%),$E348+SUM($G348:AE348)))","v":-1.4147356877732296}]
[null,null,2020,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C349,$G$171:$AF$171,0))","v":48.254224056003089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D349=0,0,IF($C349+$D349>U$243,($E349+SUM($G349:T349))*(1/$D349*200%),$E349+SUM($G349:T349)))","v":-3.2169482704002057},{"$f":"-IF($D349=0,0,IF($C349+$D349>V$243,($E349+SUM($G349:U349))*(1/$D349*200%),$E349+SUM($G349:U349)))","v":-3.0024850523735256},{"$f":"-IF($D349=0,0,IF($C349+$D349>W$243,($E349+SUM($G349:V349))*(1/$D349*200%),$E349+SUM($G349:V349)))","v":-2.8023193822152903},{"$f":"-IF($D349=0,0,IF($C349+$D349>X$243,($E349+SUM($G349:W349))*(1/$D349*200%),$E349+SUM($G349:W349)))","v":-2.6154980900676046},{"$f":"-IF($D349=0,0,IF($C349+$D349>Y$243,($E349+SUM($G349:X349))*(1/$D349*200%),$E349+SUM($G349:X349)))","v":-2.4411315507297644},{"$f":"-IF($D349=0,0,IF($C349+$D349>Z$243,($E349+SUM($G349:Y349))*(1/$D349*200%),$E349+SUM($G349:Y349)))","v":-2.2783894473477799},{"$f":"-IF($D349=0,0,IF($C349+$D349>AA$243,($E349+SUM($G349:Z349))*(1/$D349*200%),$E349+SUM($G349:Z349)))","v":-2.1264968175245946},{"$f":"-IF($D349=0,0,IF($C349+$D349>AB$243,($E349+SUM($G349:AA349))*(1/$D349*200%),$E349+SUM($G349:AA349)))","v":-1.9847303630229549},{"$f":"-IF($D349=0,0,IF($C349+$D349>AC$243,($E349+SUM($G349:AB349))*(1/$D349*200%),$E349+SUM($G349:AB349)))","v":-1.8524150054880912},{"$f":"-IF($D349=0,0,IF($C349+$D349>AD$243,($E349+SUM($G349:AC349))*(1/$D349*200%),$E349+SUM($G349:AC349)))","v":-1.7289206717888852},{"$f":"-IF($D349=0,0,IF($C349+$D349>AE$243,($E349+SUM($G349:AD349))*(1/$D349*200%),$E349+SUM($G349:AD349)))","v":-1.6136592936696263},{"$f":"-IF($D349=0,0,IF($C349+$D349>AF$243,($E349+SUM($G349:AE349))*(1/$D349*200%),$E349+SUM($G349:AE349)))","v":-1.5060820074249843}]
[null,null,2021,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C350,$G$171:$AF$171,0))","v":47.608906832006106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D350=0,0,IF($C350+$D350>V$243,($E350+SUM($G350:U350))*(1/$D350*200%),$E350+SUM($G350:U350)))","v":-3.1739271221337404},{"$f":"-IF($D350=0,0,IF($C350+$D350>W$243,($E350+SUM($G350:V350))*(1/$D350*200%),$E350+SUM($G350:V350)))","v":-2.9623319806581576},{"$f":"-IF($D350=0,0,IF($C350+$D350>X$243,($E350+SUM($G350:W350))*(1/$D350*200%),$E350+SUM($G350:W350)))","v":-2.7648431819476138},{"$f":"-IF($D350=0,0,IF($C350+$D350>Y$243,($E350+SUM($G350:X350))*(1/$D350*200%),$E350+SUM($G350:X350)))","v":-2.5805203031511059},{"$f":"-IF($D350=0,0,IF($C350+$D350>Z$243,($E350+SUM($G350:Y350))*(1/$D350*200%),$E350+SUM($G350:Y350)))","v":-2.4084856162743655},{"$f":"-IF($D350=0,0,IF($C350+$D350>AA$243,($E350+SUM($G350:Z350))*(1/$D350*200%),$E350+SUM($G350:Z350)))","v":-2.2479199085227415},{"$f":"-IF($D350=0,0,IF($C350+$D350>AB$243,($E350+SUM($G350:AA350))*(1/$D350*200%),$E350+SUM($G350:AA350)))","v":-2.098058581287892},{"$f":"-IF($D350=0,0,IF($C350+$D350>AC$243,($E350+SUM($G350:AB350))*(1/$D350*200%),$E350+SUM($G350:AB350)))","v":-1.9581880092020327},{"$f":"-IF($D350=0,0,IF($C350+$D350>AD$243,($E350+SUM($G350:AC350))*(1/$D350*200%),$E350+SUM($G350:AC350)))","v":-1.8276421419218971},{"$f":"-IF($D350=0,0,IF($C350+$D350>AE$243,($E350+SUM($G350:AD350))*(1/$D350*200%),$E350+SUM($G350:AD350)))","v":-1.7057993324604375},{"$f":"-IF($D350=0,0,IF($C350+$D350>AF$243,($E350+SUM($G350:AE350))*(1/$D350*200%),$E350+SUM($G350:AE350)))","v":-1.592079376963075}]
[null,null,2022,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C351,$G$171:$AF$171,0))","v":52.292734029964421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D351=0,0,IF($C351+$D351>W$243,($E351+SUM($G351:V351))*(1/$D351*200%),$E351+SUM($G351:V351)))","v":-3.4861822686642947},{"$f":"-IF($D351=0,0,IF($C351+$D351>X$243,($E351+SUM($G351:W351))*(1/$D351*200%),$E351+SUM($G351:W351)))","v":-3.2537701174200087},{"$f":"-IF($D351=0,0,IF($C351+$D351>Y$243,($E351+SUM($G351:X351))*(1/$D351*200%),$E351+SUM($G351:X351)))","v":-3.0368521095920076},{"$f":"-IF($D351=0,0,IF($C351+$D351>Z$243,($E351+SUM($G351:Y351))*(1/$D351*200%),$E351+SUM($G351:Y351)))","v":-2.8343953022858743},{"$f":"-IF($D351=0,0,IF($C351+$D351>AA$243,($E351+SUM($G351:Z351))*(1/$D351*200%),$E351+SUM($G351:Z351)))","v":-2.6454356154668157},{"$f":"-IF($D351=0,0,IF($C351+$D351>AB$243,($E351+SUM($G351:AA351))*(1/$D351*200%),$E351+SUM($G351:AA351)))","v":-2.469073241102361},{"$f":"-IF($D351=0,0,IF($C351+$D351>AC$243,($E351+SUM($G351:AB351))*(1/$D351*200%),$E351+SUM($G351:AB351)))","v":-2.3044683583622039},{"$f":"-IF($D351=0,0,IF($C351+$D351>AD$243,($E351+SUM($G351:AC351))*(1/$D351*200%),$E351+SUM($G351:AC351)))","v":-2.1508371344713901},{"$f":"-IF($D351=0,0,IF($C351+$D351>AE$243,($E351+SUM($G351:AD351))*(1/$D351*200%),$E351+SUM($G351:AD351)))","v":-2.0074479921732973},{"$f":"-IF($D351=0,0,IF($C351+$D351>AF$243,($E351+SUM($G351:AE351))*(1/$D351*200%),$E351+SUM($G351:AE351)))","v":-1.873618126028411}]
[null,null,2023,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C352,$G$171:$AF$171,0))","v":54.014294606161322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D352=0,0,IF($C352+$D352>X$243,($E352+SUM($G352:W352))*(1/$D352*200%),$E352+SUM($G352:W352)))","v":-3.600952973744088},{"$f":"-IF($D352=0,0,IF($C352+$D352>Y$243,($E352+SUM($G352:X352))*(1/$D352*200%),$E352+SUM($G352:X352)))","v":-3.3608894421611488},{"$f":"-IF($D352=0,0,IF($C352+$D352>Z$243,($E352+SUM($G352:Y352))*(1/$D352*200%),$E352+SUM($G352:Y352)))","v":-3.136830146017072},{"$f":"-IF($D352=0,0,IF($C352+$D352>AA$243,($E352+SUM($G352:Z352))*(1/$D352*200%),$E352+SUM($G352:Z352)))","v":-2.9277081362826012},{"$f":"-IF($D352=0,0,IF($C352+$D352>AB$243,($E352+SUM($G352:AA352))*(1/$D352*200%),$E352+SUM($G352:AA352)))","v":-2.7325275938637605},{"$f":"-IF($D352=0,0,IF($C352+$D352>AC$243,($E352+SUM($G352:AB352))*(1/$D352*200%),$E352+SUM($G352:AB352)))","v":-2.5503590876061764},{"$f":"-IF($D352=0,0,IF($C352+$D352>AD$243,($E352+SUM($G352:AC352))*(1/$D352*200%),$E352+SUM($G352:AC352)))","v":-2.3803351484324318},{"$f":"-IF($D352=0,0,IF($C352+$D352>AE$243,($E352+SUM($G352:AD352))*(1/$D352*200%),$E352+SUM($G352:AD352)))","v":-2.2216461385369359},{"$f":"-IF($D352=0,0,IF($C352+$D352>AF$243,($E352+SUM($G352:AE352))*(1/$D352*200%),$E352+SUM($G352:AE352)))","v":-2.0735363959678068}]
[null,null,2024,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C353,$G$171:$AF$171,0))","v":53.952165082910078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D353=0,0,IF($C353+$D353>Y$243,($E353+SUM($G353:X353))*(1/$D353*200%),$E353+SUM($G353:X353)))","v":-3.5968110055273383},{"$f":"-IF($D353=0,0,IF($C353+$D353>Z$243,($E353+SUM($G353:Y353))*(1/$D353*200%),$E353+SUM($G353:Y353)))","v":-3.3570236051588496},{"$f":"-IF($D353=0,0,IF($C353+$D353>AA$243,($E353+SUM($G353:Z353))*(1/$D353*200%),$E353+SUM($G353:Z353)))","v":-3.1332220314815928},{"$f":"-IF($D353=0,0,IF($C353+$D353>AB$243,($E353+SUM($G353:AA353))*(1/$D353*200%),$E353+SUM($G353:AA353)))","v":-2.9243405627161532},{"$f":"-IF($D353=0,0,IF($C353+$D353>AC$243,($E353+SUM($G353:AB353))*(1/$D353*200%),$E353+SUM($G353:AB353)))","v":-2.729384525201743},{"$f":"-IF($D353=0,0,IF($C353+$D353>AD$243,($E353+SUM($G353:AC353))*(1/$D353*200%),$E353+SUM($G353:AC353)))","v":-2.54742555685496},{"$f":"-IF($D353=0,0,IF($C353+$D353>AE$243,($E353+SUM($G353:AD353))*(1/$D353*200%),$E353+SUM($G353:AD353)))","v":-2.3775971863979626},{"$f":"-IF($D353=0,0,IF($C353+$D353>AF$243,($E353+SUM($G353:AE353))*(1/$D353*200%),$E353+SUM($G353:AE353)))","v":-2.219090707304765}]
[null,null,2025,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C354,$G$171:$AF$171,0))","v":55.148891871495998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D354=0,0,IF($C354+$D354>Z$243,($E354+SUM($G354:Y354))*(1/$D354*200%),$E354+SUM($G354:Y354)))","v":-3.6765927914330665},{"$f":"-IF($D354=0,0,IF($C354+$D354>AA$243,($E354+SUM($G354:Z354))*(1/$D354*200%),$E354+SUM($G354:Z354)))","v":-3.4314866053375286},{"$f":"-IF($D354=0,0,IF($C354+$D354>AB$243,($E354+SUM($G354:AA354))*(1/$D354*200%),$E354+SUM($G354:AA354)))","v":-3.2027208316483597},{"$f":"-IF($D354=0,0,IF($C354+$D354>AC$243,($E354+SUM($G354:AB354))*(1/$D354*200%),$E354+SUM($G354:AB354)))","v":-2.9892061095384697},{"$f":"-IF($D354=0,0,IF($C354+$D354>AD$243,($E354+SUM($G354:AC354))*(1/$D354*200%),$E354+SUM($G354:AC354)))","v":-2.7899257022359047},{"$f":"-IF($D354=0,0,IF($C354+$D354>AE$243,($E354+SUM($G354:AD354))*(1/$D354*200%),$E354+SUM($G354:AD354)))","v":-2.6039306554201782},{"$f":"-IF($D354=0,0,IF($C354+$D354>AF$243,($E354+SUM($G354:AE354))*(1/$D354*200%),$E354+SUM($G354:AE354)))","v":-2.4303352783921657}]
[null,null,2026,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C355,$G$171:$AF$171,0))","v":59.058089820896406},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D355=0,0,IF($C355+$D355>AA$243,($E355+SUM($G355:Z355))*(1/$D355*200%),$E355+SUM($G355:Z355)))","v":-3.9372059880597603},{"$f":"-IF($D355=0,0,IF($C355+$D355>AB$243,($E355+SUM($G355:AA355))*(1/$D355*200%),$E355+SUM($G355:AA355)))","v":-3.6747255888557766},{"$f":"-IF($D355=0,0,IF($C355+$D355>AC$243,($E355+SUM($G355:AB355))*(1/$D355*200%),$E355+SUM($G355:AB355)))","v":-3.4297438829320579},{"$f":"-IF($D355=0,0,IF($C355+$D355>AD$243,($E355+SUM($G355:AC355))*(1/$D355*200%),$E355+SUM($G355:AC355)))","v":-3.2010942907365871},{"$f":"-IF($D355=0,0,IF($C355+$D355>AE$243,($E355+SUM($G355:AD355))*(1/$D355*200%),$E355+SUM($G355:AD355)))","v":-2.9876880046874819},{"$f":"-IF($D355=0,0,IF($C355+$D355>AF$243,($E355+SUM($G355:AE355))*(1/$D355*200%),$E355+SUM($G355:AE355)))","v":-2.7885088043749828}]
[null,null,2027,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C356,$G$171:$AF$171,0))","v":60.919669255706445},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D356=0,0,IF($C356+$D356>AB$243,($E356+SUM($G356:AA356))*(1/$D356*200%),$E356+SUM($G356:AA356)))","v":-4.0613112837137626},{"$f":"-IF($D356=0,0,IF($C356+$D356>AC$243,($E356+SUM($G356:AB356))*(1/$D356*200%),$E356+SUM($G356:AB356)))","v":-3.7905571981328454},{"$f":"-IF($D356=0,0,IF($C356+$D356>AD$243,($E356+SUM($G356:AC356))*(1/$D356*200%),$E356+SUM($G356:AC356)))","v":-3.5378533849239893},{"$f":"-IF($D356=0,0,IF($C356+$D356>AE$243,($E356+SUM($G356:AD356))*(1/$D356*200%),$E356+SUM($G356:AD356)))","v":-3.3019964925957228},{"$f":"-IF($D356=0,0,IF($C356+$D356>AF$243,($E356+SUM($G356:AE356))*(1/$D356*200%),$E356+SUM($G356:AE356)))","v":-3.0818633930893418}]
[null,null,2028,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C357,$G$171:$AF$171,0))","v":60.113894700002646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D357=0,0,IF($C357+$D357>AC$243,($E357+SUM($G357:AB357))*(1/$D357*200%),$E357+SUM($G357:AB357)))","v":-4.0075929800001759},{"$f":"-IF($D357=0,0,IF($C357+$D357>AD$243,($E357+SUM($G357:AC357))*(1/$D357*200%),$E357+SUM($G357:AC357)))","v":-3.7404201146668314},{"$f":"-IF($D357=0,0,IF($C357+$D357>AE$243,($E357+SUM($G357:AD357))*(1/$D357*200%),$E357+SUM($G357:AD357)))","v":-3.4910587736890424},{"$f":"-IF($D357=0,0,IF($C357+$D357>AF$243,($E357+SUM($G357:AE357))*(1/$D357*200%),$E357+SUM($G357:AE357)))","v":-3.2583215221097732}]
[null,null,2029,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C358,$G$171:$AF$171,0))","v":61.21999036248269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D358=0,0,IF($C358+$D358>AD$243,($E358+SUM($G358:AC358))*(1/$D358*200%),$E358+SUM($G358:AC358)))","v":-4.0813326908321796},{"$f":"-IF($D358=0,0,IF($C358+$D358>AE$243,($E358+SUM($G358:AD358))*(1/$D358*200%),$E358+SUM($G358:AD358)))","v":-3.809243844776701},{"$f":"-IF($D358=0,0,IF($C358+$D358>AF$243,($E358+SUM($G358:AE358))*(1/$D358*200%),$E358+SUM($G358:AE358)))","v":-3.5552942551249207}]
[null,null,2030,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C359,$G$171:$AF$171,0))","v":62.34643818515238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D359=0,0,IF($C359+$D359>AE$243,($E359+SUM($G359:AD359))*(1/$D359*200%),$E359+SUM($G359:AD359)))","v":-4.1564292123434923},{"$f":"-IF($D359=0,0,IF($C359+$D359>AF$243,($E359+SUM($G359:AE359))*(1/$D359*200%),$E359+SUM($G359:AE359)))","v":-3.8793339315205926}]
[null,null,2031,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C360,$G$171:$AF$171,0))","v":63.493612647759171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D360=0,0,IF($C360+$D360>AF$243,($E360+SUM($G360:AE360))*(1/$D360*200%),$E360+SUM($G360:AE360)))","v":-4.2329075098506115}]
[null,null,2032,{"$f":"VLOOKUP(B334,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":30},{"$f":"INDEX($G$187:$AF$197,MATCH(B334,$B$187:$B$197,0),MATCH($C361,$G$171:$AF$171,0))","v":64.661895120477951}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E342:E361)-SUM(M190:AF190),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G335:G361)","v":0},{"$f":"SUM(H335:H361)","v":0},0,0,0,0,-0.1674911439349594,-5.3871155882319322,-9.5191703749500558,-13.600131916042365,-16.507174498744206,-18.424965842994894,-20.059411142319476,-22.014717907006627,-23.818938657683677,-25.459856876715794,-27.30363569434299,-29.139266629208166,-30.848380200198914,-32.523334652362671,-34.347238671008881,-36.173654384066005,-37.824590745872392,-39.439204394390373,-41.02127365451846,-42.574349928145132]
[]
[null,"Street lighting","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B364,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":-2.0953876094308397},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B364,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":-2.7461522775399354},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B364,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":-2.7063418758932594},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B364,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":-2.6975197180579888},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B364,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":-2.6741771178131577},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q365,Q365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":-2.6741771178131577},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R365,R365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":-2.6741771178131577},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S365,S365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":-2.6741771178131577},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T365,T365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":-2.6741771178131577},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U365,U365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":-2.6741771178131577},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V365,V365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":-2.6741771178131577},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W365,W365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":-2.6741771178131577},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X365,X365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":-2.6741771178131577},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y365,Y365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":-0.81206526058088269},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z365,Z365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA365,AA365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB365,AB365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC365,AC365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD365,AD365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE365,AE365,-INDEX($R$101:$AF$111,MATCH(B364,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C372,$G$171:$AF$171,0))","v":4.8934382221319863},null,null,null,null,null,null,null,null,{"$f":"-IF($D372=0,0,IF($C372+$D372>N$243,($E372+SUM($G372:M372))*(1/$D372*200%),$E372+SUM($G372:M372)))","v":-0.65245842961759815},{"$f":"-IF($D372=0,0,IF($C372+$D372>O$243,($E372+SUM($G372:N372))*(1/$D372*200%),$E372+SUM($G372:N372)))","v":-0.5654639723352517},{"$f":"-IF($D372=0,0,IF($C372+$D372>P$243,($E372+SUM($G372:O372))*(1/$D372*200%),$E372+SUM($G372:O372)))","v":-0.49006877602388488},{"$f":"-IF($D372=0,0,IF($C372+$D372>Q$243,($E372+SUM($G372:P372))*(1/$D372*200%),$E372+SUM($G372:P372)))","v":-0.42472627255403356},{"$f":"-IF($D372=0,0,IF($C372+$D372>R$243,($E372+SUM($G372:Q372))*(1/$D372*200%),$E372+SUM($G372:Q372)))","v":-0.36809610288016242},{"$f":"-IF($D372=0,0,IF($C372+$D372>S$243,($E372+SUM($G372:R372))*(1/$D372*200%),$E372+SUM($G372:R372)))","v":-0.31901662249614071},{"$f":"-IF($D372=0,0,IF($C372+$D372>T$243,($E372+SUM($G372:S372))*(1/$D372*200%),$E372+SUM($G372:S372)))","v":-0.27648107282998863},{"$f":"-IF($D372=0,0,IF($C372+$D372>U$243,($E372+SUM($G372:T372))*(1/$D372*200%),$E372+SUM($G372:T372)))","v":-0.23961692978599014},{"$f":"-IF($D372=0,0,IF($C372+$D372>V$243,($E372+SUM($G372:U372))*(1/$D372*200%),$E372+SUM($G372:U372)))","v":-0.20766800581452477},{"$f":"-IF($D372=0,0,IF($C372+$D372>W$243,($E372+SUM($G372:V372))*(1/$D372*200%),$E372+SUM($G372:V372)))","v":-0.17997893837258813},{"$f":"-IF($D372=0,0,IF($C372+$D372>X$243,($E372+SUM($G372:W372))*(1/$D372*200%),$E372+SUM($G372:W372)))","v":-0.15598174658957636},{"$f":"-IF($D372=0,0,IF($C372+$D372>Y$243,($E372+SUM($G372:X372))*(1/$D372*200%),$E372+SUM($G372:X372)))","v":-0.1351841803776328},{"$f":"-IF($D372=0,0,IF($C372+$D372>Z$243,($E372+SUM($G372:Y372))*(1/$D372*200%),$E372+SUM($G372:Y372)))","v":-0.11715962299394841},{"$f":"-IF($D372=0,0,IF($C372+$D372>AA$243,($E372+SUM($G372:Z372))*(1/$D372*200%),$E372+SUM($G372:Z372)))","v":-0.10153833992808868},{"$f":"-IF($D372=0,0,IF($C372+$D372>AB$243,($E372+SUM($G372:AA372))*(1/$D372*200%),$E372+SUM($G372:AA372)))","v":-0.65999920953257618},{"$f":"-IF($D372=0,0,IF($C372+$D372>AC$243,($E372+SUM($G372:AB372))*(1/$D372*200%),$E372+SUM($G372:AB372)))","v":0},{"$f":"-IF($D372=0,0,IF($C372+$D372>AD$243,($E372+SUM($G372:AC372))*(1/$D372*200%),$E372+SUM($G372:AC372)))","v":0},{"$f":"-IF($D372=0,0,IF($C372+$D372>AE$243,($E372+SUM($G372:AD372))*(1/$D372*200%),$E372+SUM($G372:AD372)))","v":0},{"$f":"-IF($D372=0,0,IF($C372+$D372>AF$243,($E372+SUM($G372:AE372))*(1/$D372*200%),$E372+SUM($G372:AE372)))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C373,$G$171:$AF$171,0))","v":4.6790232154380273},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D373=0,0,IF($C373+$D373>O$243,($E373+SUM($G373:N373))*(1/$D373*200%),$E373+SUM($G373:N373)))","v":-0.62386976205840361},{"$f":"-IF($D373=0,0,IF($C373+$D373>P$243,($E373+SUM($G373:O373))*(1/$D373*200%),$E373+SUM($G373:O373)))","v":-0.54068712711728306},{"$f":"-IF($D373=0,0,IF($C373+$D373>Q$243,($E373+SUM($G373:P373))*(1/$D373*200%),$E373+SUM($G373:P373)))","v":-0.46859551016831208},{"$f":"-IF($D373=0,0,IF($C373+$D373>R$243,($E373+SUM($G373:Q373))*(1/$D373*200%),$E373+SUM($G373:Q373)))","v":-0.40611610881253712},{"$f":"-IF($D373=0,0,IF($C373+$D373>S$243,($E373+SUM($G373:R373))*(1/$D373*200%),$E373+SUM($G373:R373)))","v":-0.35196729430419887},{"$f":"-IF($D373=0,0,IF($C373+$D373>T$243,($E373+SUM($G373:S373))*(1/$D373*200%),$E373+SUM($G373:S373)))","v":-0.30503832173030565},{"$f":"-IF($D373=0,0,IF($C373+$D373>U$243,($E373+SUM($G373:T373))*(1/$D373*200%),$E373+SUM($G373:T373)))","v":-0.26436654549959826},{"$f":"-IF($D373=0,0,IF($C373+$D373>V$243,($E373+SUM($G373:U373))*(1/$D373*200%),$E373+SUM($G373:U373)))","v":-0.22911767276631848},{"$f":"-IF($D373=0,0,IF($C373+$D373>W$243,($E373+SUM($G373:V373))*(1/$D373*200%),$E373+SUM($G373:V373)))","v":-0.19856864973080934},{"$f":"-IF($D373=0,0,IF($C373+$D373>X$243,($E373+SUM($G373:W373))*(1/$D373*200%),$E373+SUM($G373:W373)))","v":-0.1720928297667014},{"$f":"-IF($D373=0,0,IF($C373+$D373>Y$243,($E373+SUM($G373:X373))*(1/$D373*200%),$E373+SUM($G373:X373)))","v":-0.14914711913114123},{"$f":"-IF($D373=0,0,IF($C373+$D373>Z$243,($E373+SUM($G373:Y373))*(1/$D373*200%),$E373+SUM($G373:Y373)))","v":-0.12926083658032242},{"$f":"-IF($D373=0,0,IF($C373+$D373>AA$243,($E373+SUM($G373:Z373))*(1/$D373*200%),$E373+SUM($G373:Z373)))","v":-0.11202605836961278},{"$f":"-IF($D373=0,0,IF($C373+$D373>AB$243,($E373+SUM($G373:AA373))*(1/$D373*200%),$E373+SUM($G373:AA373)))","v":-9.7089250586997744E-2},{"$f":"-IF($D373=0,0,IF($C373+$D373>AC$243,($E373+SUM($G373:AB373))*(1/$D373*200%),$E373+SUM($G373:AB373)))","v":-0.63108012881548525},{"$f":"-IF($D373=0,0,IF($C373+$D373>AD$243,($E373+SUM($G373:AC373))*(1/$D373*200%),$E373+SUM($G373:AC373)))","v":0},{"$f":"-IF($D373=0,0,IF($C373+$D373>AE$243,($E373+SUM($G373:AD373))*(1/$D373*200%),$E373+SUM($G373:AD373)))","v":0},{"$f":"-IF($D373=0,0,IF($C373+$D373>AF$243,($E373+SUM($G373:AE373))*(1/$D373*200%),$E373+SUM($G373:AE373)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C374,$G$171:$AF$171,0))","v":5.8360155569839414},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D374=0,0,IF($C374+$D374>P$243,($E374+SUM($G374:O374))*(1/$D374*200%),$E374+SUM($G374:O374)))","v":-0.77813540759785882},{"$f":"-IF($D374=0,0,IF($C374+$D374>Q$243,($E374+SUM($G374:P374))*(1/$D374*200%),$E374+SUM($G374:P374)))","v":-0.67438401991814434},{"$f":"-IF($D374=0,0,IF($C374+$D374>R$243,($E374+SUM($G374:Q374))*(1/$D374*200%),$E374+SUM($G374:Q374)))","v":-0.58446615059572504},{"$f":"-IF($D374=0,0,IF($C374+$D374>S$243,($E374+SUM($G374:R374))*(1/$D374*200%),$E374+SUM($G374:R374)))","v":-0.50653733051629501},{"$f":"-IF($D374=0,0,IF($C374+$D374>T$243,($E374+SUM($G374:S374))*(1/$D374*200%),$E374+SUM($G374:S374)))","v":-0.43899901978078909},{"$f":"-IF($D374=0,0,IF($C374+$D374>U$243,($E374+SUM($G374:T374))*(1/$D374*200%),$E374+SUM($G374:T374)))","v":-0.38046581714335054},{"$f":"-IF($D374=0,0,IF($C374+$D374>V$243,($E374+SUM($G374:U374))*(1/$D374*200%),$E374+SUM($G374:U374)))","v":-0.32973704152423716},{"$f":"-IF($D374=0,0,IF($C374+$D374>W$243,($E374+SUM($G374:V374))*(1/$D374*200%),$E374+SUM($G374:V374)))","v":-0.28577210265433889},{"$f":"-IF($D374=0,0,IF($C374+$D374>X$243,($E374+SUM($G374:W374))*(1/$D374*200%),$E374+SUM($G374:W374)))","v":-0.24766915563376035},{"$f":"-IF($D374=0,0,IF($C374+$D374>Y$243,($E374+SUM($G374:X374))*(1/$D374*200%),$E374+SUM($G374:X374)))","v":-0.21464660154925899},{"$f":"-IF($D374=0,0,IF($C374+$D374>Z$243,($E374+SUM($G374:Y374))*(1/$D374*200%),$E374+SUM($G374:Y374)))","v":-0.1860270546760244},{"$f":"-IF($D374=0,0,IF($C374+$D374>AA$243,($E374+SUM($G374:Z374))*(1/$D374*200%),$E374+SUM($G374:Z374)))","v":-0.16122344738588776},{"$f":"-IF($D374=0,0,IF($C374+$D374>AB$243,($E374+SUM($G374:AA374))*(1/$D374*200%),$E374+SUM($G374:AA374)))","v":-0.13972698773443604},{"$f":"-IF($D374=0,0,IF($C374+$D374>AC$243,($E374+SUM($G374:AB374))*(1/$D374*200%),$E374+SUM($G374:AB374)))","v":-0.12109672270317789},{"$f":"-IF($D374=0,0,IF($C374+$D374>AD$243,($E374+SUM($G374:AC374))*(1/$D374*200%),$E374+SUM($G374:AC374)))","v":-0.7871286975706564},{"$f":"-IF($D374=0,0,IF($C374+$D374>AE$243,($E374+SUM($G374:AD374))*(1/$D374*200%),$E374+SUM($G374:AD374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>AF$243,($E374+SUM($G374:AE374))*(1/$D374*200%),$E374+SUM($G374:AE374)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C375,$G$171:$AF$171,0))","v":5.9326787736068285},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D375=0,0,IF($C375+$D375>Q$243,($E375+SUM($G375:P375))*(1/$D375*200%),$E375+SUM($G375:P375)))","v":-0.79102383648091046},{"$f":"-IF($D375=0,0,IF($C375+$D375>R$243,($E375+SUM($G375:Q375))*(1/$D375*200%),$E375+SUM($G375:Q375)))","v":-0.68555399161678909},{"$f":"-IF($D375=0,0,IF($C375+$D375>S$243,($E375+SUM($G375:R375))*(1/$D375*200%),$E375+SUM($G375:R375)))","v":-0.59414679273455051},{"$f":"-IF($D375=0,0,IF($C375+$D375>T$243,($E375+SUM($G375:S375))*(1/$D375*200%),$E375+SUM($G375:S375)))","v":-0.51492722036994376},{"$f":"-IF($D375=0,0,IF($C375+$D375>U$243,($E375+SUM($G375:T375))*(1/$D375*200%),$E375+SUM($G375:T375)))","v":-0.44627025765395129},{"$f":"-IF($D375=0,0,IF($C375+$D375>V$243,($E375+SUM($G375:U375))*(1/$D375*200%),$E375+SUM($G375:U375)))","v":-0.38676755663342449},{"$f":"-IF($D375=0,0,IF($C375+$D375>W$243,($E375+SUM($G375:V375))*(1/$D375*200%),$E375+SUM($G375:V375)))","v":-0.33519854908230123},{"$f":"-IF($D375=0,0,IF($C375+$D375>X$243,($E375+SUM($G375:W375))*(1/$D375*200%),$E375+SUM($G375:W375)))","v":-0.29050540920466106},{"$f":"-IF($D375=0,0,IF($C375+$D375>Y$243,($E375+SUM($G375:X375))*(1/$D375*200%),$E375+SUM($G375:X375)))","v":-0.2517713546440396},{"$f":"-IF($D375=0,0,IF($C375+$D375>Z$243,($E375+SUM($G375:Y375))*(1/$D375*200%),$E375+SUM($G375:Y375)))","v":-0.21820184069150106},{"$f":"-IF($D375=0,0,IF($C375+$D375>AA$243,($E375+SUM($G375:Z375))*(1/$D375*200%),$E375+SUM($G375:Z375)))","v":-0.18910826193263428},{"$f":"-IF($D375=0,0,IF($C375+$D375>AB$243,($E375+SUM($G375:AA375))*(1/$D375*200%),$E375+SUM($G375:AA375)))","v":-0.16389382700828309},{"$f":"-IF($D375=0,0,IF($C375+$D375>AC$243,($E375+SUM($G375:AB375))*(1/$D375*200%),$E375+SUM($G375:AB375)))","v":-0.14204131674051201},{"$f":"-IF($D375=0,0,IF($C375+$D375>AD$243,($E375+SUM($G375:AC375))*(1/$D375*200%),$E375+SUM($G375:AC375)))","v":-0.12310247450844376},{"$f":"-IF($D375=0,0,IF($C375+$D375>AE$243,($E375+SUM($G375:AD375))*(1/$D375*200%),$E375+SUM($G375:AD375)))","v":-0.80016608430488478},{"$f":"-IF($D375=0,0,IF($C375+$D375>AF$243,($E375+SUM($G375:AE375))*(1/$D375*200%),$E375+SUM($G375:AE375)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C376,$G$171:$AF$171,0))","v":4.7738604601867944},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D376=0,0,IF($C376+$D376>R$243,($E376+SUM($G376:Q376))*(1/$D376*200%),$E376+SUM($G376:Q376)))","v":-0.63651472802490594},{"$f":"-IF($D376=0,0,IF($C376+$D376>S$243,($E376+SUM($G376:R376))*(1/$D376*200%),$E376+SUM($G376:R376)))","v":-0.55164609762158512},{"$f":"-IF($D376=0,0,IF($C376+$D376>T$243,($E376+SUM($G376:S376))*(1/$D376*200%),$E376+SUM($G376:S376)))","v":-0.47809328460537376},{"$f":"-IF($D376=0,0,IF($C376+$D376>U$243,($E376+SUM($G376:T376))*(1/$D376*200%),$E376+SUM($G376:T376)))","v":-0.41434751332465725},{"$f":"-IF($D376=0,0,IF($C376+$D376>V$243,($E376+SUM($G376:U376))*(1/$D376*200%),$E376+SUM($G376:U376)))","v":-0.359101178214703},{"$f":"-IF($D376=0,0,IF($C376+$D376>W$243,($E376+SUM($G376:V376))*(1/$D376*200%),$E376+SUM($G376:V376)))","v":-0.31122102111940925},{"$f":"-IF($D376=0,0,IF($C376+$D376>X$243,($E376+SUM($G376:W376))*(1/$D376*200%),$E376+SUM($G376:W376)))","v":-0.26972488497015473},{"$f":"-IF($D376=0,0,IF($C376+$D376>Y$243,($E376+SUM($G376:X376))*(1/$D376*200%),$E376+SUM($G376:X376)))","v":-0.23376156697413411},{"$f":"-IF($D376=0,0,IF($C376+$D376>Z$243,($E376+SUM($G376:Y376))*(1/$D376*200%),$E376+SUM($G376:Y376)))","v":-0.20259335804424955},{"$f":"-IF($D376=0,0,IF($C376+$D376>AA$243,($E376+SUM($G376:Z376))*(1/$D376*200%),$E376+SUM($G376:Z376)))","v":-0.17558091030501627},{"$f":"-IF($D376=0,0,IF($C376+$D376>AB$243,($E376+SUM($G376:AA376))*(1/$D376*200%),$E376+SUM($G376:AA376)))","v":-0.15217012226434742},{"$f":"-IF($D376=0,0,IF($C376+$D376>AC$243,($E376+SUM($G376:AB376))*(1/$D376*200%),$E376+SUM($G376:AB376)))","v":-0.13188077262910108},{"$f":"-IF($D376=0,0,IF($C376+$D376>AD$243,($E376+SUM($G376:AC376))*(1/$D376*200%),$E376+SUM($G376:AC376)))","v":-0.11429666961188764},{"$f":"-IF($D376=0,0,IF($C376+$D376>AE$243,($E376+SUM($G376:AD376))*(1/$D376*200%),$E376+SUM($G376:AD376)))","v":-9.9057113663635954E-2},{"$f":"-IF($D376=0,0,IF($C376+$D376>AF$243,($E376+SUM($G376:AE376))*(1/$D376*200%),$E376+SUM($G376:AE376)))","v":-0.64387123881363362}]
[null,null,2018,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C377,$G$171:$AF$171,0))","v":4.0282971885617034},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D377=0,0,IF($C377+$D377>S$243,($E377+SUM($G377:R377))*(1/$D377*200%),$E377+SUM($G377:R377)))","v":-0.53710629180822711},{"$f":"-IF($D377=0,0,IF($C377+$D377>T$243,($E377+SUM($G377:S377))*(1/$D377*200%),$E377+SUM($G377:S377)))","v":-0.46549211956713016},{"$f":"-IF($D377=0,0,IF($C377+$D377>U$243,($E377+SUM($G377:T377))*(1/$D377*200%),$E377+SUM($G377:T377)))","v":-0.40342650362484617},{"$f":"-IF($D377=0,0,IF($C377+$D377>V$243,($E377+SUM($G377:U377))*(1/$D377*200%),$E377+SUM($G377:U377)))","v":-0.34963630314153338},{"$f":"-IF($D377=0,0,IF($C377+$D377>W$243,($E377+SUM($G377:V377))*(1/$D377*200%),$E377+SUM($G377:V377)))","v":-0.30301812938932893},{"$f":"-IF($D377=0,0,IF($C377+$D377>X$243,($E377+SUM($G377:W377))*(1/$D377*200%),$E377+SUM($G377:W377)))","v":-0.26261571213741841},{"$f":"-IF($D377=0,0,IF($C377+$D377>Y$243,($E377+SUM($G377:X377))*(1/$D377*200%),$E377+SUM($G377:X377)))","v":-0.22760028385242931},{"$f":"-IF($D377=0,0,IF($C377+$D377>Z$243,($E377+SUM($G377:Y377))*(1/$D377*200%),$E377+SUM($G377:Y377)))","v":-0.19725357933877205},{"$f":"-IF($D377=0,0,IF($C377+$D377>AA$243,($E377+SUM($G377:Z377))*(1/$D377*200%),$E377+SUM($G377:Z377)))","v":-0.17095310209360245},{"$f":"-IF($D377=0,0,IF($C377+$D377>AB$243,($E377+SUM($G377:AA377))*(1/$D377*200%),$E377+SUM($G377:AA377)))","v":-0.1481593551477888},{"$f":"-IF($D377=0,0,IF($C377+$D377>AC$243,($E377+SUM($G377:AB377))*(1/$D377*200%),$E377+SUM($G377:AB377)))","v":-0.12840477446141699},{"$f":"-IF($D377=0,0,IF($C377+$D377>AD$243,($E377+SUM($G377:AC377))*(1/$D377*200%),$E377+SUM($G377:AC377)))","v":-0.1112841378665614},{"$f":"-IF($D377=0,0,IF($C377+$D377>AE$243,($E377+SUM($G377:AD377))*(1/$D377*200%),$E377+SUM($G377:AD377)))","v":-9.6446252817686567E-2},{"$f":"-IF($D377=0,0,IF($C377+$D377>AF$243,($E377+SUM($G377:AE377))*(1/$D377*200%),$E377+SUM($G377:AE377)))","v":-8.3586752441995024E-2}]
[null,null,2019,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C378,$G$171:$AF$171,0))","v":4.5854515614391147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D378=0,0,IF($C378+$D378>T$243,($E378+SUM($G378:S378))*(1/$D378*200%),$E378+SUM($G378:S378)))","v":-0.6113935415252153},{"$f":"-IF($D378=0,0,IF($C378+$D378>U$243,($E378+SUM($G378:T378))*(1/$D378*200%),$E378+SUM($G378:T378)))","v":-0.52987440265518659},{"$f":"-IF($D378=0,0,IF($C378+$D378>V$243,($E378+SUM($G378:U378))*(1/$D378*200%),$E378+SUM($G378:U378)))","v":-0.4592244823011617},{"$f":"-IF($D378=0,0,IF($C378+$D378>W$243,($E378+SUM($G378:V378))*(1/$D378*200%),$E378+SUM($G378:V378)))","v":-0.39799455132767342},{"$f":"-IF($D378=0,0,IF($C378+$D378>X$243,($E378+SUM($G378:W378))*(1/$D378*200%),$E378+SUM($G378:W378)))","v":-0.34492861115065038},{"$f":"-IF($D378=0,0,IF($C378+$D378>Y$243,($E378+SUM($G378:X378))*(1/$D378*200%),$E378+SUM($G378:X378)))","v":-0.29893812966389699},{"$f":"-IF($D378=0,0,IF($C378+$D378>Z$243,($E378+SUM($G378:Y378))*(1/$D378*200%),$E378+SUM($G378:Y378)))","v":-0.25907971237537736},{"$f":"-IF($D378=0,0,IF($C378+$D378>AA$243,($E378+SUM($G378:Z378))*(1/$D378*200%),$E378+SUM($G378:Z378)))","v":-0.22453575072532708},{"$f":"-IF($D378=0,0,IF($C378+$D378>AB$243,($E378+SUM($G378:AA378))*(1/$D378*200%),$E378+SUM($G378:AA378)))","v":-0.19459765062861678},{"$f":"-IF($D378=0,0,IF($C378+$D378>AC$243,($E378+SUM($G378:AB378))*(1/$D378*200%),$E378+SUM($G378:AB378)))","v":-0.1686512972114679},{"$f":"-IF($D378=0,0,IF($C378+$D378>AD$243,($E378+SUM($G378:AC378))*(1/$D378*200%),$E378+SUM($G378:AC378)))","v":-0.14616445758327218},{"$f":"-IF($D378=0,0,IF($C378+$D378>AE$243,($E378+SUM($G378:AD378))*(1/$D378*200%),$E378+SUM($G378:AD378)))","v":-0.12667586323883584},{"$f":"-IF($D378=0,0,IF($C378+$D378>AF$243,($E378+SUM($G378:AE378))*(1/$D378*200%),$E378+SUM($G378:AE378)))","v":-0.10978574814032444}]
[null,null,2020,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C379,$G$171:$AF$171,0))","v":4.6703552138559496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D379=0,0,IF($C379+$D379>U$243,($E379+SUM($G379:T379))*(1/$D379*200%),$E379+SUM($G379:T379)))","v":-0.62271402851412661},{"$f":"-IF($D379=0,0,IF($C379+$D379>V$243,($E379+SUM($G379:U379))*(1/$D379*200%),$E379+SUM($G379:U379)))","v":-0.53968549137890975},{"$f":"-IF($D379=0,0,IF($C379+$D379>W$243,($E379+SUM($G379:V379))*(1/$D379*200%),$E379+SUM($G379:V379)))","v":-0.46772742586172178},{"$f":"-IF($D379=0,0,IF($C379+$D379>X$243,($E379+SUM($G379:W379))*(1/$D379*200%),$E379+SUM($G379:W379)))","v":-0.40536376908015886},{"$f":"-IF($D379=0,0,IF($C379+$D379>Y$243,($E379+SUM($G379:X379))*(1/$D379*200%),$E379+SUM($G379:X379)))","v":-0.35131526653613765},{"$f":"-IF($D379=0,0,IF($C379+$D379>Z$243,($E379+SUM($G379:Y379))*(1/$D379*200%),$E379+SUM($G379:Y379)))","v":-0.30447323099798596},{"$f":"-IF($D379=0,0,IF($C379+$D379>AA$243,($E379+SUM($G379:Z379))*(1/$D379*200%),$E379+SUM($G379:Z379)))","v":-0.26387680019825449},{"$f":"-IF($D379=0,0,IF($C379+$D379>AB$243,($E379+SUM($G379:AA379))*(1/$D379*200%),$E379+SUM($G379:AA379)))","v":-0.22869322683848725},{"$f":"-IF($D379=0,0,IF($C379+$D379>AC$243,($E379+SUM($G379:AB379))*(1/$D379*200%),$E379+SUM($G379:AB379)))","v":-0.1982007965933556},{"$f":"-IF($D379=0,0,IF($C379+$D379>AD$243,($E379+SUM($G379:AC379))*(1/$D379*200%),$E379+SUM($G379:AC379)))","v":-0.1717740237142415},{"$f":"-IF($D379=0,0,IF($C379+$D379>AE$243,($E379+SUM($G379:AD379))*(1/$D379*200%),$E379+SUM($G379:AD379)))","v":-0.14887082055234266},{"$f":"-IF($D379=0,0,IF($C379+$D379>AF$243,($E379+SUM($G379:AE379))*(1/$D379*200%),$E379+SUM($G379:AE379)))","v":-0.12902137781203032}]
[null,null,2021,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C380,$G$171:$AF$171,0))","v":4.6077150385476173},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D380=0,0,IF($C380+$D380>V$243,($E380+SUM($G380:U380))*(1/$D380*200%),$E380+SUM($G380:U380)))","v":-0.61436200513968231},{"$f":"-IF($D380=0,0,IF($C380+$D380>W$243,($E380+SUM($G380:V380))*(1/$D380*200%),$E380+SUM($G380:V380)))","v":-0.53244707112105805},{"$f":"-IF($D380=0,0,IF($C380+$D380>X$243,($E380+SUM($G380:W380))*(1/$D380*200%),$E380+SUM($G380:W380)))","v":-0.46145412830491694},{"$f":"-IF($D380=0,0,IF($C380+$D380>Y$243,($E380+SUM($G380:X380))*(1/$D380*200%),$E380+SUM($G380:X380)))","v":-0.39992691119759466},{"$f":"-IF($D380=0,0,IF($C380+$D380>Z$243,($E380+SUM($G380:Y380))*(1/$D380*200%),$E380+SUM($G380:Y380)))","v":-0.34660332303791541},{"$f":"-IF($D380=0,0,IF($C380+$D380>AA$243,($E380+SUM($G380:Z380))*(1/$D380*200%),$E380+SUM($G380:Z380)))","v":-0.30038954663285999},{"$f":"-IF($D380=0,0,IF($C380+$D380>AB$243,($E380+SUM($G380:AA380))*(1/$D380*200%),$E380+SUM($G380:AA380)))","v":-0.26033760708181203},{"$f":"-IF($D380=0,0,IF($C380+$D380>AC$243,($E380+SUM($G380:AB380))*(1/$D380*200%),$E380+SUM($G380:AB380)))","v":-0.22562592613757038},{"$f":"-IF($D380=0,0,IF($C380+$D380>AD$243,($E380+SUM($G380:AC380))*(1/$D380*200%),$E380+SUM($G380:AC380)))","v":-0.19554246931922764},{"$f":"-IF($D380=0,0,IF($C380+$D380>AE$243,($E380+SUM($G380:AD380))*(1/$D380*200%),$E380+SUM($G380:AD380)))","v":-0.16947014007666397},{"$f":"-IF($D380=0,0,IF($C380+$D380>AF$243,($E380+SUM($G380:AE380))*(1/$D380*200%),$E380+SUM($G380:AE380)))","v":-0.14687412139977543}]
[null,null,2022,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C381,$G$171:$AF$171,0))","v":5.2351792078376613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D381=0,0,IF($C381+$D381>W$243,($E381+SUM($G381:V381))*(1/$D381*200%),$E381+SUM($G381:V381)))","v":-0.69802389437835488},{"$f":"-IF($D381=0,0,IF($C381+$D381>X$243,($E381+SUM($G381:W381))*(1/$D381*200%),$E381+SUM($G381:W381)))","v":-0.60495404179457424},{"$f":"-IF($D381=0,0,IF($C381+$D381>Y$243,($E381+SUM($G381:X381))*(1/$D381*200%),$E381+SUM($G381:X381)))","v":-0.52429350288863097},{"$f":"-IF($D381=0,0,IF($C381+$D381>Z$243,($E381+SUM($G381:Y381))*(1/$D381*200%),$E381+SUM($G381:Y381)))","v":-0.45438770250348015},{"$f":"-IF($D381=0,0,IF($C381+$D381>AA$243,($E381+SUM($G381:Z381))*(1/$D381*200%),$E381+SUM($G381:Z381)))","v":-0.39380267550301618},{"$f":"-IF($D381=0,0,IF($C381+$D381>AB$243,($E381+SUM($G381:AA381))*(1/$D381*200%),$E381+SUM($G381:AA381)))","v":-0.34129565210261403},{"$f":"-IF($D381=0,0,IF($C381+$D381>AC$243,($E381+SUM($G381:AB381))*(1/$D381*200%),$E381+SUM($G381:AB381)))","v":-0.29578956515559879},{"$f":"-IF($D381=0,0,IF($C381+$D381>AD$243,($E381+SUM($G381:AC381))*(1/$D381*200%),$E381+SUM($G381:AC381)))","v":-0.25635095646818562},{"$f":"-IF($D381=0,0,IF($C381+$D381>AE$243,($E381+SUM($G381:AD381))*(1/$D381*200%),$E381+SUM($G381:AD381)))","v":-0.22217082893909415},{"$f":"-IF($D381=0,0,IF($C381+$D381>AF$243,($E381+SUM($G381:AE381))*(1/$D381*200%),$E381+SUM($G381:AE381)))","v":-0.19254805174721495}]
[null,null,2023,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C382,$G$171:$AF$171,0))","v":5.413970584848478},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D382=0,0,IF($C382+$D382>X$243,($E382+SUM($G382:W382))*(1/$D382*200%),$E382+SUM($G382:W382)))","v":-0.72186274464646372},{"$f":"-IF($D382=0,0,IF($C382+$D382>Y$243,($E382+SUM($G382:X382))*(1/$D382*200%),$E382+SUM($G382:X382)))","v":-0.62561437869360192},{"$f":"-IF($D382=0,0,IF($C382+$D382>Z$243,($E382+SUM($G382:Y382))*(1/$D382*200%),$E382+SUM($G382:Y382)))","v":-0.54219912820112159},{"$f":"-IF($D382=0,0,IF($C382+$D382>AA$243,($E382+SUM($G382:Z382))*(1/$D382*200%),$E382+SUM($G382:Z382)))","v":-0.46990591110763874},{"$f":"-IF($D382=0,0,IF($C382+$D382>AB$243,($E382+SUM($G382:AA382))*(1/$D382*200%),$E382+SUM($G382:AA382)))","v":-0.40725178962662029},{"$f":"-IF($D382=0,0,IF($C382+$D382>AC$243,($E382+SUM($G382:AB382))*(1/$D382*200%),$E382+SUM($G382:AB382)))","v":-0.35295155100973757},{"$f":"-IF($D382=0,0,IF($C382+$D382>AD$243,($E382+SUM($G382:AC382))*(1/$D382*200%),$E382+SUM($G382:AC382)))","v":-0.30589134420843928},{"$f":"-IF($D382=0,0,IF($C382+$D382>AE$243,($E382+SUM($G382:AD382))*(1/$D382*200%),$E382+SUM($G382:AD382)))","v":-0.26510583164731399},{"$f":"-IF($D382=0,0,IF($C382+$D382>AF$243,($E382+SUM($G382:AE382))*(1/$D382*200%),$E382+SUM($G382:AE382)))","v":-0.22975838742767216}]
[null,null,2024,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C383,$G$171:$AF$171,0))","v":5.2783677276355618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D383=0,0,IF($C383+$D383>Y$243,($E383+SUM($G383:X383))*(1/$D383*200%),$E383+SUM($G383:X383)))","v":-0.70378236368474156},{"$f":"-IF($D383=0,0,IF($C383+$D383>Z$243,($E383+SUM($G383:Y383))*(1/$D383*200%),$E383+SUM($G383:Y383)))","v":-0.60994471519344273},{"$f":"-IF($D383=0,0,IF($C383+$D383>AA$243,($E383+SUM($G383:Z383))*(1/$D383*200%),$E383+SUM($G383:Z383)))","v":-0.52861875316765039},{"$f":"-IF($D383=0,0,IF($C383+$D383>AB$243,($E383+SUM($G383:AA383))*(1/$D383*200%),$E383+SUM($G383:AA383)))","v":-0.45813625274529696},{"$f":"-IF($D383=0,0,IF($C383+$D383>AC$243,($E383+SUM($G383:AB383))*(1/$D383*200%),$E383+SUM($G383:AB383)))","v":-0.397051419045924},{"$f":"-IF($D383=0,0,IF($C383+$D383>AD$243,($E383+SUM($G383:AC383))*(1/$D383*200%),$E383+SUM($G383:AC383)))","v":-0.3441112298398008},{"$f":"-IF($D383=0,0,IF($C383+$D383>AE$243,($E383+SUM($G383:AD383))*(1/$D383*200%),$E383+SUM($G383:AD383)))","v":-0.29822973252782736},{"$f":"-IF($D383=0,0,IF($C383+$D383>AF$243,($E383+SUM($G383:AE383))*(1/$D383*200%),$E383+SUM($G383:AE383)))","v":-0.25846576819078376}]
[null,null,2025,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C384,$G$171:$AF$171,0))","v":5.375417885879024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D384=0,0,IF($C384+$D384>Z$243,($E384+SUM($G384:Y384))*(1/$D384*200%),$E384+SUM($G384:Y384)))","v":-0.71672238478386985},{"$f":"-IF($D384=0,0,IF($C384+$D384>AA$243,($E384+SUM($G384:Z384))*(1/$D384*200%),$E384+SUM($G384:Z384)))","v":-0.62115940014602056},{"$f":"-IF($D384=0,0,IF($C384+$D384>AB$243,($E384+SUM($G384:AA384))*(1/$D384*200%),$E384+SUM($G384:AA384)))","v":-0.53833814679321779},{"$f":"-IF($D384=0,0,IF($C384+$D384>AC$243,($E384+SUM($G384:AB384))*(1/$D384*200%),$E384+SUM($G384:AB384)))","v":-0.46655972722078876},{"$f":"-IF($D384=0,0,IF($C384+$D384>AD$243,($E384+SUM($G384:AC384))*(1/$D384*200%),$E384+SUM($G384:AC384)))","v":-0.40435176359135028},{"$f":"-IF($D384=0,0,IF($C384+$D384>AE$243,($E384+SUM($G384:AD384))*(1/$D384*200%),$E384+SUM($G384:AD384)))","v":-0.35043819511250357},{"$f":"-IF($D384=0,0,IF($C384+$D384>AF$243,($E384+SUM($G384:AE384))*(1/$D384*200%),$E384+SUM($G384:AE384)))","v":-0.30371310243083643}]
[null,null,2026,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C385,$G$171:$AF$171,0))","v":5.8268609528656539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D385=0,0,IF($C385+$D385>AA$243,($E385+SUM($G385:Z385))*(1/$D385*200%),$E385+SUM($G385:Z385)))","v":-0.77691479371542049},{"$f":"-IF($D385=0,0,IF($C385+$D385>AB$243,($E385+SUM($G385:AA385))*(1/$D385*200%),$E385+SUM($G385:AA385)))","v":-0.67332615455336453},{"$f":"-IF($D385=0,0,IF($C385+$D385>AC$243,($E385+SUM($G385:AB385))*(1/$D385*200%),$E385+SUM($G385:AB385)))","v":-0.58354933394624919},{"$f":"-IF($D385=0,0,IF($C385+$D385>AD$243,($E385+SUM($G385:AC385))*(1/$D385*200%),$E385+SUM($G385:AC385)))","v":-0.50574275608674923},{"$f":"-IF($D385=0,0,IF($C385+$D385>AE$243,($E385+SUM($G385:AD385))*(1/$D385*200%),$E385+SUM($G385:AD385)))","v":-0.43831038860851601},{"$f":"-IF($D385=0,0,IF($C385+$D385>AF$243,($E385+SUM($G385:AE385))*(1/$D385*200%),$E385+SUM($G385:AE385)))","v":-0.37986900346071389}]
[null,null,2027,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C386,$G$171:$AF$171,0))","v":6.0372285989837637},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D386=0,0,IF($C386+$D386>AB$243,($E386+SUM($G386:AA386))*(1/$D386*200%),$E386+SUM($G386:AA386)))","v":-0.80496381319783517},{"$f":"-IF($D386=0,0,IF($C386+$D386>AC$243,($E386+SUM($G386:AB386))*(1/$D386*200%),$E386+SUM($G386:AB386)))","v":-0.69763530477145719},{"$f":"-IF($D386=0,0,IF($C386+$D386>AD$243,($E386+SUM($G386:AC386))*(1/$D386*200%),$E386+SUM($G386:AC386)))","v":-0.60461726413526284},{"$f":"-IF($D386=0,0,IF($C386+$D386>AE$243,($E386+SUM($G386:AD386))*(1/$D386*200%),$E386+SUM($G386:AD386)))","v":-0.52400162891722779},{"$f":"-IF($D386=0,0,IF($C386+$D386>AF$243,($E386+SUM($G386:AE386))*(1/$D386*200%),$E386+SUM($G386:AE386)))","v":-0.4541347450615974}]
[null,null,2028,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C387,$G$171:$AF$171,0))","v":5.8671124148668081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D387=0,0,IF($C387+$D387>AC$243,($E387+SUM($G387:AB387))*(1/$D387*200%),$E387+SUM($G387:AB387)))","v":-0.78228165531557436},{"$f":"-IF($D387=0,0,IF($C387+$D387>AD$243,($E387+SUM($G387:AC387))*(1/$D387*200%),$E387+SUM($G387:AC387)))","v":-0.67797743460683113},{"$f":"-IF($D387=0,0,IF($C387+$D387>AE$243,($E387+SUM($G387:AD387))*(1/$D387*200%),$E387+SUM($G387:AD387)))","v":-0.58758044332592041},{"$f":"-IF($D387=0,0,IF($C387+$D387>AF$243,($E387+SUM($G387:AE387))*(1/$D387*200%),$E387+SUM($G387:AE387)))","v":-0.50923638421579764}]
[null,null,2029,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C388,$G$171:$AF$171,0))","v":5.9750672833003566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D388=0,0,IF($C388+$D388>AD$243,($E388+SUM($G388:AC388))*(1/$D388*200%),$E388+SUM($G388:AC388)))","v":-0.79667563777338091},{"$f":"-IF($D388=0,0,IF($C388+$D388>AE$243,($E388+SUM($G388:AD388))*(1/$D388*200%),$E388+SUM($G388:AD388)))","v":-0.69045221940359669},{"$f":"-IF($D388=0,0,IF($C388+$D388>AF$243,($E388+SUM($G388:AE388))*(1/$D388*200%),$E388+SUM($G388:AE388)))","v":-0.59839192348311721}]
[null,null,2030,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C389,$G$171:$AF$171,0))","v":6.0850085213130836},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D389=0,0,IF($C389+$D389>AE$243,($E389+SUM($G389:AD389))*(1/$D389*200%),$E389+SUM($G389:AD389)))","v":-0.81133446950841115},{"$f":"-IF($D389=0,0,IF($C389+$D389>AF$243,($E389+SUM($G389:AE389))*(1/$D389*200%),$E389+SUM($G389:AE389)))","v":-0.70315654024062302}]
[null,null,2031,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C390,$G$171:$AF$171,0))","v":6.1969726781052437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D390=0,0,IF($C390+$D390>AF$243,($E390+SUM($G390:AE390))*(1/$D390*200%),$E390+SUM($G390:AE390)))","v":-0.82626302374736582}]
[null,null,2032,{"$f":"VLOOKUP(B364,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":15},{"$f":"INDEX($G$187:$AF$197,MATCH(B364,$B$187:$B$197,0),MATCH($C391,$G$171:$AF$171,0))","v":6.3109969753823805}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E372:E391)-SUM(M191:AF191),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G365:G391)","v":0},{"$f":"SUM(H365:H391)","v":0},0,0,0,0,-2.0953876094308397,-3.3986107071575336,-3.8956756102869146,-4.5064110287970163,-5.0329067569345582,-5.3549241997432775,-5.5345975472941555,-5.7646016982219033,-5.9752591160148647,-6.149476854727653,-6.3841274508507411,-6.6113301510921936,-6.7901587770063969,-5.0959717499988937,-4.4896337512110298,-5.2679790458422939,-5.3228002917574164,-5.5450113168842909,-5.6283100126444605,-5.5686761686134805]
[]
[null,"Meters and services","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B394,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":-7.184053834817147E-3},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B394,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":-0.1282941291104466},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B394,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":-0.12643427565273058},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B394,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":-0.12602212405225019},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B394,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q395,Q395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R395,R395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S395,S395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T395,T395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U395,U395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V395,V395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W395,W395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X395,X395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y395,Y395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z395,Z395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA395,AA395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB395,AB395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC395,AC395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD395,AD395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":-0.12493160966450953},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE395,AE395,-INDEX($R$101:$AF$111,MATCH(B394,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":-0.12493160966450953}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C402,$G$171:$AF$171,0))","v":11.40865},null,null,null,null,null,null,null,null,{"$f":"-IF($D402=0,0,IF($C402+$D402>N$243,($E402+SUM($G402:M402))*(1/$D402*200%),$E402+SUM($G402:M402)))","v":-0.91269199999999995},{"$f":"-IF($D402=0,0,IF($C402+$D402>O$243,($E402+SUM($G402:N402))*(1/$D402*200%),$E402+SUM($G402:N402)))","v":-0.83967663999999997},{"$f":"-IF($D402=0,0,IF($C402+$D402>P$243,($E402+SUM($G402:O402))*(1/$D402*200%),$E402+SUM($G402:O402)))","v":-0.77250250879999993},{"$f":"-IF($D402=0,0,IF($C402+$D402>Q$243,($E402+SUM($G402:P402))*(1/$D402*200%),$E402+SUM($G402:P402)))","v":-0.71070230809599988},{"$f":"-IF($D402=0,0,IF($C402+$D402>R$243,($E402+SUM($G402:Q402))*(1/$D402*200%),$E402+SUM($G402:Q402)))","v":-0.65384612344831994},{"$f":"-IF($D402=0,0,IF($C402+$D402>S$243,($E402+SUM($G402:R402))*(1/$D402*200%),$E402+SUM($G402:R402)))","v":-0.6015384335724544},{"$f":"-IF($D402=0,0,IF($C402+$D402>T$243,($E402+SUM($G402:S402))*(1/$D402*200%),$E402+SUM($G402:S402)))","v":-0.55341535888665816},{"$f":"-IF($D402=0,0,IF($C402+$D402>U$243,($E402+SUM($G402:T402))*(1/$D402*200%),$E402+SUM($G402:T402)))","v":-0.5091421301757254},{"$f":"-IF($D402=0,0,IF($C402+$D402>V$243,($E402+SUM($G402:U402))*(1/$D402*200%),$E402+SUM($G402:U402)))","v":-0.46841075976166741},{"$f":"-IF($D402=0,0,IF($C402+$D402>W$243,($E402+SUM($G402:V402))*(1/$D402*200%),$E402+SUM($G402:V402)))","v":-0.43093789898073404},{"$f":"-IF($D402=0,0,IF($C402+$D402>X$243,($E402+SUM($G402:W402))*(1/$D402*200%),$E402+SUM($G402:W402)))","v":-0.39646286706227529},{"$f":"-IF($D402=0,0,IF($C402+$D402>Y$243,($E402+SUM($G402:X402))*(1/$D402*200%),$E402+SUM($G402:X402)))","v":-0.3647458376972933},{"$f":"-IF($D402=0,0,IF($C402+$D402>Z$243,($E402+SUM($G402:Y402))*(1/$D402*200%),$E402+SUM($G402:Y402)))","v":-0.33556617068150985},{"$f":"-IF($D402=0,0,IF($C402+$D402>AA$243,($E402+SUM($G402:Z402))*(1/$D402*200%),$E402+SUM($G402:Z402)))","v":-0.30872087702698908},{"$f":"-IF($D402=0,0,IF($C402+$D402>AB$243,($E402+SUM($G402:AA402))*(1/$D402*200%),$E402+SUM($G402:AA402)))","v":-0.28402320686482996},{"$f":"-IF($D402=0,0,IF($C402+$D402>AC$243,($E402+SUM($G402:AB402))*(1/$D402*200%),$E402+SUM($G402:AB402)))","v":-0.2613013503156435},{"$f":"-IF($D402=0,0,IF($C402+$D402>AD$243,($E402+SUM($G402:AC402))*(1/$D402*200%),$E402+SUM($G402:AC402)))","v":-0.24039724229039208},{"$f":"-IF($D402=0,0,IF($C402+$D402>AE$243,($E402+SUM($G402:AD402))*(1/$D402*200%),$E402+SUM($G402:AD402)))","v":-0.22116546290716074},{"$f":"-IF($D402=0,0,IF($C402+$D402>AF$243,($E402+SUM($G402:AE402))*(1/$D402*200%),$E402+SUM($G402:AE402)))","v":-0.20347222587458788}]
[null,null,2014,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C403,$G$171:$AF$171,0))","v":8.8378500000000013},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D403=0,0,IF($C403+$D403>O$243,($E403+SUM($G403:N403))*(1/$D403*200%),$E403+SUM($G403:N403)))","v":-0.7070280000000001},{"$f":"-IF($D403=0,0,IF($C403+$D403>P$243,($E403+SUM($G403:O403))*(1/$D403*200%),$E403+SUM($G403:O403)))","v":-0.65046576000000023},{"$f":"-IF($D403=0,0,IF($C403+$D403>Q$243,($E403+SUM($G403:P403))*(1/$D403*200%),$E403+SUM($G403:P403)))","v":-0.59842849920000007},{"$f":"-IF($D403=0,0,IF($C403+$D403>R$243,($E403+SUM($G403:Q403))*(1/$D403*200%),$E403+SUM($G403:Q403)))","v":-0.55055421926400006},{"$f":"-IF($D403=0,0,IF($C403+$D403>S$243,($E403+SUM($G403:R403))*(1/$D403*200%),$E403+SUM($G403:R403)))","v":-0.50650988172288014},{"$f":"-IF($D403=0,0,IF($C403+$D403>T$243,($E403+SUM($G403:S403))*(1/$D403*200%),$E403+SUM($G403:S403)))","v":-0.46598909118504972},{"$f":"-IF($D403=0,0,IF($C403+$D403>U$243,($E403+SUM($G403:T403))*(1/$D403*200%),$E403+SUM($G403:T403)))","v":-0.42870996389024568},{"$f":"-IF($D403=0,0,IF($C403+$D403>V$243,($E403+SUM($G403:U403))*(1/$D403*200%),$E403+SUM($G403:U403)))","v":-0.39441316677902605},{"$f":"-IF($D403=0,0,IF($C403+$D403>W$243,($E403+SUM($G403:V403))*(1/$D403*200%),$E403+SUM($G403:V403)))","v":-0.36286011343670393},{"$f":"-IF($D403=0,0,IF($C403+$D403>X$243,($E403+SUM($G403:W403))*(1/$D403*200%),$E403+SUM($G403:W403)))","v":-0.33383130436176767},{"$f":"-IF($D403=0,0,IF($C403+$D403>Y$243,($E403+SUM($G403:X403))*(1/$D403*200%),$E403+SUM($G403:X403)))","v":-0.30712480001282622},{"$f":"-IF($D403=0,0,IF($C403+$D403>Z$243,($E403+SUM($G403:Y403))*(1/$D403*200%),$E403+SUM($G403:Y403)))","v":-0.2825548160118001},{"$f":"-IF($D403=0,0,IF($C403+$D403>AA$243,($E403+SUM($G403:Z403))*(1/$D403*200%),$E403+SUM($G403:Z403)))","v":-0.25995043073085611},{"$f":"-IF($D403=0,0,IF($C403+$D403>AB$243,($E403+SUM($G403:AA403))*(1/$D403*200%),$E403+SUM($G403:AA403)))","v":-0.23915439627238763},{"$f":"-IF($D403=0,0,IF($C403+$D403>AC$243,($E403+SUM($G403:AB403))*(1/$D403*200%),$E403+SUM($G403:AB403)))","v":-0.22002204457059663},{"$f":"-IF($D403=0,0,IF($C403+$D403>AD$243,($E403+SUM($G403:AC403))*(1/$D403*200%),$E403+SUM($G403:AC403)))","v":-0.20242028100494891},{"$f":"-IF($D403=0,0,IF($C403+$D403>AE$243,($E403+SUM($G403:AD403))*(1/$D403*200%),$E403+SUM($G403:AD403)))","v":-0.186226658524553},{"$f":"-IF($D403=0,0,IF($C403+$D403>AF$243,($E403+SUM($G403:AE403))*(1/$D403*200%),$E403+SUM($G403:AE403)))","v":-0.17132852584258879}]
[null,null,2015,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C404,$G$171:$AF$171,0))","v":11.687150000000001},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D404=0,0,IF($C404+$D404>P$243,($E404+SUM($G404:O404))*(1/$D404*200%),$E404+SUM($G404:O404)))","v":-0.93497200000000014},{"$f":"-IF($D404=0,0,IF($C404+$D404>Q$243,($E404+SUM($G404:P404))*(1/$D404*200%),$E404+SUM($G404:P404)))","v":-0.86017424000000009},{"$f":"-IF($D404=0,0,IF($C404+$D404>R$243,($E404+SUM($G404:Q404))*(1/$D404*200%),$E404+SUM($G404:Q404)))","v":-0.79136030080000008},{"$f":"-IF($D404=0,0,IF($C404+$D404>S$243,($E404+SUM($G404:R404))*(1/$D404*200%),$E404+SUM($G404:R404)))","v":-0.72805147673600001},{"$f":"-IF($D404=0,0,IF($C404+$D404>T$243,($E404+SUM($G404:S404))*(1/$D404*200%),$E404+SUM($G404:S404)))","v":-0.66980735859712015},{"$f":"-IF($D404=0,0,IF($C404+$D404>U$243,($E404+SUM($G404:T404))*(1/$D404*200%),$E404+SUM($G404:T404)))","v":-0.61622276990935054},{"$f":"-IF($D404=0,0,IF($C404+$D404>V$243,($E404+SUM($G404:U404))*(1/$D404*200%),$E404+SUM($G404:U404)))","v":-0.56692494831660245},{"$f":"-IF($D404=0,0,IF($C404+$D404>W$243,($E404+SUM($G404:V404))*(1/$D404*200%),$E404+SUM($G404:V404)))","v":-0.52157095245127427},{"$f":"-IF($D404=0,0,IF($C404+$D404>X$243,($E404+SUM($G404:W404))*(1/$D404*200%),$E404+SUM($G404:W404)))","v":-0.47984527625517231},{"$f":"-IF($D404=0,0,IF($C404+$D404>Y$243,($E404+SUM($G404:X404))*(1/$D404*200%),$E404+SUM($G404:X404)))","v":-0.44145765415475852},{"$f":"-IF($D404=0,0,IF($C404+$D404>Z$243,($E404+SUM($G404:Y404))*(1/$D404*200%),$E404+SUM($G404:Y404)))","v":-0.40614104182237781},{"$f":"-IF($D404=0,0,IF($C404+$D404>AA$243,($E404+SUM($G404:Z404))*(1/$D404*200%),$E404+SUM($G404:Z404)))","v":-0.37364975847658766},{"$f":"-IF($D404=0,0,IF($C404+$D404>AB$243,($E404+SUM($G404:AA404))*(1/$D404*200%),$E404+SUM($G404:AA404)))","v":-0.34375777779846062},{"$f":"-IF($D404=0,0,IF($C404+$D404>AC$243,($E404+SUM($G404:AB404))*(1/$D404*200%),$E404+SUM($G404:AB404)))","v":-0.31625715557458378},{"$f":"-IF($D404=0,0,IF($C404+$D404>AD$243,($E404+SUM($G404:AC404))*(1/$D404*200%),$E404+SUM($G404:AC404)))","v":-0.290956583128617},{"$f":"-IF($D404=0,0,IF($C404+$D404>AE$243,($E404+SUM($G404:AD404))*(1/$D404*200%),$E404+SUM($G404:AD404)))","v":-0.26768005647832765},{"$f":"-IF($D404=0,0,IF($C404+$D404>AF$243,($E404+SUM($G404:AE404))*(1/$D404*200%),$E404+SUM($G404:AE404)))","v":-0.24626565196006142}]
[null,null,2016,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C405,$G$171:$AF$171,0))","v":23.055},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D405=0,0,IF($C405+$D405>Q$243,($E405+SUM($G405:P405))*(1/$D405*200%),$E405+SUM($G405:P405)))","v":-1.8444},{"$f":"-IF($D405=0,0,IF($C405+$D405>R$243,($E405+SUM($G405:Q405))*(1/$D405*200%),$E405+SUM($G405:Q405)))","v":-1.6968479999999999},{"$f":"-IF($D405=0,0,IF($C405+$D405>S$243,($E405+SUM($G405:R405))*(1/$D405*200%),$E405+SUM($G405:R405)))","v":-1.5611001600000001},{"$f":"-IF($D405=0,0,IF($C405+$D405>T$243,($E405+SUM($G405:S405))*(1/$D405*200%),$E405+SUM($G405:S405)))","v":-1.4362121472000002},{"$f":"-IF($D405=0,0,IF($C405+$D405>U$243,($E405+SUM($G405:T405))*(1/$D405*200%),$E405+SUM($G405:T405)))","v":-1.321315175424},{"$f":"-IF($D405=0,0,IF($C405+$D405>V$243,($E405+SUM($G405:U405))*(1/$D405*200%),$E405+SUM($G405:U405)))","v":-1.2156099613900799},{"$f":"-IF($D405=0,0,IF($C405+$D405>W$243,($E405+SUM($G405:V405))*(1/$D405*200%),$E405+SUM($G405:V405)))","v":-1.1183611644788736},{"$f":"-IF($D405=0,0,IF($C405+$D405>X$243,($E405+SUM($G405:W405))*(1/$D405*200%),$E405+SUM($G405:W405)))","v":-1.0288922713205637},{"$f":"-IF($D405=0,0,IF($C405+$D405>Y$243,($E405+SUM($G405:X405))*(1/$D405*200%),$E405+SUM($G405:X405)))","v":-0.94658088961491871},{"$f":"-IF($D405=0,0,IF($C405+$D405>Z$243,($E405+SUM($G405:Y405))*(1/$D405*200%),$E405+SUM($G405:Y405)))","v":-0.8708544184457252},{"$f":"-IF($D405=0,0,IF($C405+$D405>AA$243,($E405+SUM($G405:Z405))*(1/$D405*200%),$E405+SUM($G405:Z405)))","v":-0.80118606497006706},{"$f":"-IF($D405=0,0,IF($C405+$D405>AB$243,($E405+SUM($G405:AA405))*(1/$D405*200%),$E405+SUM($G405:AA405)))","v":-0.73709117977246164},{"$f":"-IF($D405=0,0,IF($C405+$D405>AC$243,($E405+SUM($G405:AB405))*(1/$D405*200%),$E405+SUM($G405:AB405)))","v":-0.67812388539066482},{"$f":"-IF($D405=0,0,IF($C405+$D405>AD$243,($E405+SUM($G405:AC405))*(1/$D405*200%),$E405+SUM($G405:AC405)))","v":-0.62387397455941151},{"$f":"-IF($D405=0,0,IF($C405+$D405>AE$243,($E405+SUM($G405:AD405))*(1/$D405*200%),$E405+SUM($G405:AD405)))","v":-0.57396405659465877},{"$f":"-IF($D405=0,0,IF($C405+$D405>AF$243,($E405+SUM($G405:AE405))*(1/$D405*200%),$E405+SUM($G405:AE405)))","v":-0.52804693206708608}]
[null,null,2017,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C406,$G$171:$AF$171,0))","v":21.373000000000001},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D406=0,0,IF($C406+$D406>R$243,($E406+SUM($G406:Q406))*(1/$D406*200%),$E406+SUM($G406:Q406)))","v":-1.70984},{"$f":"-IF($D406=0,0,IF($C406+$D406>S$243,($E406+SUM($G406:R406))*(1/$D406*200%),$E406+SUM($G406:R406)))","v":-1.5730528000000001},{"$f":"-IF($D406=0,0,IF($C406+$D406>T$243,($E406+SUM($G406:S406))*(1/$D406*200%),$E406+SUM($G406:S406)))","v":-1.4472085760000002},{"$f":"-IF($D406=0,0,IF($C406+$D406>U$243,($E406+SUM($G406:T406))*(1/$D406*200%),$E406+SUM($G406:T406)))","v":-1.3314318899200002},{"$f":"-IF($D406=0,0,IF($C406+$D406>V$243,($E406+SUM($G406:U406))*(1/$D406*200%),$E406+SUM($G406:U406)))","v":-1.2249173387264001},{"$f":"-IF($D406=0,0,IF($C406+$D406>W$243,($E406+SUM($G406:V406))*(1/$D406*200%),$E406+SUM($G406:V406)))","v":-1.1269239516282881},{"$f":"-IF($D406=0,0,IF($C406+$D406>X$243,($E406+SUM($G406:W406))*(1/$D406*200%),$E406+SUM($G406:W406)))","v":-1.0367700354980249},{"$f":"-IF($D406=0,0,IF($C406+$D406>Y$243,($E406+SUM($G406:X406))*(1/$D406*200%),$E406+SUM($G406:X406)))","v":-0.95382843265818296},{"$f":"-IF($D406=0,0,IF($C406+$D406>Z$243,($E406+SUM($G406:Y406))*(1/$D406*200%),$E406+SUM($G406:Y406)))","v":-0.87752215804552836},{"$f":"-IF($D406=0,0,IF($C406+$D406>AA$243,($E406+SUM($G406:Z406))*(1/$D406*200%),$E406+SUM($G406:Z406)))","v":-0.80732038540188611},{"$f":"-IF($D406=0,0,IF($C406+$D406>AB$243,($E406+SUM($G406:AA406))*(1/$D406*200%),$E406+SUM($G406:AA406)))","v":-0.74273475456973526},{"$f":"-IF($D406=0,0,IF($C406+$D406>AC$243,($E406+SUM($G406:AB406))*(1/$D406*200%),$E406+SUM($G406:AB406)))","v":-0.68331597420415646},{"$f":"-IF($D406=0,0,IF($C406+$D406>AD$243,($E406+SUM($G406:AC406))*(1/$D406*200%),$E406+SUM($G406:AC406)))","v":-0.62865069626782399},{"$f":"-IF($D406=0,0,IF($C406+$D406>AE$243,($E406+SUM($G406:AD406))*(1/$D406*200%),$E406+SUM($G406:AD406)))","v":-0.57835864056639807},{"$f":"-IF($D406=0,0,IF($C406+$D406>AF$243,($E406+SUM($G406:AE406))*(1/$D406*200%),$E406+SUM($G406:AE406)))","v":-0.53208994932108622}]
[null,null,2018,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C407,$G$171:$AF$171,0))","v":17.657470032285307},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D407=0,0,IF($C407+$D407>S$243,($E407+SUM($G407:R407))*(1/$D407*200%),$E407+SUM($G407:R407)))","v":-1.4125976025828246},{"$f":"-IF($D407=0,0,IF($C407+$D407>T$243,($E407+SUM($G407:S407))*(1/$D407*200%),$E407+SUM($G407:S407)))","v":-1.2995897943761987},{"$f":"-IF($D407=0,0,IF($C407+$D407>U$243,($E407+SUM($G407:T407))*(1/$D407*200%),$E407+SUM($G407:T407)))","v":-1.1956226108261025},{"$f":"-IF($D407=0,0,IF($C407+$D407>V$243,($E407+SUM($G407:U407))*(1/$D407*200%),$E407+SUM($G407:U407)))","v":-1.0999728019600143},{"$f":"-IF($D407=0,0,IF($C407+$D407>W$243,($E407+SUM($G407:V407))*(1/$D407*200%),$E407+SUM($G407:V407)))","v":-1.0119749778032132},{"$f":"-IF($D407=0,0,IF($C407+$D407>X$243,($E407+SUM($G407:W407))*(1/$D407*200%),$E407+SUM($G407:W407)))","v":-0.93101697957895624},{"$f":"-IF($D407=0,0,IF($C407+$D407>Y$243,($E407+SUM($G407:X407))*(1/$D407*200%),$E407+SUM($G407:X407)))","v":-0.85653562121263971},{"$f":"-IF($D407=0,0,IF($C407+$D407>Z$243,($E407+SUM($G407:Y407))*(1/$D407*200%),$E407+SUM($G407:Y407)))","v":-0.78801277151562854},{"$f":"-IF($D407=0,0,IF($C407+$D407>AA$243,($E407+SUM($G407:Z407))*(1/$D407*200%),$E407+SUM($G407:Z407)))","v":-0.72497174979437828},{"$f":"-IF($D407=0,0,IF($C407+$D407>AB$243,($E407+SUM($G407:AA407))*(1/$D407*200%),$E407+SUM($G407:AA407)))","v":-0.66697400981082811},{"$f":"-IF($D407=0,0,IF($C407+$D407>AC$243,($E407+SUM($G407:AB407))*(1/$D407*200%),$E407+SUM($G407:AB407)))","v":-0.61361608902596187},{"$f":"-IF($D407=0,0,IF($C407+$D407>AD$243,($E407+SUM($G407:AC407))*(1/$D407*200%),$E407+SUM($G407:AC407)))","v":-0.56452680190388493},{"$f":"-IF($D407=0,0,IF($C407+$D407>AE$243,($E407+SUM($G407:AD407))*(1/$D407*200%),$E407+SUM($G407:AD407)))","v":-0.51936465775157414},{"$f":"-IF($D407=0,0,IF($C407+$D407>AF$243,($E407+SUM($G407:AE407))*(1/$D407*200%),$E407+SUM($G407:AE407)))","v":-0.47781548513144828}]
[null,null,2019,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C408,$G$171:$AF$171,0))","v":24.472663310621343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D408=0,0,IF($C408+$D408>T$243,($E408+SUM($G408:S408))*(1/$D408*200%),$E408+SUM($G408:S408)))","v":-1.9578130648497074},{"$f":"-IF($D408=0,0,IF($C408+$D408>U$243,($E408+SUM($G408:T408))*(1/$D408*200%),$E408+SUM($G408:T408)))","v":-1.8011880196617309},{"$f":"-IF($D408=0,0,IF($C408+$D408>V$243,($E408+SUM($G408:U408))*(1/$D408*200%),$E408+SUM($G408:U408)))","v":-1.6570929780887924},{"$f":"-IF($D408=0,0,IF($C408+$D408>W$243,($E408+SUM($G408:V408))*(1/$D408*200%),$E408+SUM($G408:V408)))","v":-1.524525539841689},{"$f":"-IF($D408=0,0,IF($C408+$D408>X$243,($E408+SUM($G408:W408))*(1/$D408*200%),$E408+SUM($G408:W408)))","v":-1.4025634966543539},{"$f":"-IF($D408=0,0,IF($C408+$D408>Y$243,($E408+SUM($G408:X408))*(1/$D408*200%),$E408+SUM($G408:X408)))","v":-1.2903584169220057},{"$f":"-IF($D408=0,0,IF($C408+$D408>Z$243,($E408+SUM($G408:Y408))*(1/$D408*200%),$E408+SUM($G408:Y408)))","v":-1.1871297435682451},{"$f":"-IF($D408=0,0,IF($C408+$D408>AA$243,($E408+SUM($G408:Z408))*(1/$D408*200%),$E408+SUM($G408:Z408)))","v":-1.0921593640827854},{"$f":"-IF($D408=0,0,IF($C408+$D408>AB$243,($E408+SUM($G408:AA408))*(1/$D408*200%),$E408+SUM($G408:AA408)))","v":-1.0047866149561626},{"$f":"-IF($D408=0,0,IF($C408+$D408>AC$243,($E408+SUM($G408:AB408))*(1/$D408*200%),$E408+SUM($G408:AB408)))","v":-0.92440368575966947},{"$f":"-IF($D408=0,0,IF($C408+$D408>AD$243,($E408+SUM($G408:AC408))*(1/$D408*200%),$E408+SUM($G408:AC408)))","v":-0.85045139089889588},{"$f":"-IF($D408=0,0,IF($C408+$D408>AE$243,($E408+SUM($G408:AD408))*(1/$D408*200%),$E408+SUM($G408:AD408)))","v":-0.78241527962698432},{"$f":"-IF($D408=0,0,IF($C408+$D408>AF$243,($E408+SUM($G408:AE408))*(1/$D408*200%),$E408+SUM($G408:AE408)))","v":-0.71982205725682546}]
[null,null,2020,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C409,$G$171:$AF$171,0))","v":29.797877046789491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D409=0,0,IF($C409+$D409>U$243,($E409+SUM($G409:T409))*(1/$D409*200%),$E409+SUM($G409:T409)))","v":-2.3838301637431591},{"$f":"-IF($D409=0,0,IF($C409+$D409>V$243,($E409+SUM($G409:U409))*(1/$D409*200%),$E409+SUM($G409:U409)))","v":-2.1931237506437067},{"$f":"-IF($D409=0,0,IF($C409+$D409>W$243,($E409+SUM($G409:V409))*(1/$D409*200%),$E409+SUM($G409:V409)))","v":-2.0176738505922098},{"$f":"-IF($D409=0,0,IF($C409+$D409>X$243,($E409+SUM($G409:W409))*(1/$D409*200%),$E409+SUM($G409:W409)))","v":-1.8562599425448332},{"$f":"-IF($D409=0,0,IF($C409+$D409>Y$243,($E409+SUM($G409:X409))*(1/$D409*200%),$E409+SUM($G409:X409)))","v":-1.7077591471412468},{"$f":"-IF($D409=0,0,IF($C409+$D409>Z$243,($E409+SUM($G409:Y409))*(1/$D409*200%),$E409+SUM($G409:Y409)))","v":-1.571138415369947},{"$f":"-IF($D409=0,0,IF($C409+$D409>AA$243,($E409+SUM($G409:Z409))*(1/$D409*200%),$E409+SUM($G409:Z409)))","v":-1.4454473421403509},{"$f":"-IF($D409=0,0,IF($C409+$D409>AB$243,($E409+SUM($G409:AA409))*(1/$D409*200%),$E409+SUM($G409:AA409)))","v":-1.3298115547691232},{"$f":"-IF($D409=0,0,IF($C409+$D409>AC$243,($E409+SUM($G409:AB409))*(1/$D409*200%),$E409+SUM($G409:AB409)))","v":-1.2234266303875931},{"$f":"-IF($D409=0,0,IF($C409+$D409>AD$243,($E409+SUM($G409:AC409))*(1/$D409*200%),$E409+SUM($G409:AC409)))","v":-1.1255524999565858},{"$f":"-IF($D409=0,0,IF($C409+$D409>AE$243,($E409+SUM($G409:AD409))*(1/$D409*200%),$E409+SUM($G409:AD409)))","v":-1.0355082999600589},{"$f":"-IF($D409=0,0,IF($C409+$D409>AF$243,($E409+SUM($G409:AE409))*(1/$D409*200%),$E409+SUM($G409:AE409)))","v":-0.9526676359632541}]
[null,null,2021,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C410,$G$171:$AF$171,0))","v":30.768281583810936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D410=0,0,IF($C410+$D410>V$243,($E410+SUM($G410:U410))*(1/$D410*200%),$E410+SUM($G410:U410)))","v":-2.4614625267048749},{"$f":"-IF($D410=0,0,IF($C410+$D410>W$243,($E410+SUM($G410:V410))*(1/$D410*200%),$E410+SUM($G410:V410)))","v":-2.2645455245684851},{"$f":"-IF($D410=0,0,IF($C410+$D410>X$243,($E410+SUM($G410:W410))*(1/$D410*200%),$E410+SUM($G410:W410)))","v":-2.0833818826030059},{"$f":"-IF($D410=0,0,IF($C410+$D410>Y$243,($E410+SUM($G410:X410))*(1/$D410*200%),$E410+SUM($G410:X410)))","v":-1.9167113319947657},{"$f":"-IF($D410=0,0,IF($C410+$D410>Z$243,($E410+SUM($G410:Y410))*(1/$D410*200%),$E410+SUM($G410:Y410)))","v":-1.7633744254351842},{"$f":"-IF($D410=0,0,IF($C410+$D410>AA$243,($E410+SUM($G410:Z410))*(1/$D410*200%),$E410+SUM($G410:Z410)))","v":-1.6223044714003698},{"$f":"-IF($D410=0,0,IF($C410+$D410>AB$243,($E410+SUM($G410:AA410))*(1/$D410*200%),$E410+SUM($G410:AA410)))","v":-1.4925201136883401},{"$f":"-IF($D410=0,0,IF($C410+$D410>AC$243,($E410+SUM($G410:AB410))*(1/$D410*200%),$E410+SUM($G410:AB410)))","v":-1.3731185045932728},{"$f":"-IF($D410=0,0,IF($C410+$D410>AD$243,($E410+SUM($G410:AC410))*(1/$D410*200%),$E410+SUM($G410:AC410)))","v":-1.2632690242258111},{"$f":"-IF($D410=0,0,IF($C410+$D410>AE$243,($E410+SUM($G410:AD410))*(1/$D410*200%),$E410+SUM($G410:AD410)))","v":-1.1622075022877463},{"$f":"-IF($D410=0,0,IF($C410+$D410>AF$243,($E410+SUM($G410:AE410))*(1/$D410*200%),$E410+SUM($G410:AE410)))","v":-1.0692309021047266}]
[null,null,2022,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C411,$G$171:$AF$171,0))","v":31.24740528808266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D411=0,0,IF($C411+$D411>W$243,($E411+SUM($G411:V411))*(1/$D411*200%),$E411+SUM($G411:V411)))","v":-2.4997924230466131},{"$f":"-IF($D411=0,0,IF($C411+$D411>X$243,($E411+SUM($G411:W411))*(1/$D411*200%),$E411+SUM($G411:W411)))","v":-2.2998090292028839},{"$f":"-IF($D411=0,0,IF($C411+$D411>Y$243,($E411+SUM($G411:X411))*(1/$D411*200%),$E411+SUM($G411:X411)))","v":-2.1158243068666529},{"$f":"-IF($D411=0,0,IF($C411+$D411>Z$243,($E411+SUM($G411:Y411))*(1/$D411*200%),$E411+SUM($G411:Y411)))","v":-1.9465583623173208},{"$f":"-IF($D411=0,0,IF($C411+$D411>AA$243,($E411+SUM($G411:Z411))*(1/$D411*200%),$E411+SUM($G411:Z411)))","v":-1.7908336933319351},{"$f":"-IF($D411=0,0,IF($C411+$D411>AB$243,($E411+SUM($G411:AA411))*(1/$D411*200%),$E411+SUM($G411:AA411)))","v":-1.6475669978653804},{"$f":"-IF($D411=0,0,IF($C411+$D411>AC$243,($E411+SUM($G411:AB411))*(1/$D411*200%),$E411+SUM($G411:AB411)))","v":-1.5157616380361498},{"$f":"-IF($D411=0,0,IF($C411+$D411>AD$243,($E411+SUM($G411:AC411))*(1/$D411*200%),$E411+SUM($G411:AC411)))","v":-1.394500706993258},{"$f":"-IF($D411=0,0,IF($C411+$D411>AE$243,($E411+SUM($G411:AD411))*(1/$D411*200%),$E411+SUM($G411:AD411)))","v":-1.2829406504337972},{"$f":"-IF($D411=0,0,IF($C411+$D411>AF$243,($E411+SUM($G411:AE411))*(1/$D411*200%),$E411+SUM($G411:AE411)))","v":-1.1803053983990937}]
[null,null,2023,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C412,$G$171:$AF$171,0))","v":37.907995228985833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D412=0,0,IF($C412+$D412>X$243,($E412+SUM($G412:W412))*(1/$D412*200%),$E412+SUM($G412:W412)))","v":-3.0326396183188669},{"$f":"-IF($D412=0,0,IF($C412+$D412>Y$243,($E412+SUM($G412:X412))*(1/$D412*200%),$E412+SUM($G412:X412)))","v":-2.7900284488533571},{"$f":"-IF($D412=0,0,IF($C412+$D412>Z$243,($E412+SUM($G412:Y412))*(1/$D412*200%),$E412+SUM($G412:Y412)))","v":-2.5668261729450887},{"$f":"-IF($D412=0,0,IF($C412+$D412>AA$243,($E412+SUM($G412:Z412))*(1/$D412*200%),$E412+SUM($G412:Z412)))","v":-2.3614800791094819},{"$f":"-IF($D412=0,0,IF($C412+$D412>AB$243,($E412+SUM($G412:AA412))*(1/$D412*200%),$E412+SUM($G412:AA412)))","v":-2.1725616727807231},{"$f":"-IF($D412=0,0,IF($C412+$D412>AC$243,($E412+SUM($G412:AB412))*(1/$D412*200%),$E412+SUM($G412:AB412)))","v":-1.9987567389582654},{"$f":"-IF($D412=0,0,IF($C412+$D412>AD$243,($E412+SUM($G412:AC412))*(1/$D412*200%),$E412+SUM($G412:AC412)))","v":-1.838856199841604},{"$f":"-IF($D412=0,0,IF($C412+$D412>AE$243,($E412+SUM($G412:AD412))*(1/$D412*200%),$E412+SUM($G412:AD412)))","v":-1.6917477038542756},{"$f":"-IF($D412=0,0,IF($C412+$D412>AF$243,($E412+SUM($G412:AE412))*(1/$D412*200%),$E412+SUM($G412:AE412)))","v":-1.5564078875459337}]
[null,null,2024,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C413,$G$171:$AF$171,0))","v":39.064100088003372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D413=0,0,IF($C413+$D413>Y$243,($E413+SUM($G413:X413))*(1/$D413*200%),$E413+SUM($G413:X413)))","v":-3.1251280070402698},{"$f":"-IF($D413=0,0,IF($C413+$D413>Z$243,($E413+SUM($G413:Y413))*(1/$D413*200%),$E413+SUM($G413:Y413)))","v":-2.8751177664770484},{"$f":"-IF($D413=0,0,IF($C413+$D413>AA$243,($E413+SUM($G413:Z413))*(1/$D413*200%),$E413+SUM($G413:Z413)))","v":-2.6451083451588842},{"$f":"-IF($D413=0,0,IF($C413+$D413>AB$243,($E413+SUM($G413:AA413))*(1/$D413*200%),$E413+SUM($G413:AA413)))","v":-2.4334996775461737},{"$f":"-IF($D413=0,0,IF($C413+$D413>AC$243,($E413+SUM($G413:AB413))*(1/$D413*200%),$E413+SUM($G413:AB413)))","v":-2.2388197033424797},{"$f":"-IF($D413=0,0,IF($C413+$D413>AD$243,($E413+SUM($G413:AC413))*(1/$D413*200%),$E413+SUM($G413:AC413)))","v":-2.0597141270750816},{"$f":"-IF($D413=0,0,IF($C413+$D413>AE$243,($E413+SUM($G413:AD413))*(1/$D413*200%),$E413+SUM($G413:AD413)))","v":-1.8949369969090748},{"$f":"-IF($D413=0,0,IF($C413+$D413>AF$243,($E413+SUM($G413:AE413))*(1/$D413*200%),$E413+SUM($G413:AE413)))","v":-1.7433420371563488}]
[null,null,2025,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C414,$G$171:$AF$171,0))","v":40.881077787537016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D414=0,0,IF($C414+$D414>Z$243,($E414+SUM($G414:Y414))*(1/$D414*200%),$E414+SUM($G414:Y414)))","v":-3.2704862230029614},{"$f":"-IF($D414=0,0,IF($C414+$D414>AA$243,($E414+SUM($G414:Z414))*(1/$D414*200%),$E414+SUM($G414:Z414)))","v":-3.0088473251627246},{"$f":"-IF($D414=0,0,IF($C414+$D414>AB$243,($E414+SUM($G414:AA414))*(1/$D414*200%),$E414+SUM($G414:AA414)))","v":-2.7681395391497063},{"$f":"-IF($D414=0,0,IF($C414+$D414>AC$243,($E414+SUM($G414:AB414))*(1/$D414*200%),$E414+SUM($G414:AB414)))","v":-2.5466883760177299},{"$f":"-IF($D414=0,0,IF($C414+$D414>AD$243,($E414+SUM($G414:AC414))*(1/$D414*200%),$E414+SUM($G414:AC414)))","v":-2.3429533059363115},{"$f":"-IF($D414=0,0,IF($C414+$D414>AE$243,($E414+SUM($G414:AD414))*(1/$D414*200%),$E414+SUM($G414:AD414)))","v":-2.1555170414614064},{"$f":"-IF($D414=0,0,IF($C414+$D414>AF$243,($E414+SUM($G414:AE414))*(1/$D414*200%),$E414+SUM($G414:AE414)))","v":-1.9830756781444938}]
[null,null,2026,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C415,$G$171:$AF$171,0))","v":42.545899664163493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D415=0,0,IF($C415+$D415>AA$243,($E415+SUM($G415:Z415))*(1/$D415*200%),$E415+SUM($G415:Z415)))","v":-3.4036719731330796},{"$f":"-IF($D415=0,0,IF($C415+$D415>AB$243,($E415+SUM($G415:AA415))*(1/$D415*200%),$E415+SUM($G415:AA415)))","v":-3.131378215282433},{"$f":"-IF($D415=0,0,IF($C415+$D415>AC$243,($E415+SUM($G415:AB415))*(1/$D415*200%),$E415+SUM($G415:AB415)))","v":-2.8808679580598384},{"$f":"-IF($D415=0,0,IF($C415+$D415>AD$243,($E415+SUM($G415:AC415))*(1/$D415*200%),$E415+SUM($G415:AC415)))","v":-2.6503985214150516},{"$f":"-IF($D415=0,0,IF($C415+$D415>AE$243,($E415+SUM($G415:AD415))*(1/$D415*200%),$E415+SUM($G415:AD415)))","v":-2.4383666397018473},{"$f":"-IF($D415=0,0,IF($C415+$D415>AF$243,($E415+SUM($G415:AE415))*(1/$D415*200%),$E415+SUM($G415:AE415)))","v":-2.2432973085256998}]
[null,null,2027,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C416,$G$171:$AF$171,0))","v":43.768725589100093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D416=0,0,IF($C416+$D416>AB$243,($E416+SUM($G416:AA416))*(1/$D416*200%),$E416+SUM($G416:AA416)))","v":-3.5014980471280075},{"$f":"-IF($D416=0,0,IF($C416+$D416>AC$243,($E416+SUM($G416:AB416))*(1/$D416*200%),$E416+SUM($G416:AB416)))","v":-3.2213782033577667},{"$f":"-IF($D416=0,0,IF($C416+$D416>AD$243,($E416+SUM($G416:AC416))*(1/$D416*200%),$E416+SUM($G416:AC416)))","v":-2.9636679470891454},{"$f":"-IF($D416=0,0,IF($C416+$D416>AE$243,($E416+SUM($G416:AD416))*(1/$D416*200%),$E416+SUM($G416:AD416)))","v":-2.7265745113220139},{"$f":"-IF($D416=0,0,IF($C416+$D416>AF$243,($E416+SUM($G416:AE416))*(1/$D416*200%),$E416+SUM($G416:AE416)))","v":-2.508448550416253}]
[null,null,2028,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C417,$G$171:$AF$171,0))","v":45.404378333485091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D417=0,0,IF($C417+$D417>AC$243,($E417+SUM($G417:AB417))*(1/$D417*200%),$E417+SUM($G417:AB417)))","v":-3.6323502666788072},{"$f":"-IF($D417=0,0,IF($C417+$D417>AD$243,($E417+SUM($G417:AC417))*(1/$D417*200%),$E417+SUM($G417:AC417)))","v":-3.3417622453445031},{"$f":"-IF($D417=0,0,IF($C417+$D417>AE$243,($E417+SUM($G417:AD417))*(1/$D417*200%),$E417+SUM($G417:AD417)))","v":-3.0744212657169427},{"$f":"-IF($D417=0,0,IF($C417+$D417>AF$243,($E417+SUM($G417:AE417))*(1/$D417*200%),$E417+SUM($G417:AE417)))","v":-2.8284675644595869}]
[null,null,2029,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C418,$G$171:$AF$171,0))","v":46.239818894821212},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D418=0,0,IF($C418+$D418>AD$243,($E418+SUM($G418:AC418))*(1/$D418*200%),$E418+SUM($G418:AC418)))","v":-3.6991855115856969},{"$f":"-IF($D418=0,0,IF($C418+$D418>AE$243,($E418+SUM($G418:AD418))*(1/$D418*200%),$E418+SUM($G418:AD418)))","v":-3.4032506706588412},{"$f":"-IF($D418=0,0,IF($C418+$D418>AF$243,($E418+SUM($G418:AE418))*(1/$D418*200%),$E418+SUM($G418:AE418)))","v":-3.1309906170061339}]
[null,null,2030,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C419,$G$171:$AF$171,0))","v":47.090631562485925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D419=0,0,IF($C419+$D419>AE$243,($E419+SUM($G419:AD419))*(1/$D419*200%),$E419+SUM($G419:AD419)))","v":-3.7672505249988739},{"$f":"-IF($D419=0,0,IF($C419+$D419>AF$243,($E419+SUM($G419:AE419))*(1/$D419*200%),$E419+SUM($G419:AE419)))","v":-3.4658704829989642}]
[null,null,2031,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C420,$G$171:$AF$171,0))","v":47.957099183235663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D420=0,0,IF($C420+$D420>AF$243,($E420+SUM($G420:AE420))*(1/$D420*200%),$E420+SUM($G420:AE420)))","v":-3.836567934658853}]
[null,null,2032,{"$f":"VLOOKUP(B394,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":25},{"$f":"INDEX($G$187:$AF$197,MATCH(B394,$B$187:$B$197,0),MATCH($C421,$G$171:$AF$171,0))","v":48.839509808207197}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E402:E421)-SUM(M192:AF192),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G395:G421)","v":0},{"$f":"SUM(H395:H421)","v":0},0,0,0,0,-7.184053834817147E-3,-1.0409861291104465,-1.6731389156527308,-2.4839623928522503,-4.13863665696051,-5.5273802531768297,-6.507781964278669,-7.9549670007592441,-9.7123943332148244,-11.406859842035674,-13.004098006492594,-15.006404313065214,-16.941014503833429,-18.866214095302873,-20.770583469584885,-22.620429367919261,-24.453139813937685,-26.206068669181533,-27.886828229419049,-29.502444434497534]
[]
[null,"IT","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B424,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":-1.8725777667459957},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B424,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":-7.7066218105439894},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B424,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":-7.5946802889824463},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B424,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":-7.5699230811756166},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B424,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":-5.7728924165003823},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q425,Q425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":-0.95580802126190267},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R425,R425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S425,S425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T425,T425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U425,U425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V425,V425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W425,W425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X425,X425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y425,Y425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z425,Z425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA425,AA425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB425,AB425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC425,AC425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD425,AD425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE425,AE425,-INDEX($R$101:$AF$111,MATCH(B424,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C432,$G$171:$AF$171,0))","v":18.72},null,null,null,null,null,null,null,null,{"$f":"-IF($D432=0,0,IF($C432+$D432>N$243,($E432+SUM($G432:M432))*(1/$D432*200%),$E432+SUM($G432:M432)))","v":-9.36},{"$f":"-IF($D432=0,0,IF($C432+$D432>O$243,($E432+SUM($G432:N432))*(1/$D432*200%),$E432+SUM($G432:N432)))","v":-4.68},{"$f":"-IF($D432=0,0,IF($C432+$D432>P$243,($E432+SUM($G432:O432))*(1/$D432*200%),$E432+SUM($G432:O432)))","v":-2.34},{"$f":"-IF($D432=0,0,IF($C432+$D432>Q$243,($E432+SUM($G432:P432))*(1/$D432*200%),$E432+SUM($G432:P432)))","v":-2.34},{"$f":"-IF($D432=0,0,IF($C432+$D432>R$243,($E432+SUM($G432:Q432))*(1/$D432*200%),$E432+SUM($G432:Q432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>S$243,($E432+SUM($G432:R432))*(1/$D432*200%),$E432+SUM($G432:R432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>T$243,($E432+SUM($G432:S432))*(1/$D432*200%),$E432+SUM($G432:S432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>U$243,($E432+SUM($G432:T432))*(1/$D432*200%),$E432+SUM($G432:T432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>V$243,($E432+SUM($G432:U432))*(1/$D432*200%),$E432+SUM($G432:U432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>W$243,($E432+SUM($G432:V432))*(1/$D432*200%),$E432+SUM($G432:V432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>X$243,($E432+SUM($G432:W432))*(1/$D432*200%),$E432+SUM($G432:W432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>Y$243,($E432+SUM($G432:X432))*(1/$D432*200%),$E432+SUM($G432:X432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>Z$243,($E432+SUM($G432:Y432))*(1/$D432*200%),$E432+SUM($G432:Y432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>AA$243,($E432+SUM($G432:Z432))*(1/$D432*200%),$E432+SUM($G432:Z432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>AB$243,($E432+SUM($G432:AA432))*(1/$D432*200%),$E432+SUM($G432:AA432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>AC$243,($E432+SUM($G432:AB432))*(1/$D432*200%),$E432+SUM($G432:AB432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>AD$243,($E432+SUM($G432:AC432))*(1/$D432*200%),$E432+SUM($G432:AC432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>AE$243,($E432+SUM($G432:AD432))*(1/$D432*200%),$E432+SUM($G432:AD432)))","v":0},{"$f":"-IF($D432=0,0,IF($C432+$D432>AF$243,($E432+SUM($G432:AE432))*(1/$D432*200%),$E432+SUM($G432:AE432)))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C433,$G$171:$AF$171,0))","v":13.032999999999999},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D433=0,0,IF($C433+$D433>O$243,($E433+SUM($G433:N433))*(1/$D433*200%),$E433+SUM($G433:N433)))","v":-6.5164999999999997},{"$f":"-IF($D433=0,0,IF($C433+$D433>P$243,($E433+SUM($G433:O433))*(1/$D433*200%),$E433+SUM($G433:O433)))","v":-3.2582499999999999},{"$f":"-IF($D433=0,0,IF($C433+$D433>Q$243,($E433+SUM($G433:P433))*(1/$D433*200%),$E433+SUM($G433:P433)))","v":-1.6291250000000002},{"$f":"-IF($D433=0,0,IF($C433+$D433>R$243,($E433+SUM($G433:Q433))*(1/$D433*200%),$E433+SUM($G433:Q433)))","v":-1.6291250000000002},{"$f":"-IF($D433=0,0,IF($C433+$D433>S$243,($E433+SUM($G433:R433))*(1/$D433*200%),$E433+SUM($G433:R433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>T$243,($E433+SUM($G433:S433))*(1/$D433*200%),$E433+SUM($G433:S433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>U$243,($E433+SUM($G433:T433))*(1/$D433*200%),$E433+SUM($G433:T433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>V$243,($E433+SUM($G433:U433))*(1/$D433*200%),$E433+SUM($G433:U433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>W$243,($E433+SUM($G433:V433))*(1/$D433*200%),$E433+SUM($G433:V433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>X$243,($E433+SUM($G433:W433))*(1/$D433*200%),$E433+SUM($G433:W433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>Y$243,($E433+SUM($G433:X433))*(1/$D433*200%),$E433+SUM($G433:X433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>Z$243,($E433+SUM($G433:Y433))*(1/$D433*200%),$E433+SUM($G433:Y433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>AA$243,($E433+SUM($G433:Z433))*(1/$D433*200%),$E433+SUM($G433:Z433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>AB$243,($E433+SUM($G433:AA433))*(1/$D433*200%),$E433+SUM($G433:AA433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>AC$243,($E433+SUM($G433:AB433))*(1/$D433*200%),$E433+SUM($G433:AB433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>AD$243,($E433+SUM($G433:AC433))*(1/$D433*200%),$E433+SUM($G433:AC433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>AE$243,($E433+SUM($G433:AD433))*(1/$D433*200%),$E433+SUM($G433:AD433)))","v":0},{"$f":"-IF($D433=0,0,IF($C433+$D433>AF$243,($E433+SUM($G433:AE433))*(1/$D433*200%),$E433+SUM($G433:AE433)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C434,$G$171:$AF$171,0))","v":20.512},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D434=0,0,IF($C434+$D434>P$243,($E434+SUM($G434:O434))*(1/$D434*200%),$E434+SUM($G434:O434)))","v":-10.256},{"$f":"-IF($D434=0,0,IF($C434+$D434>Q$243,($E434+SUM($G434:P434))*(1/$D434*200%),$E434+SUM($G434:P434)))","v":-5.1280000000000001},{"$f":"-IF($D434=0,0,IF($C434+$D434>R$243,($E434+SUM($G434:Q434))*(1/$D434*200%),$E434+SUM($G434:Q434)))","v":-2.5640000000000001},{"$f":"-IF($D434=0,0,IF($C434+$D434>S$243,($E434+SUM($G434:R434))*(1/$D434*200%),$E434+SUM($G434:R434)))","v":-2.5640000000000001},{"$f":"-IF($D434=0,0,IF($C434+$D434>T$243,($E434+SUM($G434:S434))*(1/$D434*200%),$E434+SUM($G434:S434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>U$243,($E434+SUM($G434:T434))*(1/$D434*200%),$E434+SUM($G434:T434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>V$243,($E434+SUM($G434:U434))*(1/$D434*200%),$E434+SUM($G434:U434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>W$243,($E434+SUM($G434:V434))*(1/$D434*200%),$E434+SUM($G434:V434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>X$243,($E434+SUM($G434:W434))*(1/$D434*200%),$E434+SUM($G434:W434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>Y$243,($E434+SUM($G434:X434))*(1/$D434*200%),$E434+SUM($G434:X434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>Z$243,($E434+SUM($G434:Y434))*(1/$D434*200%),$E434+SUM($G434:Y434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>AA$243,($E434+SUM($G434:Z434))*(1/$D434*200%),$E434+SUM($G434:Z434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>AB$243,($E434+SUM($G434:AA434))*(1/$D434*200%),$E434+SUM($G434:AA434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>AC$243,($E434+SUM($G434:AB434))*(1/$D434*200%),$E434+SUM($G434:AB434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>AD$243,($E434+SUM($G434:AC434))*(1/$D434*200%),$E434+SUM($G434:AC434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>AE$243,($E434+SUM($G434:AD434))*(1/$D434*200%),$E434+SUM($G434:AD434)))","v":0},{"$f":"-IF($D434=0,0,IF($C434+$D434>AF$243,($E434+SUM($G434:AE434))*(1/$D434*200%),$E434+SUM($G434:AE434)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C435,$G$171:$AF$171,0))","v":12.401},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D435=0,0,IF($C435+$D435>Q$243,($E435+SUM($G435:P435))*(1/$D435*200%),$E435+SUM($G435:P435)))","v":-6.2004999999999999},{"$f":"-IF($D435=0,0,IF($C435+$D435>R$243,($E435+SUM($G435:Q435))*(1/$D435*200%),$E435+SUM($G435:Q435)))","v":-3.10025},{"$f":"-IF($D435=0,0,IF($C435+$D435>S$243,($E435+SUM($G435:R435))*(1/$D435*200%),$E435+SUM($G435:R435)))","v":-1.5501249999999995},{"$f":"-IF($D435=0,0,IF($C435+$D435>T$243,($E435+SUM($G435:S435))*(1/$D435*200%),$E435+SUM($G435:S435)))","v":-1.5501249999999995},{"$f":"-IF($D435=0,0,IF($C435+$D435>U$243,($E435+SUM($G435:T435))*(1/$D435*200%),$E435+SUM($G435:T435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>V$243,($E435+SUM($G435:U435))*(1/$D435*200%),$E435+SUM($G435:U435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>W$243,($E435+SUM($G435:V435))*(1/$D435*200%),$E435+SUM($G435:V435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>X$243,($E435+SUM($G435:W435))*(1/$D435*200%),$E435+SUM($G435:W435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>Y$243,($E435+SUM($G435:X435))*(1/$D435*200%),$E435+SUM($G435:X435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>Z$243,($E435+SUM($G435:Y435))*(1/$D435*200%),$E435+SUM($G435:Y435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>AA$243,($E435+SUM($G435:Z435))*(1/$D435*200%),$E435+SUM($G435:Z435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>AB$243,($E435+SUM($G435:AA435))*(1/$D435*200%),$E435+SUM($G435:AA435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>AC$243,($E435+SUM($G435:AB435))*(1/$D435*200%),$E435+SUM($G435:AB435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>AD$243,($E435+SUM($G435:AC435))*(1/$D435*200%),$E435+SUM($G435:AC435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>AE$243,($E435+SUM($G435:AD435))*(1/$D435*200%),$E435+SUM($G435:AD435)))","v":0},{"$f":"-IF($D435=0,0,IF($C435+$D435>AF$243,($E435+SUM($G435:AE435))*(1/$D435*200%),$E435+SUM($G435:AE435)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C436,$G$171:$AF$171,0))","v":30.948},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D436=0,0,IF($C436+$D436>R$243,($E436+SUM($G436:Q436))*(1/$D436*200%),$E436+SUM($G436:Q436)))","v":-15.474},{"$f":"-IF($D436=0,0,IF($C436+$D436>S$243,($E436+SUM($G436:R436))*(1/$D436*200%),$E436+SUM($G436:R436)))","v":-7.7370000000000001},{"$f":"-IF($D436=0,0,IF($C436+$D436>T$243,($E436+SUM($G436:S436))*(1/$D436*200%),$E436+SUM($G436:S436)))","v":-3.8685000000000009},{"$f":"-IF($D436=0,0,IF($C436+$D436>U$243,($E436+SUM($G436:T436))*(1/$D436*200%),$E436+SUM($G436:T436)))","v":-3.8685000000000009},{"$f":"-IF($D436=0,0,IF($C436+$D436>V$243,($E436+SUM($G436:U436))*(1/$D436*200%),$E436+SUM($G436:U436)))","v":0},{"$f":"-IF($D436=0,0,IF($C436+$D436>W$243,($E436+SUM($G436:V436))*(1/$D436*200%),$E436+SUM($G436:V436)))","v":0},{"$f":"-IF($D436=0,0,IF($C436+$D436>X$243,($E436+SUM($G436:W436))*(1/$D436*200%),$E436+SUM($G436:W436)))","v":0},{"$f":"-IF($D436=0,0,IF($C436+$D436>Y$243,($E436+SUM($G436:X436))*(1/$D436*200%),$E436+SUM($G436:X436)))","v":0},{"$f":"-IF($D436=0,0,IF($C436+$D436>Z$243,($E436+SUM($G436:Y436))*(1/$D436*200%),$E436+SUM($G436:Y436)))","v":0},{"$f":"-IF($D436=0,0,IF($C436+$D436>AA$243,($E436+SUM($G436:Z436))*(1/$D436*200%),$E436+SUM($G436:Z436)))","v":0},{"$f":"-IF($D436=0,0,IF($C436+$D436>AB$243,($E436+SUM($G436:AA436))*(1/$D436*200%),$E436+SUM($G436:AA436)))","v":0},{"$f":"-IF($D436=0,0,IF($C436+$D436>AC$243,($E436+SUM($G436:AB436))*(1/$D436*200%),$E436+SUM($G436:AB436)))","v":0},{"$f":"-IF($D436=0,0,IF($C436+$D436>AD$243,($E436+SUM($G436:AC436))*(1/$D436*200%),$E436+SUM($G436:AC436)))","v":0},{"$f":"-IF($D436=0,0,IF($C436+$D436>AE$243,($E436+SUM($G436:AD436))*(1/$D436*200%),$E436+SUM($G436:AD436)))","v":0},{"$f":"-IF($D436=0,0,IF($C436+$D436>AF$243,($E436+SUM($G436:AE436))*(1/$D436*200%),$E436+SUM($G436:AE436)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C437,$G$171:$AF$171,0))","v":35.954945418295814},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D437=0,0,IF($C437+$D437>S$243,($E437+SUM($G437:R437))*(1/$D437*200%),$E437+SUM($G437:R437)))","v":-17.977472709147907},{"$f":"-IF($D437=0,0,IF($C437+$D437>T$243,($E437+SUM($G437:S437))*(1/$D437*200%),$E437+SUM($G437:S437)))","v":-8.9887363545739536},{"$f":"-IF($D437=0,0,IF($C437+$D437>U$243,($E437+SUM($G437:T437))*(1/$D437*200%),$E437+SUM($G437:T437)))","v":-4.4943681772869759},{"$f":"-IF($D437=0,0,IF($C437+$D437>V$243,($E437+SUM($G437:U437))*(1/$D437*200%),$E437+SUM($G437:U437)))","v":-4.4943681772869759},{"$f":"-IF($D437=0,0,IF($C437+$D437>W$243,($E437+SUM($G437:V437))*(1/$D437*200%),$E437+SUM($G437:V437)))","v":0},{"$f":"-IF($D437=0,0,IF($C437+$D437>X$243,($E437+SUM($G437:W437))*(1/$D437*200%),$E437+SUM($G437:W437)))","v":0},{"$f":"-IF($D437=0,0,IF($C437+$D437>Y$243,($E437+SUM($G437:X437))*(1/$D437*200%),$E437+SUM($G437:X437)))","v":0},{"$f":"-IF($D437=0,0,IF($C437+$D437>Z$243,($E437+SUM($G437:Y437))*(1/$D437*200%),$E437+SUM($G437:Y437)))","v":0},{"$f":"-IF($D437=0,0,IF($C437+$D437>AA$243,($E437+SUM($G437:Z437))*(1/$D437*200%),$E437+SUM($G437:Z437)))","v":0},{"$f":"-IF($D437=0,0,IF($C437+$D437>AB$243,($E437+SUM($G437:AA437))*(1/$D437*200%),$E437+SUM($G437:AA437)))","v":0},{"$f":"-IF($D437=0,0,IF($C437+$D437>AC$243,($E437+SUM($G437:AB437))*(1/$D437*200%),$E437+SUM($G437:AB437)))","v":0},{"$f":"-IF($D437=0,0,IF($C437+$D437>AD$243,($E437+SUM($G437:AC437))*(1/$D437*200%),$E437+SUM($G437:AC437)))","v":0},{"$f":"-IF($D437=0,0,IF($C437+$D437>AE$243,($E437+SUM($G437:AD437))*(1/$D437*200%),$E437+SUM($G437:AD437)))","v":0},{"$f":"-IF($D437=0,0,IF($C437+$D437>AF$243,($E437+SUM($G437:AE437))*(1/$D437*200%),$E437+SUM($G437:AE437)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C438,$G$171:$AF$171,0))","v":39.175182817212551},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D438=0,0,IF($C438+$D438>T$243,($E438+SUM($G438:S438))*(1/$D438*200%),$E438+SUM($G438:S438)))","v":-19.587591408606276},{"$f":"-IF($D438=0,0,IF($C438+$D438>U$243,($E438+SUM($G438:T438))*(1/$D438*200%),$E438+SUM($G438:T438)))","v":-9.7937957043031378},{"$f":"-IF($D438=0,0,IF($C438+$D438>V$243,($E438+SUM($G438:U438))*(1/$D438*200%),$E438+SUM($G438:U438)))","v":-4.896897852151568},{"$f":"-IF($D438=0,0,IF($C438+$D438>W$243,($E438+SUM($G438:V438))*(1/$D438*200%),$E438+SUM($G438:V438)))","v":-4.896897852151568},{"$f":"-IF($D438=0,0,IF($C438+$D438>X$243,($E438+SUM($G438:W438))*(1/$D438*200%),$E438+SUM($G438:W438)))","v":0},{"$f":"-IF($D438=0,0,IF($C438+$D438>Y$243,($E438+SUM($G438:X438))*(1/$D438*200%),$E438+SUM($G438:X438)))","v":0},{"$f":"-IF($D438=0,0,IF($C438+$D438>Z$243,($E438+SUM($G438:Y438))*(1/$D438*200%),$E438+SUM($G438:Y438)))","v":0},{"$f":"-IF($D438=0,0,IF($C438+$D438>AA$243,($E438+SUM($G438:Z438))*(1/$D438*200%),$E438+SUM($G438:Z438)))","v":0},{"$f":"-IF($D438=0,0,IF($C438+$D438>AB$243,($E438+SUM($G438:AA438))*(1/$D438*200%),$E438+SUM($G438:AA438)))","v":0},{"$f":"-IF($D438=0,0,IF($C438+$D438>AC$243,($E438+SUM($G438:AB438))*(1/$D438*200%),$E438+SUM($G438:AB438)))","v":0},{"$f":"-IF($D438=0,0,IF($C438+$D438>AD$243,($E438+SUM($G438:AC438))*(1/$D438*200%),$E438+SUM($G438:AC438)))","v":0},{"$f":"-IF($D438=0,0,IF($C438+$D438>AE$243,($E438+SUM($G438:AD438))*(1/$D438*200%),$E438+SUM($G438:AD438)))","v":0},{"$f":"-IF($D438=0,0,IF($C438+$D438>AF$243,($E438+SUM($G438:AE438))*(1/$D438*200%),$E438+SUM($G438:AE438)))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C439,$G$171:$AF$171,0))","v":33.594190102652263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D439=0,0,IF($C439+$D439>U$243,($E439+SUM($G439:T439))*(1/$D439*200%),$E439+SUM($G439:T439)))","v":-16.797095051326131},{"$f":"-IF($D439=0,0,IF($C439+$D439>V$243,($E439+SUM($G439:U439))*(1/$D439*200%),$E439+SUM($G439:U439)))","v":-8.3985475256630657},{"$f":"-IF($D439=0,0,IF($C439+$D439>W$243,($E439+SUM($G439:V439))*(1/$D439*200%),$E439+SUM($G439:V439)))","v":-4.1992737628315329},{"$f":"-IF($D439=0,0,IF($C439+$D439>X$243,($E439+SUM($G439:W439))*(1/$D439*200%),$E439+SUM($G439:W439)))","v":-4.1992737628315311},{"$f":"-IF($D439=0,0,IF($C439+$D439>Y$243,($E439+SUM($G439:X439))*(1/$D439*200%),$E439+SUM($G439:X439)))","v":0},{"$f":"-IF($D439=0,0,IF($C439+$D439>Z$243,($E439+SUM($G439:Y439))*(1/$D439*200%),$E439+SUM($G439:Y439)))","v":0},{"$f":"-IF($D439=0,0,IF($C439+$D439>AA$243,($E439+SUM($G439:Z439))*(1/$D439*200%),$E439+SUM($G439:Z439)))","v":0},{"$f":"-IF($D439=0,0,IF($C439+$D439>AB$243,($E439+SUM($G439:AA439))*(1/$D439*200%),$E439+SUM($G439:AA439)))","v":0},{"$f":"-IF($D439=0,0,IF($C439+$D439>AC$243,($E439+SUM($G439:AB439))*(1/$D439*200%),$E439+SUM($G439:AB439)))","v":0},{"$f":"-IF($D439=0,0,IF($C439+$D439>AD$243,($E439+SUM($G439:AC439))*(1/$D439*200%),$E439+SUM($G439:AC439)))","v":0},{"$f":"-IF($D439=0,0,IF($C439+$D439>AE$243,($E439+SUM($G439:AD439))*(1/$D439*200%),$E439+SUM($G439:AD439)))","v":0},{"$f":"-IF($D439=0,0,IF($C439+$D439>AF$243,($E439+SUM($G439:AE439))*(1/$D439*200%),$E439+SUM($G439:AE439)))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C440,$G$171:$AF$171,0))","v":24.755891243168694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D440=0,0,IF($C440+$D440>V$243,($E440+SUM($G440:U440))*(1/$D440*200%),$E440+SUM($G440:U440)))","v":-12.377945621584347},{"$f":"-IF($D440=0,0,IF($C440+$D440>W$243,($E440+SUM($G440:V440))*(1/$D440*200%),$E440+SUM($G440:V440)))","v":-6.1889728107921735},{"$f":"-IF($D440=0,0,IF($C440+$D440>X$243,($E440+SUM($G440:W440))*(1/$D440*200%),$E440+SUM($G440:W440)))","v":-3.0944864053960863},{"$f":"-IF($D440=0,0,IF($C440+$D440>Y$243,($E440+SUM($G440:X440))*(1/$D440*200%),$E440+SUM($G440:X440)))","v":-3.0944864053960863},{"$f":"-IF($D440=0,0,IF($C440+$D440>Z$243,($E440+SUM($G440:Y440))*(1/$D440*200%),$E440+SUM($G440:Y440)))","v":0},{"$f":"-IF($D440=0,0,IF($C440+$D440>AA$243,($E440+SUM($G440:Z440))*(1/$D440*200%),$E440+SUM($G440:Z440)))","v":0},{"$f":"-IF($D440=0,0,IF($C440+$D440>AB$243,($E440+SUM($G440:AA440))*(1/$D440*200%),$E440+SUM($G440:AA440)))","v":0},{"$f":"-IF($D440=0,0,IF($C440+$D440>AC$243,($E440+SUM($G440:AB440))*(1/$D440*200%),$E440+SUM($G440:AB440)))","v":0},{"$f":"-IF($D440=0,0,IF($C440+$D440>AD$243,($E440+SUM($G440:AC440))*(1/$D440*200%),$E440+SUM($G440:AC440)))","v":0},{"$f":"-IF($D440=0,0,IF($C440+$D440>AE$243,($E440+SUM($G440:AD440))*(1/$D440*200%),$E440+SUM($G440:AD440)))","v":0},{"$f":"-IF($D440=0,0,IF($C440+$D440>AF$243,($E440+SUM($G440:AE440))*(1/$D440*200%),$E440+SUM($G440:AE440)))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C441,$G$171:$AF$171,0))","v":18.874880052325643},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D441=0,0,IF($C441+$D441>W$243,($E441+SUM($G441:V441))*(1/$D441*200%),$E441+SUM($G441:V441)))","v":-9.4374400261628217},{"$f":"-IF($D441=0,0,IF($C441+$D441>X$243,($E441+SUM($G441:W441))*(1/$D441*200%),$E441+SUM($G441:W441)))","v":-4.7187200130814109},{"$f":"-IF($D441=0,0,IF($C441+$D441>Y$243,($E441+SUM($G441:X441))*(1/$D441*200%),$E441+SUM($G441:X441)))","v":-2.3593600065407054},{"$f":"-IF($D441=0,0,IF($C441+$D441>Z$243,($E441+SUM($G441:Y441))*(1/$D441*200%),$E441+SUM($G441:Y441)))","v":-2.3593600065407045},{"$f":"-IF($D441=0,0,IF($C441+$D441>AA$243,($E441+SUM($G441:Z441))*(1/$D441*200%),$E441+SUM($G441:Z441)))","v":0},{"$f":"-IF($D441=0,0,IF($C441+$D441>AB$243,($E441+SUM($G441:AA441))*(1/$D441*200%),$E441+SUM($G441:AA441)))","v":0},{"$f":"-IF($D441=0,0,IF($C441+$D441>AC$243,($E441+SUM($G441:AB441))*(1/$D441*200%),$E441+SUM($G441:AB441)))","v":0},{"$f":"-IF($D441=0,0,IF($C441+$D441>AD$243,($E441+SUM($G441:AC441))*(1/$D441*200%),$E441+SUM($G441:AC441)))","v":0},{"$f":"-IF($D441=0,0,IF($C441+$D441>AE$243,($E441+SUM($G441:AD441))*(1/$D441*200%),$E441+SUM($G441:AD441)))","v":0},{"$f":"-IF($D441=0,0,IF($C441+$D441>AF$243,($E441+SUM($G441:AE441))*(1/$D441*200%),$E441+SUM($G441:AE441)))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C442,$G$171:$AF$171,0))","v":31.461177525070443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D442=0,0,IF($C442+$D442>X$243,($E442+SUM($G442:W442))*(1/$D442*200%),$E442+SUM($G442:W442)))","v":-15.730588762535222},{"$f":"-IF($D442=0,0,IF($C442+$D442>Y$243,($E442+SUM($G442:X442))*(1/$D442*200%),$E442+SUM($G442:X442)))","v":-7.8652943812676108},{"$f":"-IF($D442=0,0,IF($C442+$D442>Z$243,($E442+SUM($G442:Y442))*(1/$D442*200%),$E442+SUM($G442:Y442)))","v":-3.932647190633805},{"$f":"-IF($D442=0,0,IF($C442+$D442>AA$243,($E442+SUM($G442:Z442))*(1/$D442*200%),$E442+SUM($G442:Z442)))","v":-3.932647190633805},{"$f":"-IF($D442=0,0,IF($C442+$D442>AB$243,($E442+SUM($G442:AA442))*(1/$D442*200%),$E442+SUM($G442:AA442)))","v":0},{"$f":"-IF($D442=0,0,IF($C442+$D442>AC$243,($E442+SUM($G442:AB442))*(1/$D442*200%),$E442+SUM($G442:AB442)))","v":0},{"$f":"-IF($D442=0,0,IF($C442+$D442>AD$243,($E442+SUM($G442:AC442))*(1/$D442*200%),$E442+SUM($G442:AC442)))","v":0},{"$f":"-IF($D442=0,0,IF($C442+$D442>AE$243,($E442+SUM($G442:AD442))*(1/$D442*200%),$E442+SUM($G442:AD442)))","v":0},{"$f":"-IF($D442=0,0,IF($C442+$D442>AF$243,($E442+SUM($G442:AE442))*(1/$D442*200%),$E442+SUM($G442:AE442)))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C443,$G$171:$AF$171,0))","v":31.955693019749596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D443=0,0,IF($C443+$D443>Y$243,($E443+SUM($G443:X443))*(1/$D443*200%),$E443+SUM($G443:X443)))","v":-15.977846509874798},{"$f":"-IF($D443=0,0,IF($C443+$D443>Z$243,($E443+SUM($G443:Y443))*(1/$D443*200%),$E443+SUM($G443:Y443)))","v":-7.988923254937399},{"$f":"-IF($D443=0,0,IF($C443+$D443>AA$243,($E443+SUM($G443:Z443))*(1/$D443*200%),$E443+SUM($G443:Z443)))","v":-3.9944616274686986},{"$f":"-IF($D443=0,0,IF($C443+$D443>AB$243,($E443+SUM($G443:AA443))*(1/$D443*200%),$E443+SUM($G443:AA443)))","v":-3.9944616274686986},{"$f":"-IF($D443=0,0,IF($C443+$D443>AC$243,($E443+SUM($G443:AB443))*(1/$D443*200%),$E443+SUM($G443:AB443)))","v":0},{"$f":"-IF($D443=0,0,IF($C443+$D443>AD$243,($E443+SUM($G443:AC443))*(1/$D443*200%),$E443+SUM($G443:AC443)))","v":0},{"$f":"-IF($D443=0,0,IF($C443+$D443>AE$243,($E443+SUM($G443:AD443))*(1/$D443*200%),$E443+SUM($G443:AD443)))","v":0},{"$f":"-IF($D443=0,0,IF($C443+$D443>AF$243,($E443+SUM($G443:AE443))*(1/$D443*200%),$E443+SUM($G443:AE443)))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C444,$G$171:$AF$171,0))","v":37.528618435703464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D444=0,0,IF($C444+$D444>Z$243,($E444+SUM($G444:Y444))*(1/$D444*200%),$E444+SUM($G444:Y444)))","v":-18.764309217851732},{"$f":"-IF($D444=0,0,IF($C444+$D444>AA$243,($E444+SUM($G444:Z444))*(1/$D444*200%),$E444+SUM($G444:Z444)))","v":-9.3821546089258661},{"$f":"-IF($D444=0,0,IF($C444+$D444>AB$243,($E444+SUM($G444:AA444))*(1/$D444*200%),$E444+SUM($G444:AA444)))","v":-4.691077304462933},{"$f":"-IF($D444=0,0,IF($C444+$D444>AC$243,($E444+SUM($G444:AB444))*(1/$D444*200%),$E444+SUM($G444:AB444)))","v":-4.6910773044629366},{"$f":"-IF($D444=0,0,IF($C444+$D444>AD$243,($E444+SUM($G444:AC444))*(1/$D444*200%),$E444+SUM($G444:AC444)))","v":0},{"$f":"-IF($D444=0,0,IF($C444+$D444>AE$243,($E444+SUM($G444:AD444))*(1/$D444*200%),$E444+SUM($G444:AD444)))","v":0},{"$f":"-IF($D444=0,0,IF($C444+$D444>AF$243,($E444+SUM($G444:AE444))*(1/$D444*200%),$E444+SUM($G444:AE444)))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C445,$G$171:$AF$171,0))","v":33.713213981616285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D445=0,0,IF($C445+$D445>AA$243,($E445+SUM($G445:Z445))*(1/$D445*200%),$E445+SUM($G445:Z445)))","v":-16.856606990808142},{"$f":"-IF($D445=0,0,IF($C445+$D445>AB$243,($E445+SUM($G445:AA445))*(1/$D445*200%),$E445+SUM($G445:AA445)))","v":-8.4283034954040712},{"$f":"-IF($D445=0,0,IF($C445+$D445>AC$243,($E445+SUM($G445:AB445))*(1/$D445*200%),$E445+SUM($G445:AB445)))","v":-4.2141517477020365},{"$f":"-IF($D445=0,0,IF($C445+$D445>AD$243,($E445+SUM($G445:AC445))*(1/$D445*200%),$E445+SUM($G445:AC445)))","v":-4.2141517477020365},{"$f":"-IF($D445=0,0,IF($C445+$D445>AE$243,($E445+SUM($G445:AD445))*(1/$D445*200%),$E445+SUM($G445:AD445)))","v":0},{"$f":"-IF($D445=0,0,IF($C445+$D445>AF$243,($E445+SUM($G445:AE445))*(1/$D445*200%),$E445+SUM($G445:AE445)))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C446,$G$171:$AF$171,0))","v":39.245642432326505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D446=0,0,IF($C446+$D446>AB$243,($E446+SUM($G446:AA446))*(1/$D446*200%),$E446+SUM($G446:AA446)))","v":-19.622821216163253},{"$f":"-IF($D446=0,0,IF($C446+$D446>AC$243,($E446+SUM($G446:AB446))*(1/$D446*200%),$E446+SUM($G446:AB446)))","v":-9.8114106080816263},{"$f":"-IF($D446=0,0,IF($C446+$D446>AD$243,($E446+SUM($G446:AC446))*(1/$D446*200%),$E446+SUM($G446:AC446)))","v":-4.9057053040408132},{"$f":"-IF($D446=0,0,IF($C446+$D446>AE$243,($E446+SUM($G446:AD446))*(1/$D446*200%),$E446+SUM($G446:AD446)))","v":-4.905705304040815},{"$f":"-IF($D446=0,0,IF($C446+$D446>AF$243,($E446+SUM($G446:AE446))*(1/$D446*200%),$E446+SUM($G446:AE446)))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C447,$G$171:$AF$171,0))","v":27.918773541759013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D447=0,0,IF($C447+$D447>AC$243,($E447+SUM($G447:AB447))*(1/$D447*200%),$E447+SUM($G447:AB447)))","v":-13.959386770879506},{"$f":"-IF($D447=0,0,IF($C447+$D447>AD$243,($E447+SUM($G447:AC447))*(1/$D447*200%),$E447+SUM($G447:AC447)))","v":-6.9796933854397532},{"$f":"-IF($D447=0,0,IF($C447+$D447>AE$243,($E447+SUM($G447:AD447))*(1/$D447*200%),$E447+SUM($G447:AD447)))","v":-3.4898466927198761},{"$f":"-IF($D447=0,0,IF($C447+$D447>AF$243,($E447+SUM($G447:AE447))*(1/$D447*200%),$E447+SUM($G447:AE447)))","v":-3.4898466927198761}]
[null,null,2029,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C448,$G$171:$AF$171,0))","v":28.432478974927374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D448=0,0,IF($C448+$D448>AD$243,($E448+SUM($G448:AC448))*(1/$D448*200%),$E448+SUM($G448:AC448)))","v":-14.216239487463687},{"$f":"-IF($D448=0,0,IF($C448+$D448>AE$243,($E448+SUM($G448:AD448))*(1/$D448*200%),$E448+SUM($G448:AD448)))","v":-7.1081197437318435},{"$f":"-IF($D448=0,0,IF($C448+$D448>AF$243,($E448+SUM($G448:AE448))*(1/$D448*200%),$E448+SUM($G448:AE448)))","v":-3.5540598718659222}]
[null,null,2030,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C449,$G$171:$AF$171,0))","v":28.955636588066039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D449=0,0,IF($C449+$D449>AE$243,($E449+SUM($G449:AD449))*(1/$D449*200%),$E449+SUM($G449:AD449)))","v":-14.477818294033019},{"$f":"-IF($D449=0,0,IF($C449+$D449>AF$243,($E449+SUM($G449:AE449))*(1/$D449*200%),$E449+SUM($G449:AE449)))","v":-7.2389091470165097}]
[null,null,2031,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C450,$G$171:$AF$171,0))","v":29.488420301286453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D450=0,0,IF($C450+$D450>AF$243,($E450+SUM($G450:AE450))*(1/$D450*200%),$E450+SUM($G450:AE450)))","v":-14.744210150643227}]
[null,null,2032,{"$f":"VLOOKUP(B424,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":4},{"$f":"INDEX($G$187:$AF$197,MATCH(B424,$B$187:$B$197,0),MATCH($C451,$G$171:$AF$171,0))","v":30.031007234830124}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E432:E451)-SUM(M193:AF193),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G425:G451)","v":0},{"$f":"SUM(H425:H451)","v":0},0,0,0,0,-1.8725777667459957,-17.066621810543989,-18.791180288982446,-23.424173081175617,-21.070517416500383,-23.723183021261903,-29.828597709147907,-33.99495276318023,-34.953758932916244,-30.167759176685955,-24.722584451938097,-27.74306894384425,-29.296987303079199,-33.045239669963642,-34.165870417836516,-36.736663643498957,-32.676026431126104,-30.315789924646289,-29.981490034525557,-29.027025862245534]
[]
[null,"SCADA & Communications","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B454,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":-2.0003020718969213},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B454,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":-2.1594097336982063},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B454,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":-1.7166205121883125},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B454,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":-1.3538271923024656},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B454,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":-1.3099915605006252},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q455,Q455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":-1.3099915605006252},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R455,R455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":-1.3099915605006252},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S455,S455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":-1.3099915605006252},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T455,T455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":-1.3099915605006252},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U455,U455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":-1.3099915605006252},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V455,V455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":-0.77620662018212938},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W455,W455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X455,X455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y455,Y455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z455,Z455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA455,AA455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB455,AB455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC455,AC455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD455,AD455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE455,AE455,-INDEX($R$101:$AF$111,MATCH(B454,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C462,$G$171:$AF$171,0))","v":3.34735},null,null,null,null,null,null,null,null,{"$f":"-IF($D462=0,0,IF($C462+$D462>N$243,($E462+SUM($G462:M462))*(1/$D462*200%),$E462+SUM($G462:M462)))","v":-0.66947000000000001},{"$f":"-IF($D462=0,0,IF($C462+$D462>O$243,($E462+SUM($G462:N462))*(1/$D462*200%),$E462+SUM($G462:N462)))","v":-0.53557600000000005},{"$f":"-IF($D462=0,0,IF($C462+$D462>P$243,($E462+SUM($G462:O462))*(1/$D462*200%),$E462+SUM($G462:O462)))","v":-0.42846080000000009},{"$f":"-IF($D462=0,0,IF($C462+$D462>Q$243,($E462+SUM($G462:P462))*(1/$D462*200%),$E462+SUM($G462:P462)))","v":-0.34276864000000001},{"$f":"-IF($D462=0,0,IF($C462+$D462>R$243,($E462+SUM($G462:Q462))*(1/$D462*200%),$E462+SUM($G462:Q462)))","v":-0.27421491199999998},{"$f":"-IF($D462=0,0,IF($C462+$D462>S$243,($E462+SUM($G462:R462))*(1/$D462*200%),$E462+SUM($G462:R462)))","v":-0.21937192959999996},{"$f":"-IF($D462=0,0,IF($C462+$D462>T$243,($E462+SUM($G462:S462))*(1/$D462*200%),$E462+SUM($G462:S462)))","v":-0.17549754367999998},{"$f":"-IF($D462=0,0,IF($C462+$D462>U$243,($E462+SUM($G462:T462))*(1/$D462*200%),$E462+SUM($G462:T462)))","v":-0.14039803494399994},{"$f":"-IF($D462=0,0,IF($C462+$D462>V$243,($E462+SUM($G462:U462))*(1/$D462*200%),$E462+SUM($G462:U462)))","v":-0.11231842795519996},{"$f":"-IF($D462=0,0,IF($C462+$D462>W$243,($E462+SUM($G462:V462))*(1/$D462*200%),$E462+SUM($G462:V462)))","v":-0.44927371182079989},{"$f":"-IF($D462=0,0,IF($C462+$D462>X$243,($E462+SUM($G462:W462))*(1/$D462*200%),$E462+SUM($G462:W462)))","v":0},{"$f":"-IF($D462=0,0,IF($C462+$D462>Y$243,($E462+SUM($G462:X462))*(1/$D462*200%),$E462+SUM($G462:X462)))","v":0},{"$f":"-IF($D462=0,0,IF($C462+$D462>Z$243,($E462+SUM($G462:Y462))*(1/$D462*200%),$E462+SUM($G462:Y462)))","v":0},{"$f":"-IF($D462=0,0,IF($C462+$D462>AA$243,($E462+SUM($G462:Z462))*(1/$D462*200%),$E462+SUM($G462:Z462)))","v":0},{"$f":"-IF($D462=0,0,IF($C462+$D462>AB$243,($E462+SUM($G462:AA462))*(1/$D462*200%),$E462+SUM($G462:AA462)))","v":0},{"$f":"-IF($D462=0,0,IF($C462+$D462>AC$243,($E462+SUM($G462:AB462))*(1/$D462*200%),$E462+SUM($G462:AB462)))","v":0},{"$f":"-IF($D462=0,0,IF($C462+$D462>AD$243,($E462+SUM($G462:AC462))*(1/$D462*200%),$E462+SUM($G462:AC462)))","v":0},{"$f":"-IF($D462=0,0,IF($C462+$D462>AE$243,($E462+SUM($G462:AD462))*(1/$D462*200%),$E462+SUM($G462:AD462)))","v":0},{"$f":"-IF($D462=0,0,IF($C462+$D462>AF$243,($E462+SUM($G462:AE462))*(1/$D462*200%),$E462+SUM($G462:AE462)))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C463,$G$171:$AF$171,0))","v":2.7051500000000002},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D463=0,0,IF($C463+$D463>O$243,($E463+SUM($G463:N463))*(1/$D463*200%),$E463+SUM($G463:N463)))","v":-0.54103000000000001},{"$f":"-IF($D463=0,0,IF($C463+$D463>P$243,($E463+SUM($G463:O463))*(1/$D463*200%),$E463+SUM($G463:O463)))","v":-0.43282400000000004},{"$f":"-IF($D463=0,0,IF($C463+$D463>Q$243,($E463+SUM($G463:P463))*(1/$D463*200%),$E463+SUM($G463:P463)))","v":-0.34625920000000004},{"$f":"-IF($D463=0,0,IF($C463+$D463>R$243,($E463+SUM($G463:Q463))*(1/$D463*200%),$E463+SUM($G463:Q463)))","v":-0.27700736000000004},{"$f":"-IF($D463=0,0,IF($C463+$D463>S$243,($E463+SUM($G463:R463))*(1/$D463*200%),$E463+SUM($G463:R463)))","v":-0.22160588800000003},{"$f":"-IF($D463=0,0,IF($C463+$D463>T$243,($E463+SUM($G463:S463))*(1/$D463*200%),$E463+SUM($G463:S463)))","v":-0.17728471040000005},{"$f":"-IF($D463=0,0,IF($C463+$D463>U$243,($E463+SUM($G463:T463))*(1/$D463*200%),$E463+SUM($G463:T463)))","v":-0.14182776832000005},{"$f":"-IF($D463=0,0,IF($C463+$D463>V$243,($E463+SUM($G463:U463))*(1/$D463*200%),$E463+SUM($G463:U463)))","v":-0.113462214656},{"$f":"-IF($D463=0,0,IF($C463+$D463>W$243,($E463+SUM($G463:V463))*(1/$D463*200%),$E463+SUM($G463:V463)))","v":-9.0769771724800039E-2},{"$f":"-IF($D463=0,0,IF($C463+$D463>X$243,($E463+SUM($G463:W463))*(1/$D463*200%),$E463+SUM($G463:W463)))","v":-0.36307908689920021},{"$f":"-IF($D463=0,0,IF($C463+$D463>Y$243,($E463+SUM($G463:X463))*(1/$D463*200%),$E463+SUM($G463:X463)))","v":0},{"$f":"-IF($D463=0,0,IF($C463+$D463>Z$243,($E463+SUM($G463:Y463))*(1/$D463*200%),$E463+SUM($G463:Y463)))","v":0},{"$f":"-IF($D463=0,0,IF($C463+$D463>AA$243,($E463+SUM($G463:Z463))*(1/$D463*200%),$E463+SUM($G463:Z463)))","v":0},{"$f":"-IF($D463=0,0,IF($C463+$D463>AB$243,($E463+SUM($G463:AA463))*(1/$D463*200%),$E463+SUM($G463:AA463)))","v":0},{"$f":"-IF($D463=0,0,IF($C463+$D463>AC$243,($E463+SUM($G463:AB463))*(1/$D463*200%),$E463+SUM($G463:AB463)))","v":0},{"$f":"-IF($D463=0,0,IF($C463+$D463>AD$243,($E463+SUM($G463:AC463))*(1/$D463*200%),$E463+SUM($G463:AC463)))","v":0},{"$f":"-IF($D463=0,0,IF($C463+$D463>AE$243,($E463+SUM($G463:AD463))*(1/$D463*200%),$E463+SUM($G463:AD463)))","v":0},{"$f":"-IF($D463=0,0,IF($C463+$D463>AF$243,($E463+SUM($G463:AE463))*(1/$D463*200%),$E463+SUM($G463:AE463)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C464,$G$171:$AF$171,0))","v":2.6778499999999998},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D464=0,0,IF($C464+$D464>P$243,($E464+SUM($G464:O464))*(1/$D464*200%),$E464+SUM($G464:O464)))","v":-0.53556999999999999},{"$f":"-IF($D464=0,0,IF($C464+$D464>Q$243,($E464+SUM($G464:P464))*(1/$D464*200%),$E464+SUM($G464:P464)))","v":-0.428456},{"$f":"-IF($D464=0,0,IF($C464+$D464>R$243,($E464+SUM($G464:Q464))*(1/$D464*200%),$E464+SUM($G464:Q464)))","v":-0.34276479999999998},{"$f":"-IF($D464=0,0,IF($C464+$D464>S$243,($E464+SUM($G464:R464))*(1/$D464*200%),$E464+SUM($G464:R464)))","v":-0.27421183999999998},{"$f":"-IF($D464=0,0,IF($C464+$D464>T$243,($E464+SUM($G464:S464))*(1/$D464*200%),$E464+SUM($G464:S464)))","v":-0.21936947200000001},{"$f":"-IF($D464=0,0,IF($C464+$D464>U$243,($E464+SUM($G464:T464))*(1/$D464*200%),$E464+SUM($G464:T464)))","v":-0.17549557760000001},{"$f":"-IF($D464=0,0,IF($C464+$D464>V$243,($E464+SUM($G464:U464))*(1/$D464*200%),$E464+SUM($G464:U464)))","v":-0.14039646208000001},{"$f":"-IF($D464=0,0,IF($C464+$D464>W$243,($E464+SUM($G464:V464))*(1/$D464*200%),$E464+SUM($G464:V464)))","v":-0.11231716966400002},{"$f":"-IF($D464=0,0,IF($C464+$D464>X$243,($E464+SUM($G464:W464))*(1/$D464*200%),$E464+SUM($G464:W464)))","v":-8.985373573119998E-2},{"$f":"-IF($D464=0,0,IF($C464+$D464>Y$243,($E464+SUM($G464:X464))*(1/$D464*200%),$E464+SUM($G464:X464)))","v":-0.3594149429247997},{"$f":"-IF($D464=0,0,IF($C464+$D464>Z$243,($E464+SUM($G464:Y464))*(1/$D464*200%),$E464+SUM($G464:Y464)))","v":0},{"$f":"-IF($D464=0,0,IF($C464+$D464>AA$243,($E464+SUM($G464:Z464))*(1/$D464*200%),$E464+SUM($G464:Z464)))","v":0},{"$f":"-IF($D464=0,0,IF($C464+$D464>AB$243,($E464+SUM($G464:AA464))*(1/$D464*200%),$E464+SUM($G464:AA464)))","v":0},{"$f":"-IF($D464=0,0,IF($C464+$D464>AC$243,($E464+SUM($G464:AB464))*(1/$D464*200%),$E464+SUM($G464:AB464)))","v":0},{"$f":"-IF($D464=0,0,IF($C464+$D464>AD$243,($E464+SUM($G464:AC464))*(1/$D464*200%),$E464+SUM($G464:AC464)))","v":0},{"$f":"-IF($D464=0,0,IF($C464+$D464>AE$243,($E464+SUM($G464:AD464))*(1/$D464*200%),$E464+SUM($G464:AD464)))","v":0},{"$f":"-IF($D464=0,0,IF($C464+$D464>AF$243,($E464+SUM($G464:AE464))*(1/$D464*200%),$E464+SUM($G464:AE464)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C465,$G$171:$AF$171,0))","v":3.702},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D465=0,0,IF($C465+$D465>Q$243,($E465+SUM($G465:P465))*(1/$D465*200%),$E465+SUM($G465:P465)))","v":-0.74040000000000006},{"$f":"-IF($D465=0,0,IF($C465+$D465>R$243,($E465+SUM($G465:Q465))*(1/$D465*200%),$E465+SUM($G465:Q465)))","v":-0.59231999999999996},{"$f":"-IF($D465=0,0,IF($C465+$D465>S$243,($E465+SUM($G465:R465))*(1/$D465*200%),$E465+SUM($G465:R465)))","v":-0.473856},{"$f":"-IF($D465=0,0,IF($C465+$D465>T$243,($E465+SUM($G465:S465))*(1/$D465*200%),$E465+SUM($G465:S465)))","v":-0.3790848},{"$f":"-IF($D465=0,0,IF($C465+$D465>U$243,($E465+SUM($G465:T465))*(1/$D465*200%),$E465+SUM($G465:T465)))","v":-0.30326784000000001},{"$f":"-IF($D465=0,0,IF($C465+$D465>V$243,($E465+SUM($G465:U465))*(1/$D465*200%),$E465+SUM($G465:U465)))","v":-0.24261427199999996},{"$f":"-IF($D465=0,0,IF($C465+$D465>W$243,($E465+SUM($G465:V465))*(1/$D465*200%),$E465+SUM($G465:V465)))","v":-0.19409141759999998},{"$f":"-IF($D465=0,0,IF($C465+$D465>X$243,($E465+SUM($G465:W465))*(1/$D465*200%),$E465+SUM($G465:W465)))","v":-0.15527313407999996},{"$f":"-IF($D465=0,0,IF($C465+$D465>Y$243,($E465+SUM($G465:X465))*(1/$D465*200%),$E465+SUM($G465:X465)))","v":-0.12421850726399999},{"$f":"-IF($D465=0,0,IF($C465+$D465>Z$243,($E465+SUM($G465:Y465))*(1/$D465*200%),$E465+SUM($G465:Y465)))","v":-0.49687402905599987},{"$f":"-IF($D465=0,0,IF($C465+$D465>AA$243,($E465+SUM($G465:Z465))*(1/$D465*200%),$E465+SUM($G465:Z465)))","v":0},{"$f":"-IF($D465=0,0,IF($C465+$D465>AB$243,($E465+SUM($G465:AA465))*(1/$D465*200%),$E465+SUM($G465:AA465)))","v":0},{"$f":"-IF($D465=0,0,IF($C465+$D465>AC$243,($E465+SUM($G465:AB465))*(1/$D465*200%),$E465+SUM($G465:AB465)))","v":0},{"$f":"-IF($D465=0,0,IF($C465+$D465>AD$243,($E465+SUM($G465:AC465))*(1/$D465*200%),$E465+SUM($G465:AC465)))","v":0},{"$f":"-IF($D465=0,0,IF($C465+$D465>AE$243,($E465+SUM($G465:AD465))*(1/$D465*200%),$E465+SUM($G465:AD465)))","v":0},{"$f":"-IF($D465=0,0,IF($C465+$D465>AF$243,($E465+SUM($G465:AE465))*(1/$D465*200%),$E465+SUM($G465:AE465)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C466,$G$171:$AF$171,0))","v":5.0640000000000001},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D466=0,0,IF($C466+$D466>R$243,($E466+SUM($G466:Q466))*(1/$D466*200%),$E466+SUM($G466:Q466)))","v":-1.0128000000000001},{"$f":"-IF($D466=0,0,IF($C466+$D466>S$243,($E466+SUM($G466:R466))*(1/$D466*200%),$E466+SUM($G466:R466)))","v":-0.81023999999999996},{"$f":"-IF($D466=0,0,IF($C466+$D466>T$243,($E466+SUM($G466:S466))*(1/$D466*200%),$E466+SUM($G466:S466)))","v":-0.64819199999999999},{"$f":"-IF($D466=0,0,IF($C466+$D466>U$243,($E466+SUM($G466:T466))*(1/$D466*200%),$E466+SUM($G466:T466)))","v":-0.51855360000000006},{"$f":"-IF($D466=0,0,IF($C466+$D466>V$243,($E466+SUM($G466:U466))*(1/$D466*200%),$E466+SUM($G466:U466)))","v":-0.41484287999999997},{"$f":"-IF($D466=0,0,IF($C466+$D466>W$243,($E466+SUM($G466:V466))*(1/$D466*200%),$E466+SUM($G466:V466)))","v":-0.33187430399999995},{"$f":"-IF($D466=0,0,IF($C466+$D466>X$243,($E466+SUM($G466:W466))*(1/$D466*200%),$E466+SUM($G466:W466)))","v":-0.26549944319999996},{"$f":"-IF($D466=0,0,IF($C466+$D466>Y$243,($E466+SUM($G466:X466))*(1/$D466*200%),$E466+SUM($G466:X466)))","v":-0.21239955455999998},{"$f":"-IF($D466=0,0,IF($C466+$D466>Z$243,($E466+SUM($G466:Y466))*(1/$D466*200%),$E466+SUM($G466:Y466)))","v":-0.16991964364799994},{"$f":"-IF($D466=0,0,IF($C466+$D466>AA$243,($E466+SUM($G466:Z466))*(1/$D466*200%),$E466+SUM($G466:Z466)))","v":-0.67967857459199976},{"$f":"-IF($D466=0,0,IF($C466+$D466>AB$243,($E466+SUM($G466:AA466))*(1/$D466*200%),$E466+SUM($G466:AA466)))","v":0},{"$f":"-IF($D466=0,0,IF($C466+$D466>AC$243,($E466+SUM($G466:AB466))*(1/$D466*200%),$E466+SUM($G466:AB466)))","v":0},{"$f":"-IF($D466=0,0,IF($C466+$D466>AD$243,($E466+SUM($G466:AC466))*(1/$D466*200%),$E466+SUM($G466:AC466)))","v":0},{"$f":"-IF($D466=0,0,IF($C466+$D466>AE$243,($E466+SUM($G466:AD466))*(1/$D466*200%),$E466+SUM($G466:AD466)))","v":0},{"$f":"-IF($D466=0,0,IF($C466+$D466>AF$243,($E466+SUM($G466:AE466))*(1/$D466*200%),$E466+SUM($G466:AE466)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C467,$G$171:$AF$171,0))","v":3.3999888549833339},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D467=0,0,IF($C467+$D467>S$243,($E467+SUM($G467:R467))*(1/$D467*200%),$E467+SUM($G467:R467)))","v":-0.67999777099666681},{"$f":"-IF($D467=0,0,IF($C467+$D467>T$243,($E467+SUM($G467:S467))*(1/$D467*200%),$E467+SUM($G467:S467)))","v":-0.54399821679733351},{"$f":"-IF($D467=0,0,IF($C467+$D467>U$243,($E467+SUM($G467:T467))*(1/$D467*200%),$E467+SUM($G467:T467)))","v":-0.43519857343786672},{"$f":"-IF($D467=0,0,IF($C467+$D467>V$243,($E467+SUM($G467:U467))*(1/$D467*200%),$E467+SUM($G467:U467)))","v":-0.3481588587502934},{"$f":"-IF($D467=0,0,IF($C467+$D467>W$243,($E467+SUM($G467:V467))*(1/$D467*200%),$E467+SUM($G467:V467)))","v":-0.27852708700023471},{"$f":"-IF($D467=0,0,IF($C467+$D467>X$243,($E467+SUM($G467:W467))*(1/$D467*200%),$E467+SUM($G467:W467)))","v":-0.22282166960018782},{"$f":"-IF($D467=0,0,IF($C467+$D467>Y$243,($E467+SUM($G467:X467))*(1/$D467*200%),$E467+SUM($G467:X467)))","v":-0.17825733568015023},{"$f":"-IF($D467=0,0,IF($C467+$D467>Z$243,($E467+SUM($G467:Y467))*(1/$D467*200%),$E467+SUM($G467:Y467)))","v":-0.14260586854412019},{"$f":"-IF($D467=0,0,IF($C467+$D467>AA$243,($E467+SUM($G467:Z467))*(1/$D467*200%),$E467+SUM($G467:Z467)))","v":-0.11408469483529614},{"$f":"-IF($D467=0,0,IF($C467+$D467>AB$243,($E467+SUM($G467:AA467))*(1/$D467*200%),$E467+SUM($G467:AA467)))","v":-0.45633877934118461},{"$f":"-IF($D467=0,0,IF($C467+$D467>AC$243,($E467+SUM($G467:AB467))*(1/$D467*200%),$E467+SUM($G467:AB467)))","v":0},{"$f":"-IF($D467=0,0,IF($C467+$D467>AD$243,($E467+SUM($G467:AC467))*(1/$D467*200%),$E467+SUM($G467:AC467)))","v":0},{"$f":"-IF($D467=0,0,IF($C467+$D467>AE$243,($E467+SUM($G467:AD467))*(1/$D467*200%),$E467+SUM($G467:AD467)))","v":0},{"$f":"-IF($D467=0,0,IF($C467+$D467>AF$243,($E467+SUM($G467:AE467))*(1/$D467*200%),$E467+SUM($G467:AE467)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C468,$G$171:$AF$171,0))","v":3.8882443281100847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D468=0,0,IF($C468+$D468>T$243,($E468+SUM($G468:S468))*(1/$D468*200%),$E468+SUM($G468:S468)))","v":-0.77764886562201696},{"$f":"-IF($D468=0,0,IF($C468+$D468>U$243,($E468+SUM($G468:T468))*(1/$D468*200%),$E468+SUM($G468:T468)))","v":-0.62211909249761366},{"$f":"-IF($D468=0,0,IF($C468+$D468>V$243,($E468+SUM($G468:U468))*(1/$D468*200%),$E468+SUM($G468:U468)))","v":-0.49769527399809088},{"$f":"-IF($D468=0,0,IF($C468+$D468>W$243,($E468+SUM($G468:V468))*(1/$D468*200%),$E468+SUM($G468:V468)))","v":-0.39815621919847266},{"$f":"-IF($D468=0,0,IF($C468+$D468>X$243,($E468+SUM($G468:W468))*(1/$D468*200%),$E468+SUM($G468:W468)))","v":-0.31852497535877816},{"$f":"-IF($D468=0,0,IF($C468+$D468>Y$243,($E468+SUM($G468:X468))*(1/$D468*200%),$E468+SUM($G468:X468)))","v":-0.25481998028702252},{"$f":"-IF($D468=0,0,IF($C468+$D468>Z$243,($E468+SUM($G468:Y468))*(1/$D468*200%),$E468+SUM($G468:Y468)))","v":-0.20385598422961798},{"$f":"-IF($D468=0,0,IF($C468+$D468>AA$243,($E468+SUM($G468:Z468))*(1/$D468*200%),$E468+SUM($G468:Z468)))","v":-0.16308478738369436},{"$f":"-IF($D468=0,0,IF($C468+$D468>AB$243,($E468+SUM($G468:AA468))*(1/$D468*200%),$E468+SUM($G468:AA468)))","v":-0.13046782990695549},{"$f":"-IF($D468=0,0,IF($C468+$D468>AC$243,($E468+SUM($G468:AB468))*(1/$D468*200%),$E468+SUM($G468:AB468)))","v":-0.52187131962782196},{"$f":"-IF($D468=0,0,IF($C468+$D468>AD$243,($E468+SUM($G468:AC468))*(1/$D468*200%),$E468+SUM($G468:AC468)))","v":0},{"$f":"-IF($D468=0,0,IF($C468+$D468>AE$243,($E468+SUM($G468:AD468))*(1/$D468*200%),$E468+SUM($G468:AD468)))","v":0},{"$f":"-IF($D468=0,0,IF($C468+$D468>AF$243,($E468+SUM($G468:AE468))*(1/$D468*200%),$E468+SUM($G468:AE468)))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C469,$G$171:$AF$171,0))","v":4.802802640163895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D469=0,0,IF($C469+$D469>U$243,($E469+SUM($G469:T469))*(1/$D469*200%),$E469+SUM($G469:T469)))","v":-0.96056052803277903},{"$f":"-IF($D469=0,0,IF($C469+$D469>V$243,($E469+SUM($G469:U469))*(1/$D469*200%),$E469+SUM($G469:U469)))","v":-0.76844842242622324},{"$f":"-IF($D469=0,0,IF($C469+$D469>W$243,($E469+SUM($G469:V469))*(1/$D469*200%),$E469+SUM($G469:V469)))","v":-0.61475873794097857},{"$f":"-IF($D469=0,0,IF($C469+$D469>X$243,($E469+SUM($G469:W469))*(1/$D469*200%),$E469+SUM($G469:W469)))","v":-0.49180699035278286},{"$f":"-IF($D469=0,0,IF($C469+$D469>Y$243,($E469+SUM($G469:X469))*(1/$D469*200%),$E469+SUM($G469:X469)))","v":-0.39344559228222631},{"$f":"-IF($D469=0,0,IF($C469+$D469>Z$243,($E469+SUM($G469:Y469))*(1/$D469*200%),$E469+SUM($G469:Y469)))","v":-0.31475647382578109},{"$f":"-IF($D469=0,0,IF($C469+$D469>AA$243,($E469+SUM($G469:Z469))*(1/$D469*200%),$E469+SUM($G469:Z469)))","v":-0.25180517906062488},{"$f":"-IF($D469=0,0,IF($C469+$D469>AB$243,($E469+SUM($G469:AA469))*(1/$D469*200%),$E469+SUM($G469:AA469)))","v":-0.20144414324849988},{"$f":"-IF($D469=0,0,IF($C469+$D469>AC$243,($E469+SUM($G469:AB469))*(1/$D469*200%),$E469+SUM($G469:AB469)))","v":-0.16115531459879995},{"$f":"-IF($D469=0,0,IF($C469+$D469>AD$243,($E469+SUM($G469:AC469))*(1/$D469*200%),$E469+SUM($G469:AC469)))","v":-0.64462125839519935},{"$f":"-IF($D469=0,0,IF($C469+$D469>AE$243,($E469+SUM($G469:AD469))*(1/$D469*200%),$E469+SUM($G469:AD469)))","v":0},{"$f":"-IF($D469=0,0,IF($C469+$D469>AF$243,($E469+SUM($G469:AE469))*(1/$D469*200%),$E469+SUM($G469:AE469)))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C470,$G$171:$AF$171,0))","v":4.5385596552000615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D470=0,0,IF($C470+$D470>V$243,($E470+SUM($G470:U470))*(1/$D470*200%),$E470+SUM($G470:U470)))","v":-0.90771193104001235},{"$f":"-IF($D470=0,0,IF($C470+$D470>W$243,($E470+SUM($G470:V470))*(1/$D470*200%),$E470+SUM($G470:V470)))","v":-0.72616954483200991},{"$f":"-IF($D470=0,0,IF($C470+$D470>X$243,($E470+SUM($G470:W470))*(1/$D470*200%),$E470+SUM($G470:W470)))","v":-0.58093563586560781},{"$f":"-IF($D470=0,0,IF($C470+$D470>Y$243,($E470+SUM($G470:X470))*(1/$D470*200%),$E470+SUM($G470:X470)))","v":-0.4647485086924863},{"$f":"-IF($D470=0,0,IF($C470+$D470>Z$243,($E470+SUM($G470:Y470))*(1/$D470*200%),$E470+SUM($G470:Y470)))","v":-0.37179880695398904},{"$f":"-IF($D470=0,0,IF($C470+$D470>AA$243,($E470+SUM($G470:Z470))*(1/$D470*200%),$E470+SUM($G470:Z470)))","v":-0.29743904556319123},{"$f":"-IF($D470=0,0,IF($C470+$D470>AB$243,($E470+SUM($G470:AA470))*(1/$D470*200%),$E470+SUM($G470:AA470)))","v":-0.23795123645055299},{"$f":"-IF($D470=0,0,IF($C470+$D470>AC$243,($E470+SUM($G470:AB470))*(1/$D470*200%),$E470+SUM($G470:AB470)))","v":-0.19036098916044236},{"$f":"-IF($D470=0,0,IF($C470+$D470>AD$243,($E470+SUM($G470:AC470))*(1/$D470*200%),$E470+SUM($G470:AC470)))","v":-0.15228879132835385},{"$f":"-IF($D470=0,0,IF($C470+$D470>AE$243,($E470+SUM($G470:AD470))*(1/$D470*200%),$E470+SUM($G470:AD470)))","v":-0.60915516531341529},{"$f":"-IF($D470=0,0,IF($C470+$D470>AF$243,($E470+SUM($G470:AE470))*(1/$D470*200%),$E470+SUM($G470:AE470)))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C471,$G$171:$AF$171,0))","v":4.2351763905361546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D471=0,0,IF($C471+$D471>W$243,($E471+SUM($G471:V471))*(1/$D471*200%),$E471+SUM($G471:V471)))","v":-0.847035278107231},{"$f":"-IF($D471=0,0,IF($C471+$D471>X$243,($E471+SUM($G471:W471))*(1/$D471*200%),$E471+SUM($G471:W471)))","v":-0.6776282224857848},{"$f":"-IF($D471=0,0,IF($C471+$D471>Y$243,($E471+SUM($G471:X471))*(1/$D471*200%),$E471+SUM($G471:X471)))","v":-0.54210257798862782},{"$f":"-IF($D471=0,0,IF($C471+$D471>Z$243,($E471+SUM($G471:Y471))*(1/$D471*200%),$E471+SUM($G471:Y471)))","v":-0.43368206239090218},{"$f":"-IF($D471=0,0,IF($C471+$D471>AA$243,($E471+SUM($G471:Z471))*(1/$D471*200%),$E471+SUM($G471:Z471)))","v":-0.3469456499127217},{"$f":"-IF($D471=0,0,IF($C471+$D471>AB$243,($E471+SUM($G471:AA471))*(1/$D471*200%),$E471+SUM($G471:AA471)))","v":-0.27755651993017738},{"$f":"-IF($D471=0,0,IF($C471+$D471>AC$243,($E471+SUM($G471:AB471))*(1/$D471*200%),$E471+SUM($G471:AB471)))","v":-0.22204521594414192},{"$f":"-IF($D471=0,0,IF($C471+$D471>AD$243,($E471+SUM($G471:AC471))*(1/$D471*200%),$E471+SUM($G471:AC471)))","v":-0.17763617275531357},{"$f":"-IF($D471=0,0,IF($C471+$D471>AE$243,($E471+SUM($G471:AD471))*(1/$D471*200%),$E471+SUM($G471:AD471)))","v":-0.14210893820425083},{"$f":"-IF($D471=0,0,IF($C471+$D471>AF$243,($E471+SUM($G471:AE471))*(1/$D471*200%),$E471+SUM($G471:AE471)))","v":-0.56843575281700343}]
[null,null,2023,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C472,$G$171:$AF$171,0))","v":17.59965803828937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D472=0,0,IF($C472+$D472>X$243,($E472+SUM($G472:W472))*(1/$D472*200%),$E472+SUM($G472:W472)))","v":-3.5199316076578739},{"$f":"-IF($D472=0,0,IF($C472+$D472>Y$243,($E472+SUM($G472:X472))*(1/$D472*200%),$E472+SUM($G472:X472)))","v":-2.8159452861262992},{"$f":"-IF($D472=0,0,IF($C472+$D472>Z$243,($E472+SUM($G472:Y472))*(1/$D472*200%),$E472+SUM($G472:Y472)))","v":-2.2527562289010397},{"$f":"-IF($D472=0,0,IF($C472+$D472>AA$243,($E472+SUM($G472:Z472))*(1/$D472*200%),$E472+SUM($G472:Z472)))","v":-1.8022049831208315},{"$f":"-IF($D472=0,0,IF($C472+$D472>AB$243,($E472+SUM($G472:AA472))*(1/$D472*200%),$E472+SUM($G472:AA472)))","v":-1.4417639864966654},{"$f":"-IF($D472=0,0,IF($C472+$D472>AC$243,($E472+SUM($G472:AB472))*(1/$D472*200%),$E472+SUM($G472:AB472)))","v":-1.1534111891973322},{"$f":"-IF($D472=0,0,IF($C472+$D472>AD$243,($E472+SUM($G472:AC472))*(1/$D472*200%),$E472+SUM($G472:AC472)))","v":-0.92272895135786581},{"$f":"-IF($D472=0,0,IF($C472+$D472>AE$243,($E472+SUM($G472:AD472))*(1/$D472*200%),$E472+SUM($G472:AD472)))","v":-0.73818316108629256},{"$f":"-IF($D472=0,0,IF($C472+$D472>AF$243,($E472+SUM($G472:AE472))*(1/$D472*200%),$E472+SUM($G472:AE472)))","v":-0.59054652886903403}]
[null,null,2024,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C473,$G$171:$AF$171,0))","v":20.108663781996821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D473=0,0,IF($C473+$D473>Y$243,($E473+SUM($G473:X473))*(1/$D473*200%),$E473+SUM($G473:X473)))","v":-4.0217327563993646},{"$f":"-IF($D473=0,0,IF($C473+$D473>Z$243,($E473+SUM($G473:Y473))*(1/$D473*200%),$E473+SUM($G473:Y473)))","v":-3.2173862051194919},{"$f":"-IF($D473=0,0,IF($C473+$D473>AA$243,($E473+SUM($G473:Z473))*(1/$D473*200%),$E473+SUM($G473:Z473)))","v":-2.573908964095593},{"$f":"-IF($D473=0,0,IF($C473+$D473>AB$243,($E473+SUM($G473:AA473))*(1/$D473*200%),$E473+SUM($G473:AA473)))","v":-2.0591271712764745},{"$f":"-IF($D473=0,0,IF($C473+$D473>AC$243,($E473+SUM($G473:AB473))*(1/$D473*200%),$E473+SUM($G473:AB473)))","v":-1.6473017370211798},{"$f":"-IF($D473=0,0,IF($C473+$D473>AD$243,($E473+SUM($G473:AC473))*(1/$D473*200%),$E473+SUM($G473:AC473)))","v":-1.3178413896169439},{"$f":"-IF($D473=0,0,IF($C473+$D473>AE$243,($E473+SUM($G473:AD473))*(1/$D473*200%),$E473+SUM($G473:AD473)))","v":-1.0542731116935549},{"$f":"-IF($D473=0,0,IF($C473+$D473>AF$243,($E473+SUM($G473:AE473))*(1/$D473*200%),$E473+SUM($G473:AE473)))","v":-0.84341848935484409}]
[null,null,2025,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C474,$G$171:$AF$171,0))","v":17.14897743840789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D474=0,0,IF($C474+$D474>Z$243,($E474+SUM($G474:Y474))*(1/$D474*200%),$E474+SUM($G474:Y474)))","v":-3.4297954876815782},{"$f":"-IF($D474=0,0,IF($C474+$D474>AA$243,($E474+SUM($G474:Z474))*(1/$D474*200%),$E474+SUM($G474:Z474)))","v":-2.7438363901452627},{"$f":"-IF($D474=0,0,IF($C474+$D474>AB$243,($E474+SUM($G474:AA474))*(1/$D474*200%),$E474+SUM($G474:AA474)))","v":-2.1950691121162098},{"$f":"-IF($D474=0,0,IF($C474+$D474>AC$243,($E474+SUM($G474:AB474))*(1/$D474*200%),$E474+SUM($G474:AB474)))","v":-1.756055289692968},{"$f":"-IF($D474=0,0,IF($C474+$D474>AD$243,($E474+SUM($G474:AC474))*(1/$D474*200%),$E474+SUM($G474:AC474)))","v":-1.4048442317543743},{"$f":"-IF($D474=0,0,IF($C474+$D474>AE$243,($E474+SUM($G474:AD474))*(1/$D474*200%),$E474+SUM($G474:AD474)))","v":-1.1238753854034993},{"$f":"-IF($D474=0,0,IF($C474+$D474>AF$243,($E474+SUM($G474:AE474))*(1/$D474*200%),$E474+SUM($G474:AE474)))","v":-0.89910030832279952}]
[null,null,2026,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C475,$G$171:$AF$171,0))","v":17.00998428124436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D475=0,0,IF($C475+$D475>AA$243,($E475+SUM($G475:Z475))*(1/$D475*200%),$E475+SUM($G475:Z475)))","v":-3.4019968562488723},{"$f":"-IF($D475=0,0,IF($C475+$D475>AB$243,($E475+SUM($G475:AA475))*(1/$D475*200%),$E475+SUM($G475:AA475)))","v":-2.7215974849990978},{"$f":"-IF($D475=0,0,IF($C475+$D475>AC$243,($E475+SUM($G475:AB475))*(1/$D475*200%),$E475+SUM($G475:AB475)))","v":-2.1772779879992785},{"$f":"-IF($D475=0,0,IF($C475+$D475>AD$243,($E475+SUM($G475:AC475))*(1/$D475*200%),$E475+SUM($G475:AC475)))","v":-1.7418223903994225},{"$f":"-IF($D475=0,0,IF($C475+$D475>AE$243,($E475+SUM($G475:AD475))*(1/$D475*200%),$E475+SUM($G475:AD475)))","v":-1.3934579123195381},{"$f":"-IF($D475=0,0,IF($C475+$D475>AF$243,($E475+SUM($G475:AE475))*(1/$D475*200%),$E475+SUM($G475:AE475)))","v":-1.1147663298556303}]
[null,null,2027,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C476,$G$171:$AF$171,0))","v":18.422725385171045},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D476=0,0,IF($C476+$D476>AB$243,($E476+SUM($G476:AA476))*(1/$D476*200%),$E476+SUM($G476:AA476)))","v":-3.6845450770342092},{"$f":"-IF($D476=0,0,IF($C476+$D476>AC$243,($E476+SUM($G476:AB476))*(1/$D476*200%),$E476+SUM($G476:AB476)))","v":-2.9476360616273674},{"$f":"-IF($D476=0,0,IF($C476+$D476>AD$243,($E476+SUM($G476:AC476))*(1/$D476*200%),$E476+SUM($G476:AC476)))","v":-2.3581088493018938},{"$f":"-IF($D476=0,0,IF($C476+$D476>AE$243,($E476+SUM($G476:AD476))*(1/$D476*200%),$E476+SUM($G476:AD476)))","v":-1.8864870794415152},{"$f":"-IF($D476=0,0,IF($C476+$D476>AF$243,($E476+SUM($G476:AE476))*(1/$D476*200%),$E476+SUM($G476:AE476)))","v":-1.509189663553212}]
[null,null,2028,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C477,$G$171:$AF$171,0))","v":18.656171196998912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D477=0,0,IF($C477+$D477>AC$243,($E477+SUM($G477:AB477))*(1/$D477*200%),$E477+SUM($G477:AB477)))","v":-3.7312342393997824},{"$f":"-IF($D477=0,0,IF($C477+$D477>AD$243,($E477+SUM($G477:AC477))*(1/$D477*200%),$E477+SUM($G477:AC477)))","v":-2.9849873915198262},{"$f":"-IF($D477=0,0,IF($C477+$D477>AE$243,($E477+SUM($G477:AD477))*(1/$D477*200%),$E477+SUM($G477:AD477)))","v":-2.3879899132158608},{"$f":"-IF($D477=0,0,IF($C477+$D477>AF$243,($E477+SUM($G477:AE477))*(1/$D477*200%),$E477+SUM($G477:AE477)))","v":-1.9103919305726884}]
[null,null,2029,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C478,$G$171:$AF$171,0))","v":18.999444747023691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D478=0,0,IF($C478+$D478>AD$243,($E478+SUM($G478:AC478))*(1/$D478*200%),$E478+SUM($G478:AC478)))","v":-3.7998889494047385},{"$f":"-IF($D478=0,0,IF($C478+$D478>AE$243,($E478+SUM($G478:AD478))*(1/$D478*200%),$E478+SUM($G478:AD478)))","v":-3.0399111595237907},{"$f":"-IF($D478=0,0,IF($C478+$D478>AF$243,($E478+SUM($G478:AE478))*(1/$D478*200%),$E478+SUM($G478:AE478)))","v":-2.4319289276190328}]
[null,null,2030,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C479,$G$171:$AF$171,0))","v":19.349034530368925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D479=0,0,IF($C479+$D479>AE$243,($E479+SUM($G479:AD479))*(1/$D479*200%),$E479+SUM($G479:AD479)))","v":-3.8698069060737854},{"$f":"-IF($D479=0,0,IF($C479+$D479>AF$243,($E479+SUM($G479:AE479))*(1/$D479*200%),$E479+SUM($G479:AE479)))","v":-3.095845524859028}]
[null,null,2031,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C480,$G$171:$AF$171,0))","v":19.705056765727715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D480=0,0,IF($C480+$D480>AF$243,($E480+SUM($G480:AE480))*(1/$D480*200%),$E480+SUM($G480:AE480)))","v":-3.9410113531455431}]
[null,null,2032,{"$f":"VLOOKUP(B454,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B454,$B$187:$B$197,0),MATCH($C481,$G$171:$AF$171,0))","v":20.067629810217102}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E462:E481)-SUM(M194:AF194),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G455:G481)","v":0},{"$f":"SUM(H455:H481)","v":0},0,0,0,0,-2.0003020718969213,-2.8288797336982063,-2.7932265121883129,-2.7506819923024657,-3.1678754005006255,-3.8090986325006249,-3.9892749890972916,-4.2310671689999761,-4.6074125753328845,-4.8556403034064441,-4.8191798620706559,-6.6853545012314157,-9.3670850422049767,-11.033430790350522,-12.374985124958087,-13.405861340800026,-14.508349344269115,-15.504768375833933,-16.245248732275506,-16.904634808968815]
[]
[null,"Other distribution non-network","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B484,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":-18.454768830050064},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B484,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":-8.6313952245755061},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B484,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":-6.0770146958855866},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B484,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":-5.9016318712810723},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B484,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q485,Q485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R485,R485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S485,S485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T485,T485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U485,U485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V485,V485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W485,W485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X485,X485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y485,Y485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z485,Z485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":-5.755316444966085},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA485,AA485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":-2.3238212037574817},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB485,AB485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC485,AC485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD485,AD485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE485,AE485,-INDEX($R$101:$AF$111,MATCH(B484,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C492,$G$171:$AF$171,0))","v":18.261665669376693},null,null,null,null,null,null,null,null,{"$f":"-IF($D492=0,0,IF($C492+$D492>N$243,($E492+SUM($G492:M492))*(1/$D492*200%),$E492+SUM($G492:M492)))","v":-3.6523331338753389},{"$f":"-IF($D492=0,0,IF($C492+$D492>O$243,($E492+SUM($G492:N492))*(1/$D492*200%),$E492+SUM($G492:N492)))","v":-2.9218665071002712},{"$f":"-IF($D492=0,0,IF($C492+$D492>P$243,($E492+SUM($G492:O492))*(1/$D492*200%),$E492+SUM($G492:O492)))","v":-2.3374932056802167},{"$f":"-IF($D492=0,0,IF($C492+$D492>Q$243,($E492+SUM($G492:P492))*(1/$D492*200%),$E492+SUM($G492:P492)))","v":-1.8699945645441733},{"$f":"-IF($D492=0,0,IF($C492+$D492>R$243,($E492+SUM($G492:Q492))*(1/$D492*200%),$E492+SUM($G492:Q492)))","v":-1.4959956516353388},{"$f":"-IF($D492=0,0,IF($C492+$D492>S$243,($E492+SUM($G492:R492))*(1/$D492*200%),$E492+SUM($G492:R492)))","v":-1.196796521308271},{"$f":"-IF($D492=0,0,IF($C492+$D492>T$243,($E492+SUM($G492:S492))*(1/$D492*200%),$E492+SUM($G492:S492)))","v":-0.957437217046617},{"$f":"-IF($D492=0,0,IF($C492+$D492>U$243,($E492+SUM($G492:T492))*(1/$D492*200%),$E492+SUM($G492:T492)))","v":-0.76594977363729344},{"$f":"-IF($D492=0,0,IF($C492+$D492>V$243,($E492+SUM($G492:U492))*(1/$D492*200%),$E492+SUM($G492:U492)))","v":-0.61275981890983466},{"$f":"-IF($D492=0,0,IF($C492+$D492>W$243,($E492+SUM($G492:V492))*(1/$D492*200%),$E492+SUM($G492:V492)))","v":-2.4510392756393387},{"$f":"-IF($D492=0,0,IF($C492+$D492>X$243,($E492+SUM($G492:W492))*(1/$D492*200%),$E492+SUM($G492:W492)))","v":0},{"$f":"-IF($D492=0,0,IF($C492+$D492>Y$243,($E492+SUM($G492:X492))*(1/$D492*200%),$E492+SUM($G492:X492)))","v":0},{"$f":"-IF($D492=0,0,IF($C492+$D492>Z$243,($E492+SUM($G492:Y492))*(1/$D492*200%),$E492+SUM($G492:Y492)))","v":0},{"$f":"-IF($D492=0,0,IF($C492+$D492>AA$243,($E492+SUM($G492:Z492))*(1/$D492*200%),$E492+SUM($G492:Z492)))","v":0},{"$f":"-IF($D492=0,0,IF($C492+$D492>AB$243,($E492+SUM($G492:AA492))*(1/$D492*200%),$E492+SUM($G492:AA492)))","v":0},{"$f":"-IF($D492=0,0,IF($C492+$D492>AC$243,($E492+SUM($G492:AB492))*(1/$D492*200%),$E492+SUM($G492:AB492)))","v":0},{"$f":"-IF($D492=0,0,IF($C492+$D492>AD$243,($E492+SUM($G492:AC492))*(1/$D492*200%),$E492+SUM($G492:AC492)))","v":0},{"$f":"-IF($D492=0,0,IF($C492+$D492>AE$243,($E492+SUM($G492:AD492))*(1/$D492*200%),$E492+SUM($G492:AD492)))","v":0},{"$f":"-IF($D492=0,0,IF($C492+$D492>AF$243,($E492+SUM($G492:AE492))*(1/$D492*200%),$E492+SUM($G492:AE492)))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C493,$G$171:$AF$171,0))","v":2.5169999999999999},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D493=0,0,IF($C493+$D493>O$243,($E493+SUM($G493:N493))*(1/$D493*200%),$E493+SUM($G493:N493)))","v":-0.50339999999999996},{"$f":"-IF($D493=0,0,IF($C493+$D493>P$243,($E493+SUM($G493:O493))*(1/$D493*200%),$E493+SUM($G493:O493)))","v":-0.40271999999999997},{"$f":"-IF($D493=0,0,IF($C493+$D493>Q$243,($E493+SUM($G493:P493))*(1/$D493*200%),$E493+SUM($G493:P493)))","v":-0.32217600000000002},{"$f":"-IF($D493=0,0,IF($C493+$D493>R$243,($E493+SUM($G493:Q493))*(1/$D493*200%),$E493+SUM($G493:Q493)))","v":-0.25774080000000005},{"$f":"-IF($D493=0,0,IF($C493+$D493>S$243,($E493+SUM($G493:R493))*(1/$D493*200%),$E493+SUM($G493:R493)))","v":-0.20619264000000001},{"$f":"-IF($D493=0,0,IF($C493+$D493>T$243,($E493+SUM($G493:S493))*(1/$D493*200%),$E493+SUM($G493:S493)))","v":-0.16495411199999999},{"$f":"-IF($D493=0,0,IF($C493+$D493>U$243,($E493+SUM($G493:T493))*(1/$D493*200%),$E493+SUM($G493:T493)))","v":-0.13196328960000001},{"$f":"-IF($D493=0,0,IF($C493+$D493>V$243,($E493+SUM($G493:U493))*(1/$D493*200%),$E493+SUM($G493:U493)))","v":-0.10557063167999998},{"$f":"-IF($D493=0,0,IF($C493+$D493>W$243,($E493+SUM($G493:V493))*(1/$D493*200%),$E493+SUM($G493:V493)))","v":-8.4456505344000024E-2},{"$f":"-IF($D493=0,0,IF($C493+$D493>X$243,($E493+SUM($G493:W493))*(1/$D493*200%),$E493+SUM($G493:W493)))","v":-0.33782602137600026},{"$f":"-IF($D493=0,0,IF($C493+$D493>Y$243,($E493+SUM($G493:X493))*(1/$D493*200%),$E493+SUM($G493:X493)))","v":0},{"$f":"-IF($D493=0,0,IF($C493+$D493>Z$243,($E493+SUM($G493:Y493))*(1/$D493*200%),$E493+SUM($G493:Y493)))","v":0},{"$f":"-IF($D493=0,0,IF($C493+$D493>AA$243,($E493+SUM($G493:Z493))*(1/$D493*200%),$E493+SUM($G493:Z493)))","v":0},{"$f":"-IF($D493=0,0,IF($C493+$D493>AB$243,($E493+SUM($G493:AA493))*(1/$D493*200%),$E493+SUM($G493:AA493)))","v":0},{"$f":"-IF($D493=0,0,IF($C493+$D493>AC$243,($E493+SUM($G493:AB493))*(1/$D493*200%),$E493+SUM($G493:AB493)))","v":0},{"$f":"-IF($D493=0,0,IF($C493+$D493>AD$243,($E493+SUM($G493:AC493))*(1/$D493*200%),$E493+SUM($G493:AC493)))","v":0},{"$f":"-IF($D493=0,0,IF($C493+$D493>AE$243,($E493+SUM($G493:AD493))*(1/$D493*200%),$E493+SUM($G493:AD493)))","v":0},{"$f":"-IF($D493=0,0,IF($C493+$D493>AF$243,($E493+SUM($G493:AE493))*(1/$D493*200%),$E493+SUM($G493:AE493)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C494,$G$171:$AF$171,0))","v":10.414999999999999},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D494=0,0,IF($C494+$D494>P$243,($E494+SUM($G494:O494))*(1/$D494*200%),$E494+SUM($G494:O494)))","v":-2.0829999999999997},{"$f":"-IF($D494=0,0,IF($C494+$D494>Q$243,($E494+SUM($G494:P494))*(1/$D494*200%),$E494+SUM($G494:P494)))","v":-1.6663999999999999},{"$f":"-IF($D494=0,0,IF($C494+$D494>R$243,($E494+SUM($G494:Q494))*(1/$D494*200%),$E494+SUM($G494:Q494)))","v":-1.3331200000000001},{"$f":"-IF($D494=0,0,IF($C494+$D494>S$243,($E494+SUM($G494:R494))*(1/$D494*200%),$E494+SUM($G494:R494)))","v":-1.0664959999999999},{"$f":"-IF($D494=0,0,IF($C494+$D494>T$243,($E494+SUM($G494:S494))*(1/$D494*200%),$E494+SUM($G494:S494)))","v":-0.85319679999999998},{"$f":"-IF($D494=0,0,IF($C494+$D494>U$243,($E494+SUM($G494:T494))*(1/$D494*200%),$E494+SUM($G494:T494)))","v":-0.68255743999999996},{"$f":"-IF($D494=0,0,IF($C494+$D494>V$243,($E494+SUM($G494:U494))*(1/$D494*200%),$E494+SUM($G494:U494)))","v":-0.54604595199999995},{"$f":"-IF($D494=0,0,IF($C494+$D494>W$243,($E494+SUM($G494:V494))*(1/$D494*200%),$E494+SUM($G494:V494)))","v":-0.43683676160000007},{"$f":"-IF($D494=0,0,IF($C494+$D494>X$243,($E494+SUM($G494:W494))*(1/$D494*200%),$E494+SUM($G494:W494)))","v":-0.34946940927999998},{"$f":"-IF($D494=0,0,IF($C494+$D494>Y$243,($E494+SUM($G494:X494))*(1/$D494*200%),$E494+SUM($G494:X494)))","v":-1.3978776371200006},{"$f":"-IF($D494=0,0,IF($C494+$D494>Z$243,($E494+SUM($G494:Y494))*(1/$D494*200%),$E494+SUM($G494:Y494)))","v":0},{"$f":"-IF($D494=0,0,IF($C494+$D494>AA$243,($E494+SUM($G494:Z494))*(1/$D494*200%),$E494+SUM($G494:Z494)))","v":0},{"$f":"-IF($D494=0,0,IF($C494+$D494>AB$243,($E494+SUM($G494:AA494))*(1/$D494*200%),$E494+SUM($G494:AA494)))","v":0},{"$f":"-IF($D494=0,0,IF($C494+$D494>AC$243,($E494+SUM($G494:AB494))*(1/$D494*200%),$E494+SUM($G494:AB494)))","v":0},{"$f":"-IF($D494=0,0,IF($C494+$D494>AD$243,($E494+SUM($G494:AC494))*(1/$D494*200%),$E494+SUM($G494:AC494)))","v":0},{"$f":"-IF($D494=0,0,IF($C494+$D494>AE$243,($E494+SUM($G494:AD494))*(1/$D494*200%),$E494+SUM($G494:AD494)))","v":0},{"$f":"-IF($D494=0,0,IF($C494+$D494>AF$243,($E494+SUM($G494:AE494))*(1/$D494*200%),$E494+SUM($G494:AE494)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C495,$G$171:$AF$171,0))","v":11.760747967479675},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D495=0,0,IF($C495+$D495>Q$243,($E495+SUM($G495:P495))*(1/$D495*200%),$E495+SUM($G495:P495)))","v":-2.3521495934959353},{"$f":"-IF($D495=0,0,IF($C495+$D495>R$243,($E495+SUM($G495:Q495))*(1/$D495*200%),$E495+SUM($G495:Q495)))","v":-1.881719674796748},{"$f":"-IF($D495=0,0,IF($C495+$D495>S$243,($E495+SUM($G495:R495))*(1/$D495*200%),$E495+SUM($G495:R495)))","v":-1.5053757398373984},{"$f":"-IF($D495=0,0,IF($C495+$D495>T$243,($E495+SUM($G495:S495))*(1/$D495*200%),$E495+SUM($G495:S495)))","v":-1.2043005918699188},{"$f":"-IF($D495=0,0,IF($C495+$D495>U$243,($E495+SUM($G495:T495))*(1/$D495*200%),$E495+SUM($G495:T495)))","v":-0.96344047349593509},{"$f":"-IF($D495=0,0,IF($C495+$D495>V$243,($E495+SUM($G495:U495))*(1/$D495*200%),$E495+SUM($G495:U495)))","v":-0.77075237879674807},{"$f":"-IF($D495=0,0,IF($C495+$D495>W$243,($E495+SUM($G495:V495))*(1/$D495*200%),$E495+SUM($G495:V495)))","v":-0.61660190303739848},{"$f":"-IF($D495=0,0,IF($C495+$D495>X$243,($E495+SUM($G495:W495))*(1/$D495*200%),$E495+SUM($G495:W495)))","v":-0.49328152242991874},{"$f":"-IF($D495=0,0,IF($C495+$D495>Y$243,($E495+SUM($G495:X495))*(1/$D495*200%),$E495+SUM($G495:X495)))","v":-0.39462521794393485},{"$f":"-IF($D495=0,0,IF($C495+$D495>Z$243,($E495+SUM($G495:Y495))*(1/$D495*200%),$E495+SUM($G495:Y495)))","v":-1.5785008717757396},{"$f":"-IF($D495=0,0,IF($C495+$D495>AA$243,($E495+SUM($G495:Z495))*(1/$D495*200%),$E495+SUM($G495:Z495)))","v":0},{"$f":"-IF($D495=0,0,IF($C495+$D495>AB$243,($E495+SUM($G495:AA495))*(1/$D495*200%),$E495+SUM($G495:AA495)))","v":0},{"$f":"-IF($D495=0,0,IF($C495+$D495>AC$243,($E495+SUM($G495:AB495))*(1/$D495*200%),$E495+SUM($G495:AB495)))","v":0},{"$f":"-IF($D495=0,0,IF($C495+$D495>AD$243,($E495+SUM($G495:AC495))*(1/$D495*200%),$E495+SUM($G495:AC495)))","v":0},{"$f":"-IF($D495=0,0,IF($C495+$D495>AE$243,($E495+SUM($G495:AD495))*(1/$D495*200%),$E495+SUM($G495:AD495)))","v":0},{"$f":"-IF($D495=0,0,IF($C495+$D495>AF$243,($E495+SUM($G495:AE495))*(1/$D495*200%),$E495+SUM($G495:AE495)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C496,$G$171:$AF$171,0))","v":5.2450000000000001},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D496=0,0,IF($C496+$D496>R$243,($E496+SUM($G496:Q496))*(1/$D496*200%),$E496+SUM($G496:Q496)))","v":-1.0490000000000002},{"$f":"-IF($D496=0,0,IF($C496+$D496>S$243,($E496+SUM($G496:R496))*(1/$D496*200%),$E496+SUM($G496:R496)))","v":-0.83919999999999995},{"$f":"-IF($D496=0,0,IF($C496+$D496>T$243,($E496+SUM($G496:S496))*(1/$D496*200%),$E496+SUM($G496:S496)))","v":-0.67135999999999996},{"$f":"-IF($D496=0,0,IF($C496+$D496>U$243,($E496+SUM($G496:T496))*(1/$D496*200%),$E496+SUM($G496:T496)))","v":-0.53708800000000001},{"$f":"-IF($D496=0,0,IF($C496+$D496>V$243,($E496+SUM($G496:U496))*(1/$D496*200%),$E496+SUM($G496:U496)))","v":-0.42967040000000001},{"$f":"-IF($D496=0,0,IF($C496+$D496>W$243,($E496+SUM($G496:V496))*(1/$D496*200%),$E496+SUM($G496:V496)))","v":-0.34373632000000004},{"$f":"-IF($D496=0,0,IF($C496+$D496>X$243,($E496+SUM($G496:W496))*(1/$D496*200%),$E496+SUM($G496:W496)))","v":-0.27498905600000001},{"$f":"-IF($D496=0,0,IF($C496+$D496>Y$243,($E496+SUM($G496:X496))*(1/$D496*200%),$E496+SUM($G496:X496)))","v":-0.21999124479999993},{"$f":"-IF($D496=0,0,IF($C496+$D496>Z$243,($E496+SUM($G496:Y496))*(1/$D496*200%),$E496+SUM($G496:Y496)))","v":-0.17599299583999992},{"$f":"-IF($D496=0,0,IF($C496+$D496>AA$243,($E496+SUM($G496:Z496))*(1/$D496*200%),$E496+SUM($G496:Z496)))","v":-0.70397198335999978},{"$f":"-IF($D496=0,0,IF($C496+$D496>AB$243,($E496+SUM($G496:AA496))*(1/$D496*200%),$E496+SUM($G496:AA496)))","v":0},{"$f":"-IF($D496=0,0,IF($C496+$D496>AC$243,($E496+SUM($G496:AB496))*(1/$D496*200%),$E496+SUM($G496:AB496)))","v":0},{"$f":"-IF($D496=0,0,IF($C496+$D496>AD$243,($E496+SUM($G496:AC496))*(1/$D496*200%),$E496+SUM($G496:AC496)))","v":0},{"$f":"-IF($D496=0,0,IF($C496+$D496>AE$243,($E496+SUM($G496:AD496))*(1/$D496*200%),$E496+SUM($G496:AD496)))","v":0},{"$f":"-IF($D496=0,0,IF($C496+$D496>AF$243,($E496+SUM($G496:AE496))*(1/$D496*200%),$E496+SUM($G496:AE496)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C497,$G$171:$AF$171,0))","v":11.530722544965766},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D497=0,0,IF($C497+$D497>S$243,($E497+SUM($G497:R497))*(1/$D497*200%),$E497+SUM($G497:R497)))","v":-2.3061445089931532},{"$f":"-IF($D497=0,0,IF($C497+$D497>T$243,($E497+SUM($G497:S497))*(1/$D497*200%),$E497+SUM($G497:S497)))","v":-1.8449156071945225},{"$f":"-IF($D497=0,0,IF($C497+$D497>U$243,($E497+SUM($G497:T497))*(1/$D497*200%),$E497+SUM($G497:T497)))","v":-1.4759324857556182},{"$f":"-IF($D497=0,0,IF($C497+$D497>V$243,($E497+SUM($G497:U497))*(1/$D497*200%),$E497+SUM($G497:U497)))","v":-1.1807459886044944},{"$f":"-IF($D497=0,0,IF($C497+$D497>W$243,($E497+SUM($G497:V497))*(1/$D497*200%),$E497+SUM($G497:V497)))","v":-0.94459679088359561},{"$f":"-IF($D497=0,0,IF($C497+$D497>X$243,($E497+SUM($G497:W497))*(1/$D497*200%),$E497+SUM($G497:W497)))","v":-0.75567743270687648},{"$f":"-IF($D497=0,0,IF($C497+$D497>Y$243,($E497+SUM($G497:X497))*(1/$D497*200%),$E497+SUM($G497:X497)))","v":-0.60454194616550128},{"$f":"-IF($D497=0,0,IF($C497+$D497>Z$243,($E497+SUM($G497:Y497))*(1/$D497*200%),$E497+SUM($G497:Y497)))","v":-0.48363355693240107},{"$f":"-IF($D497=0,0,IF($C497+$D497>AA$243,($E497+SUM($G497:Z497))*(1/$D497*200%),$E497+SUM($G497:Z497)))","v":-0.3869068455459207},{"$f":"-IF($D497=0,0,IF($C497+$D497>AB$243,($E497+SUM($G497:AA497))*(1/$D497*200%),$E497+SUM($G497:AA497)))","v":-1.5476273821836823},{"$f":"-IF($D497=0,0,IF($C497+$D497>AC$243,($E497+SUM($G497:AB497))*(1/$D497*200%),$E497+SUM($G497:AB497)))","v":0},{"$f":"-IF($D497=0,0,IF($C497+$D497>AD$243,($E497+SUM($G497:AC497))*(1/$D497*200%),$E497+SUM($G497:AC497)))","v":0},{"$f":"-IF($D497=0,0,IF($C497+$D497>AE$243,($E497+SUM($G497:AD497))*(1/$D497*200%),$E497+SUM($G497:AD497)))","v":0},{"$f":"-IF($D497=0,0,IF($C497+$D497>AF$243,($E497+SUM($G497:AE497))*(1/$D497*200%),$E497+SUM($G497:AE497)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C498,$G$171:$AF$171,0))","v":21.145735798021359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D498=0,0,IF($C498+$D498>T$243,($E498+SUM($G498:S498))*(1/$D498*200%),$E498+SUM($G498:S498)))","v":-4.2291471596042722},{"$f":"-IF($D498=0,0,IF($C498+$D498>U$243,($E498+SUM($G498:T498))*(1/$D498*200%),$E498+SUM($G498:T498)))","v":-3.3833177276834179},{"$f":"-IF($D498=0,0,IF($C498+$D498>V$243,($E498+SUM($G498:U498))*(1/$D498*200%),$E498+SUM($G498:U498)))","v":-2.706654182146734},{"$f":"-IF($D498=0,0,IF($C498+$D498>W$243,($E498+SUM($G498:V498))*(1/$D498*200%),$E498+SUM($G498:V498)))","v":-2.1653233457173875},{"$f":"-IF($D498=0,0,IF($C498+$D498>X$243,($E498+SUM($G498:W498))*(1/$D498*200%),$E498+SUM($G498:W498)))","v":-1.7322586765739096},{"$f":"-IF($D498=0,0,IF($C498+$D498>Y$243,($E498+SUM($G498:X498))*(1/$D498*200%),$E498+SUM($G498:X498)))","v":-1.3858069412591278},{"$f":"-IF($D498=0,0,IF($C498+$D498>Z$243,($E498+SUM($G498:Y498))*(1/$D498*200%),$E498+SUM($G498:Y498)))","v":-1.1086455530073021},{"$f":"-IF($D498=0,0,IF($C498+$D498>AA$243,($E498+SUM($G498:Z498))*(1/$D498*200%),$E498+SUM($G498:Z498)))","v":-0.88691644240584189},{"$f":"-IF($D498=0,0,IF($C498+$D498>AB$243,($E498+SUM($G498:AA498))*(1/$D498*200%),$E498+SUM($G498:AA498)))","v":-0.70953315392467364},{"$f":"-IF($D498=0,0,IF($C498+$D498>AC$243,($E498+SUM($G498:AB498))*(1/$D498*200%),$E498+SUM($G498:AB498)))","v":-2.8381326156986937},{"$f":"-IF($D498=0,0,IF($C498+$D498>AD$243,($E498+SUM($G498:AC498))*(1/$D498*200%),$E498+SUM($G498:AC498)))","v":0},{"$f":"-IF($D498=0,0,IF($C498+$D498>AE$243,($E498+SUM($G498:AD498))*(1/$D498*200%),$E498+SUM($G498:AD498)))","v":0},{"$f":"-IF($D498=0,0,IF($C498+$D498>AF$243,($E498+SUM($G498:AE498))*(1/$D498*200%),$E498+SUM($G498:AE498)))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C499,$G$171:$AF$171,0))","v":57.459825015062563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D499=0,0,IF($C499+$D499>U$243,($E499+SUM($G499:T499))*(1/$D499*200%),$E499+SUM($G499:T499)))","v":-11.491965003012513},{"$f":"-IF($D499=0,0,IF($C499+$D499>V$243,($E499+SUM($G499:U499))*(1/$D499*200%),$E499+SUM($G499:U499)))","v":-9.1935720024100114},{"$f":"-IF($D499=0,0,IF($C499+$D499>W$243,($E499+SUM($G499:V499))*(1/$D499*200%),$E499+SUM($G499:V499)))","v":-7.3548576019280079},{"$f":"-IF($D499=0,0,IF($C499+$D499>X$243,($E499+SUM($G499:W499))*(1/$D499*200%),$E499+SUM($G499:W499)))","v":-5.883886081542407},{"$f":"-IF($D499=0,0,IF($C499+$D499>Y$243,($E499+SUM($G499:X499))*(1/$D499*200%),$E499+SUM($G499:X499)))","v":-4.7071088652339261},{"$f":"-IF($D499=0,0,IF($C499+$D499>Z$243,($E499+SUM($G499:Y499))*(1/$D499*200%),$E499+SUM($G499:Y499)))","v":-3.7656870921871404},{"$f":"-IF($D499=0,0,IF($C499+$D499>AA$243,($E499+SUM($G499:Z499))*(1/$D499*200%),$E499+SUM($G499:Z499)))","v":-3.0125496737497119},{"$f":"-IF($D499=0,0,IF($C499+$D499>AB$243,($E499+SUM($G499:AA499))*(1/$D499*200%),$E499+SUM($G499:AA499)))","v":-2.4100397389997696},{"$f":"-IF($D499=0,0,IF($C499+$D499>AC$243,($E499+SUM($G499:AB499))*(1/$D499*200%),$E499+SUM($G499:AB499)))","v":-1.9280317911998155},{"$f":"-IF($D499=0,0,IF($C499+$D499>AD$243,($E499+SUM($G499:AC499))*(1/$D499*200%),$E499+SUM($G499:AC499)))","v":-7.7121271647992629},{"$f":"-IF($D499=0,0,IF($C499+$D499>AE$243,($E499+SUM($G499:AD499))*(1/$D499*200%),$E499+SUM($G499:AD499)))","v":0},{"$f":"-IF($D499=0,0,IF($C499+$D499>AF$243,($E499+SUM($G499:AE499))*(1/$D499*200%),$E499+SUM($G499:AE499)))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C500,$G$171:$AF$171,0))","v":5.5111785460778604},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D500=0,0,IF($C500+$D500>V$243,($E500+SUM($G500:U500))*(1/$D500*200%),$E500+SUM($G500:U500)))","v":-1.1022357092155721},{"$f":"-IF($D500=0,0,IF($C500+$D500>W$243,($E500+SUM($G500:V500))*(1/$D500*200%),$E500+SUM($G500:V500)))","v":-0.8817885673724577},{"$f":"-IF($D500=0,0,IF($C500+$D500>X$243,($E500+SUM($G500:W500))*(1/$D500*200%),$E500+SUM($G500:W500)))","v":-0.70543085389796623},{"$f":"-IF($D500=0,0,IF($C500+$D500>Y$243,($E500+SUM($G500:X500))*(1/$D500*200%),$E500+SUM($G500:X500)))","v":-0.56434468311837294},{"$f":"-IF($D500=0,0,IF($C500+$D500>Z$243,($E500+SUM($G500:Y500))*(1/$D500*200%),$E500+SUM($G500:Y500)))","v":-0.45147574649469835},{"$f":"-IF($D500=0,0,IF($C500+$D500>AA$243,($E500+SUM($G500:Z500))*(1/$D500*200%),$E500+SUM($G500:Z500)))","v":-0.36118059719575868},{"$f":"-IF($D500=0,0,IF($C500+$D500>AB$243,($E500+SUM($G500:AA500))*(1/$D500*200%),$E500+SUM($G500:AA500)))","v":-0.28894447775660698},{"$f":"-IF($D500=0,0,IF($C500+$D500>AC$243,($E500+SUM($G500:AB500))*(1/$D500*200%),$E500+SUM($G500:AB500)))","v":-0.23115558220528565},{"$f":"-IF($D500=0,0,IF($C500+$D500>AD$243,($E500+SUM($G500:AC500))*(1/$D500*200%),$E500+SUM($G500:AC500)))","v":-0.18492446576422844},{"$f":"-IF($D500=0,0,IF($C500+$D500>AE$243,($E500+SUM($G500:AD500))*(1/$D500*200%),$E500+SUM($G500:AD500)))","v":-0.73969786305691354},{"$f":"-IF($D500=0,0,IF($C500+$D500>AF$243,($E500+SUM($G500:AE500))*(1/$D500*200%),$E500+SUM($G500:AE500)))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C501,$G$171:$AF$171,0))","v":4.6638144312707999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D501=0,0,IF($C501+$D501>W$243,($E501+SUM($G501:V501))*(1/$D501*200%),$E501+SUM($G501:V501)))","v":-0.93276288625416004},{"$f":"-IF($D501=0,0,IF($C501+$D501>X$243,($E501+SUM($G501:W501))*(1/$D501*200%),$E501+SUM($G501:W501)))","v":-0.74621030900332797},{"$f":"-IF($D501=0,0,IF($C501+$D501>Y$243,($E501+SUM($G501:X501))*(1/$D501*200%),$E501+SUM($G501:X501)))","v":-0.59696824720266239},{"$f":"-IF($D501=0,0,IF($C501+$D501>Z$243,($E501+SUM($G501:Y501))*(1/$D501*200%),$E501+SUM($G501:Y501)))","v":-0.47757459776212996},{"$f":"-IF($D501=0,0,IF($C501+$D501>AA$243,($E501+SUM($G501:Z501))*(1/$D501*200%),$E501+SUM($G501:Z501)))","v":-0.38205967820970399},{"$f":"-IF($D501=0,0,IF($C501+$D501>AB$243,($E501+SUM($G501:AA501))*(1/$D501*200%),$E501+SUM($G501:AA501)))","v":-0.30564774256776323},{"$f":"-IF($D501=0,0,IF($C501+$D501>AC$243,($E501+SUM($G501:AB501))*(1/$D501*200%),$E501+SUM($G501:AB501)))","v":-0.24451819405421055},{"$f":"-IF($D501=0,0,IF($C501+$D501>AD$243,($E501+SUM($G501:AC501))*(1/$D501*200%),$E501+SUM($G501:AC501)))","v":-0.1956145552433684},{"$f":"-IF($D501=0,0,IF($C501+$D501>AE$243,($E501+SUM($G501:AD501))*(1/$D501*200%),$E501+SUM($G501:AD501)))","v":-0.15649164419469469},{"$f":"-IF($D501=0,0,IF($C501+$D501>AF$243,($E501+SUM($G501:AE501))*(1/$D501*200%),$E501+SUM($G501:AE501)))","v":-0.62596657677877854}]
[null,null,2023,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C502,$G$171:$AF$171,0))","v":19.082807825664219},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D502=0,0,IF($C502+$D502>X$243,($E502+SUM($G502:W502))*(1/$D502*200%),$E502+SUM($G502:W502)))","v":-3.8165615651328437},{"$f":"-IF($D502=0,0,IF($C502+$D502>Y$243,($E502+SUM($G502:X502))*(1/$D502*200%),$E502+SUM($G502:X502)))","v":-3.0532492521062751},{"$f":"-IF($D502=0,0,IF($C502+$D502>Z$243,($E502+SUM($G502:Y502))*(1/$D502*200%),$E502+SUM($G502:Y502)))","v":-2.4425994016850203},{"$f":"-IF($D502=0,0,IF($C502+$D502>AA$243,($E502+SUM($G502:Z502))*(1/$D502*200%),$E502+SUM($G502:Z502)))","v":-1.954079521348016},{"$f":"-IF($D502=0,0,IF($C502+$D502>AB$243,($E502+SUM($G502:AA502))*(1/$D502*200%),$E502+SUM($G502:AA502)))","v":-1.5632636170784129},{"$f":"-IF($D502=0,0,IF($C502+$D502>AC$243,($E502+SUM($G502:AB502))*(1/$D502*200%),$E502+SUM($G502:AB502)))","v":-1.2506108936627305},{"$f":"-IF($D502=0,0,IF($C502+$D502>AD$243,($E502+SUM($G502:AC502))*(1/$D502*200%),$E502+SUM($G502:AC502)))","v":-1.0004887149301844},{"$f":"-IF($D502=0,0,IF($C502+$D502>AE$243,($E502+SUM($G502:AD502))*(1/$D502*200%),$E502+SUM($G502:AD502)))","v":-0.80039097194414743},{"$f":"-IF($D502=0,0,IF($C502+$D502>AF$243,($E502+SUM($G502:AE502))*(1/$D502*200%),$E502+SUM($G502:AE502)))","v":-0.64031277755531812}]
[null,null,2024,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C503,$G$171:$AF$171,0))","v":21.91059771453147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D503=0,0,IF($C503+$D503>Y$243,($E503+SUM($G503:X503))*(1/$D503*200%),$E503+SUM($G503:X503)))","v":-4.3821195429062945},{"$f":"-IF($D503=0,0,IF($C503+$D503>Z$243,($E503+SUM($G503:Y503))*(1/$D503*200%),$E503+SUM($G503:Y503)))","v":-3.5056956343250349},{"$f":"-IF($D503=0,0,IF($C503+$D503>AA$243,($E503+SUM($G503:Z503))*(1/$D503*200%),$E503+SUM($G503:Z503)))","v":-2.804556507460028},{"$f":"-IF($D503=0,0,IF($C503+$D503>AB$243,($E503+SUM($G503:AA503))*(1/$D503*200%),$E503+SUM($G503:AA503)))","v":-2.2436452059680225},{"$f":"-IF($D503=0,0,IF($C503+$D503>AC$243,($E503+SUM($G503:AB503))*(1/$D503*200%),$E503+SUM($G503:AB503)))","v":-1.7949161647744181},{"$f":"-IF($D503=0,0,IF($C503+$D503>AD$243,($E503+SUM($G503:AC503))*(1/$D503*200%),$E503+SUM($G503:AC503)))","v":-1.4359329318195344},{"$f":"-IF($D503=0,0,IF($C503+$D503>AE$243,($E503+SUM($G503:AD503))*(1/$D503*200%),$E503+SUM($G503:AD503)))","v":-1.1487463454556277},{"$f":"-IF($D503=0,0,IF($C503+$D503>AF$243,($E503+SUM($G503:AE503))*(1/$D503*200%),$E503+SUM($G503:AE503)))","v":-0.91899707636450223}]
[null,null,2025,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C504,$G$171:$AF$171,0))","v":14.91302256019503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D504=0,0,IF($C504+$D504>Z$243,($E504+SUM($G504:Y504))*(1/$D504*200%),$E504+SUM($G504:Y504)))","v":-2.9826045120390061},{"$f":"-IF($D504=0,0,IF($C504+$D504>AA$243,($E504+SUM($G504:Z504))*(1/$D504*200%),$E504+SUM($G504:Z504)))","v":-2.3860836096312048},{"$f":"-IF($D504=0,0,IF($C504+$D504>AB$243,($E504+SUM($G504:AA504))*(1/$D504*200%),$E504+SUM($G504:AA504)))","v":-1.9088668877049639},{"$f":"-IF($D504=0,0,IF($C504+$D504>AC$243,($E504+SUM($G504:AB504))*(1/$D504*200%),$E504+SUM($G504:AB504)))","v":-1.5270935101639713},{"$f":"-IF($D504=0,0,IF($C504+$D504>AD$243,($E504+SUM($G504:AC504))*(1/$D504*200%),$E504+SUM($G504:AC504)))","v":-1.2216748081311768},{"$f":"-IF($D504=0,0,IF($C504+$D504>AE$243,($E504+SUM($G504:AD504))*(1/$D504*200%),$E504+SUM($G504:AD504)))","v":-0.97733984650494143},{"$f":"-IF($D504=0,0,IF($C504+$D504>AF$243,($E504+SUM($G504:AE504))*(1/$D504*200%),$E504+SUM($G504:AE504)))","v":-0.78187187720395324}]
[null,null,2026,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C505,$G$171:$AF$171,0))","v":9.4590075905747799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D505=0,0,IF($C505+$D505>AA$243,($E505+SUM($G505:Z505))*(1/$D505*200%),$E505+SUM($G505:Z505)))","v":-1.8918015181149561},{"$f":"-IF($D505=0,0,IF($C505+$D505>AB$243,($E505+SUM($G505:AA505))*(1/$D505*200%),$E505+SUM($G505:AA505)))","v":-1.5134412144919649},{"$f":"-IF($D505=0,0,IF($C505+$D505>AC$243,($E505+SUM($G505:AB505))*(1/$D505*200%),$E505+SUM($G505:AB505)))","v":-1.2107529715935719},{"$f":"-IF($D505=0,0,IF($C505+$D505>AD$243,($E505+SUM($G505:AC505))*(1/$D505*200%),$E505+SUM($G505:AC505)))","v":-0.96860237727485732},{"$f":"-IF($D505=0,0,IF($C505+$D505>AE$243,($E505+SUM($G505:AD505))*(1/$D505*200%),$E505+SUM($G505:AD505)))","v":-0.77488190181988592},{"$f":"-IF($D505=0,0,IF($C505+$D505>AF$243,($E505+SUM($G505:AE505))*(1/$D505*200%),$E505+SUM($G505:AE505)))","v":-0.61990552145590871}]
[null,null,2027,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C506,$G$171:$AF$171,0))","v":22.404113666410225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D506=0,0,IF($C506+$D506>AB$243,($E506+SUM($G506:AA506))*(1/$D506*200%),$E506+SUM($G506:AA506)))","v":-4.4808227332820456},{"$f":"-IF($D506=0,0,IF($C506+$D506>AC$243,($E506+SUM($G506:AB506))*(1/$D506*200%),$E506+SUM($G506:AB506)))","v":-3.584658186625636},{"$f":"-IF($D506=0,0,IF($C506+$D506>AD$243,($E506+SUM($G506:AC506))*(1/$D506*200%),$E506+SUM($G506:AC506)))","v":-2.8677265493005089},{"$f":"-IF($D506=0,0,IF($C506+$D506>AE$243,($E506+SUM($G506:AD506))*(1/$D506*200%),$E506+SUM($G506:AD506)))","v":-2.2941812394404071},{"$f":"-IF($D506=0,0,IF($C506+$D506>AF$243,($E506+SUM($G506:AE506))*(1/$D506*200%),$E506+SUM($G506:AE506)))","v":-1.8353449915523257}]
[null,null,2028,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C507,$G$171:$AF$171,0))","v":21.591328784182391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D507=0,0,IF($C507+$D507>AC$243,($E507+SUM($G507:AB507))*(1/$D507*200%),$E507+SUM($G507:AB507)))","v":-4.3182657568364782},{"$f":"-IF($D507=0,0,IF($C507+$D507>AD$243,($E507+SUM($G507:AC507))*(1/$D507*200%),$E507+SUM($G507:AC507)))","v":-3.4546126054691828},{"$f":"-IF($D507=0,0,IF($C507+$D507>AE$243,($E507+SUM($G507:AD507))*(1/$D507*200%),$E507+SUM($G507:AD507)))","v":-2.7636900843753462},{"$f":"-IF($D507=0,0,IF($C507+$D507>AF$243,($E507+SUM($G507:AE507))*(1/$D507*200%),$E507+SUM($G507:AE507)))","v":-2.2109520675002767}]
[null,null,2029,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C508,$G$171:$AF$171,0))","v":21.988609233811346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D508=0,0,IF($C508+$D508>AD$243,($E508+SUM($G508:AC508))*(1/$D508*200%),$E508+SUM($G508:AC508)))","v":-4.397721846762269},{"$f":"-IF($D508=0,0,IF($C508+$D508>AE$243,($E508+SUM($G508:AD508))*(1/$D508*200%),$E508+SUM($G508:AD508)))","v":-3.5181774774098153},{"$f":"-IF($D508=0,0,IF($C508+$D508>AF$243,($E508+SUM($G508:AE508))*(1/$D508*200%),$E508+SUM($G508:AE508)))","v":-2.8145419819278525}]
[null,null,2030,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C509,$G$171:$AF$171,0))","v":22.393199643713476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D509=0,0,IF($C509+$D509>AE$243,($E509+SUM($G509:AD509))*(1/$D509*200%),$E509+SUM($G509:AD509)))","v":-4.4786399287426955},{"$f":"-IF($D509=0,0,IF($C509+$D509>AF$243,($E509+SUM($G509:AE509))*(1/$D509*200%),$E509+SUM($G509:AE509)))","v":-3.5829119429941567}]
[null,null,2031,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C510,$G$171:$AF$171,0))","v":22.8052345171578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D510=0,0,IF($C510+$D510>AF$243,($E510+SUM($G510:AE510))*(1/$D510*200%),$E510+SUM($G510:AE510)))","v":-4.5610469034315599}]
[null,null,2032,{"$f":"VLOOKUP(B484,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":10},{"$f":"INDEX($G$187:$AF$197,MATCH(B484,$B$187:$B$197,0),MATCH($C511,$G$171:$AF$171,0))","v":23.224850832273503}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E492:E511)-SUM(M195:AF195),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G485:G511)","v":0},{"$f":"SUM(H485:H511)","v":0},0,0,0,0,-18.454768830050064,-12.283728358450844,-9.5022812029858574,-10.724845076961289,-11.966036603006193,-11.772892571398172,-12.875521855104909,-15.680627932681416,-25.187530638150861,-22.403323508729482,-21.96731640274243,-20.850907372909333,-23.061950022822181,-22.727726407014558,-20.525422821987227,-19.295653357715388,-18.928135666814811,-23.439426019494572,-17.652237302944474,-18.591851716764634]
[]
[null,"Distribution land & easements","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B514,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":0},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B514,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":0},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B514,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":0},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B514,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":0},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B514,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q515,Q515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R515,R515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S515,S515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T515,T515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U515,U515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V515,V515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W515,W515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X515,X515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y515,Y515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z515,Z515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA515,AA515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB515,AB515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC515,AC515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD515,AD515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE515,AE515,-INDEX($R$101:$AF$111,MATCH(B514,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C522,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"-IF($D522=0,0,IF($C522+$D522>N$243,($E522+SUM($G522:M522))*(1/$D522*200%),$E522+SUM($G522:M522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>O$243,($E522+SUM($G522:N522))*(1/$D522*200%),$E522+SUM($G522:N522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>P$243,($E522+SUM($G522:O522))*(1/$D522*200%),$E522+SUM($G522:O522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>Q$243,($E522+SUM($G522:P522))*(1/$D522*200%),$E522+SUM($G522:P522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>R$243,($E522+SUM($G522:Q522))*(1/$D522*200%),$E522+SUM($G522:Q522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>S$243,($E522+SUM($G522:R522))*(1/$D522*200%),$E522+SUM($G522:R522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>T$243,($E522+SUM($G522:S522))*(1/$D522*200%),$E522+SUM($G522:S522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>U$243,($E522+SUM($G522:T522))*(1/$D522*200%),$E522+SUM($G522:T522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>V$243,($E522+SUM($G522:U522))*(1/$D522*200%),$E522+SUM($G522:U522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>W$243,($E522+SUM($G522:V522))*(1/$D522*200%),$E522+SUM($G522:V522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>X$243,($E522+SUM($G522:W522))*(1/$D522*200%),$E522+SUM($G522:W522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>Y$243,($E522+SUM($G522:X522))*(1/$D522*200%),$E522+SUM($G522:X522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>Z$243,($E522+SUM($G522:Y522))*(1/$D522*200%),$E522+SUM($G522:Y522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>AA$243,($E522+SUM($G522:Z522))*(1/$D522*200%),$E522+SUM($G522:Z522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>AB$243,($E522+SUM($G522:AA522))*(1/$D522*200%),$E522+SUM($G522:AA522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>AC$243,($E522+SUM($G522:AB522))*(1/$D522*200%),$E522+SUM($G522:AB522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>AD$243,($E522+SUM($G522:AC522))*(1/$D522*200%),$E522+SUM($G522:AC522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>AE$243,($E522+SUM($G522:AD522))*(1/$D522*200%),$E522+SUM($G522:AD522)))","v":0},{"$f":"-IF($D522=0,0,IF($C522+$D522>AF$243,($E522+SUM($G522:AE522))*(1/$D522*200%),$E522+SUM($G522:AE522)))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C523,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D523=0,0,IF($C523+$D523>O$243,($E523+SUM($G523:N523))*(1/$D523*200%),$E523+SUM($G523:N523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>P$243,($E523+SUM($G523:O523))*(1/$D523*200%),$E523+SUM($G523:O523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>Q$243,($E523+SUM($G523:P523))*(1/$D523*200%),$E523+SUM($G523:P523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>R$243,($E523+SUM($G523:Q523))*(1/$D523*200%),$E523+SUM($G523:Q523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>S$243,($E523+SUM($G523:R523))*(1/$D523*200%),$E523+SUM($G523:R523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>T$243,($E523+SUM($G523:S523))*(1/$D523*200%),$E523+SUM($G523:S523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>U$243,($E523+SUM($G523:T523))*(1/$D523*200%),$E523+SUM($G523:T523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>V$243,($E523+SUM($G523:U523))*(1/$D523*200%),$E523+SUM($G523:U523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>W$243,($E523+SUM($G523:V523))*(1/$D523*200%),$E523+SUM($G523:V523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>X$243,($E523+SUM($G523:W523))*(1/$D523*200%),$E523+SUM($G523:W523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>Y$243,($E523+SUM($G523:X523))*(1/$D523*200%),$E523+SUM($G523:X523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>Z$243,($E523+SUM($G523:Y523))*(1/$D523*200%),$E523+SUM($G523:Y523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>AA$243,($E523+SUM($G523:Z523))*(1/$D523*200%),$E523+SUM($G523:Z523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>AB$243,($E523+SUM($G523:AA523))*(1/$D523*200%),$E523+SUM($G523:AA523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>AC$243,($E523+SUM($G523:AB523))*(1/$D523*200%),$E523+SUM($G523:AB523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>AD$243,($E523+SUM($G523:AC523))*(1/$D523*200%),$E523+SUM($G523:AC523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>AE$243,($E523+SUM($G523:AD523))*(1/$D523*200%),$E523+SUM($G523:AD523)))","v":0},{"$f":"-IF($D523=0,0,IF($C523+$D523>AF$243,($E523+SUM($G523:AE523))*(1/$D523*200%),$E523+SUM($G523:AE523)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C524,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D524=0,0,IF($C524+$D524>P$243,($E524+SUM($G524:O524))*(1/$D524*200%),$E524+SUM($G524:O524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>Q$243,($E524+SUM($G524:P524))*(1/$D524*200%),$E524+SUM($G524:P524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>R$243,($E524+SUM($G524:Q524))*(1/$D524*200%),$E524+SUM($G524:Q524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>S$243,($E524+SUM($G524:R524))*(1/$D524*200%),$E524+SUM($G524:R524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>T$243,($E524+SUM($G524:S524))*(1/$D524*200%),$E524+SUM($G524:S524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>U$243,($E524+SUM($G524:T524))*(1/$D524*200%),$E524+SUM($G524:T524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>V$243,($E524+SUM($G524:U524))*(1/$D524*200%),$E524+SUM($G524:U524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>W$243,($E524+SUM($G524:V524))*(1/$D524*200%),$E524+SUM($G524:V524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>X$243,($E524+SUM($G524:W524))*(1/$D524*200%),$E524+SUM($G524:W524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>Y$243,($E524+SUM($G524:X524))*(1/$D524*200%),$E524+SUM($G524:X524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>Z$243,($E524+SUM($G524:Y524))*(1/$D524*200%),$E524+SUM($G524:Y524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AA$243,($E524+SUM($G524:Z524))*(1/$D524*200%),$E524+SUM($G524:Z524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AB$243,($E524+SUM($G524:AA524))*(1/$D524*200%),$E524+SUM($G524:AA524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AC$243,($E524+SUM($G524:AB524))*(1/$D524*200%),$E524+SUM($G524:AB524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AD$243,($E524+SUM($G524:AC524))*(1/$D524*200%),$E524+SUM($G524:AC524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AE$243,($E524+SUM($G524:AD524))*(1/$D524*200%),$E524+SUM($G524:AD524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AF$243,($E524+SUM($G524:AE524))*(1/$D524*200%),$E524+SUM($G524:AE524)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C525,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D525=0,0,IF($C525+$D525>Q$243,($E525+SUM($G525:P525))*(1/$D525*200%),$E525+SUM($G525:P525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>R$243,($E525+SUM($G525:Q525))*(1/$D525*200%),$E525+SUM($G525:Q525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>S$243,($E525+SUM($G525:R525))*(1/$D525*200%),$E525+SUM($G525:R525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>T$243,($E525+SUM($G525:S525))*(1/$D525*200%),$E525+SUM($G525:S525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>U$243,($E525+SUM($G525:T525))*(1/$D525*200%),$E525+SUM($G525:T525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>V$243,($E525+SUM($G525:U525))*(1/$D525*200%),$E525+SUM($G525:U525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>W$243,($E525+SUM($G525:V525))*(1/$D525*200%),$E525+SUM($G525:V525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>X$243,($E525+SUM($G525:W525))*(1/$D525*200%),$E525+SUM($G525:W525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>Y$243,($E525+SUM($G525:X525))*(1/$D525*200%),$E525+SUM($G525:X525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>Z$243,($E525+SUM($G525:Y525))*(1/$D525*200%),$E525+SUM($G525:Y525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>AA$243,($E525+SUM($G525:Z525))*(1/$D525*200%),$E525+SUM($G525:Z525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>AB$243,($E525+SUM($G525:AA525))*(1/$D525*200%),$E525+SUM($G525:AA525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>AC$243,($E525+SUM($G525:AB525))*(1/$D525*200%),$E525+SUM($G525:AB525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>AD$243,($E525+SUM($G525:AC525))*(1/$D525*200%),$E525+SUM($G525:AC525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>AE$243,($E525+SUM($G525:AD525))*(1/$D525*200%),$E525+SUM($G525:AD525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>AF$243,($E525+SUM($G525:AE525))*(1/$D525*200%),$E525+SUM($G525:AE525)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C526,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D526=0,0,IF($C526+$D526>R$243,($E526+SUM($G526:Q526))*(1/$D526*200%),$E526+SUM($G526:Q526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>S$243,($E526+SUM($G526:R526))*(1/$D526*200%),$E526+SUM($G526:R526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>T$243,($E526+SUM($G526:S526))*(1/$D526*200%),$E526+SUM($G526:S526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>U$243,($E526+SUM($G526:T526))*(1/$D526*200%),$E526+SUM($G526:T526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>V$243,($E526+SUM($G526:U526))*(1/$D526*200%),$E526+SUM($G526:U526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>W$243,($E526+SUM($G526:V526))*(1/$D526*200%),$E526+SUM($G526:V526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>X$243,($E526+SUM($G526:W526))*(1/$D526*200%),$E526+SUM($G526:W526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>Y$243,($E526+SUM($G526:X526))*(1/$D526*200%),$E526+SUM($G526:X526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>Z$243,($E526+SUM($G526:Y526))*(1/$D526*200%),$E526+SUM($G526:Y526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>AA$243,($E526+SUM($G526:Z526))*(1/$D526*200%),$E526+SUM($G526:Z526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>AB$243,($E526+SUM($G526:AA526))*(1/$D526*200%),$E526+SUM($G526:AA526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>AC$243,($E526+SUM($G526:AB526))*(1/$D526*200%),$E526+SUM($G526:AB526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>AD$243,($E526+SUM($G526:AC526))*(1/$D526*200%),$E526+SUM($G526:AC526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>AE$243,($E526+SUM($G526:AD526))*(1/$D526*200%),$E526+SUM($G526:AD526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>AF$243,($E526+SUM($G526:AE526))*(1/$D526*200%),$E526+SUM($G526:AE526)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C527,$G$171:$AF$171,0))","v":7.6871483633105111},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D527=0,0,IF($C527+$D527>S$243,($E527+SUM($G527:R527))*(1/$D527*200%),$E527+SUM($G527:R527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>T$243,($E527+SUM($G527:S527))*(1/$D527*200%),$E527+SUM($G527:S527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>U$243,($E527+SUM($G527:T527))*(1/$D527*200%),$E527+SUM($G527:T527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>V$243,($E527+SUM($G527:U527))*(1/$D527*200%),$E527+SUM($G527:U527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>W$243,($E527+SUM($G527:V527))*(1/$D527*200%),$E527+SUM($G527:V527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>X$243,($E527+SUM($G527:W527))*(1/$D527*200%),$E527+SUM($G527:W527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>Y$243,($E527+SUM($G527:X527))*(1/$D527*200%),$E527+SUM($G527:X527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>Z$243,($E527+SUM($G527:Y527))*(1/$D527*200%),$E527+SUM($G527:Y527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>AA$243,($E527+SUM($G527:Z527))*(1/$D527*200%),$E527+SUM($G527:Z527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>AB$243,($E527+SUM($G527:AA527))*(1/$D527*200%),$E527+SUM($G527:AA527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>AC$243,($E527+SUM($G527:AB527))*(1/$D527*200%),$E527+SUM($G527:AB527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>AD$243,($E527+SUM($G527:AC527))*(1/$D527*200%),$E527+SUM($G527:AC527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>AE$243,($E527+SUM($G527:AD527))*(1/$D527*200%),$E527+SUM($G527:AD527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>AF$243,($E527+SUM($G527:AE527))*(1/$D527*200%),$E527+SUM($G527:AE527)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C528,$G$171:$AF$171,0))","v":14.097157198680907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D528=0,0,IF($C528+$D528>T$243,($E528+SUM($G528:S528))*(1/$D528*200%),$E528+SUM($G528:S528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>U$243,($E528+SUM($G528:T528))*(1/$D528*200%),$E528+SUM($G528:T528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>V$243,($E528+SUM($G528:U528))*(1/$D528*200%),$E528+SUM($G528:U528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>W$243,($E528+SUM($G528:V528))*(1/$D528*200%),$E528+SUM($G528:V528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>X$243,($E528+SUM($G528:W528))*(1/$D528*200%),$E528+SUM($G528:W528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>Y$243,($E528+SUM($G528:X528))*(1/$D528*200%),$E528+SUM($G528:X528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>Z$243,($E528+SUM($G528:Y528))*(1/$D528*200%),$E528+SUM($G528:Y528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>AA$243,($E528+SUM($G528:Z528))*(1/$D528*200%),$E528+SUM($G528:Z528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>AB$243,($E528+SUM($G528:AA528))*(1/$D528*200%),$E528+SUM($G528:AA528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>AC$243,($E528+SUM($G528:AB528))*(1/$D528*200%),$E528+SUM($G528:AB528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>AD$243,($E528+SUM($G528:AC528))*(1/$D528*200%),$E528+SUM($G528:AC528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>AE$243,($E528+SUM($G528:AD528))*(1/$D528*200%),$E528+SUM($G528:AD528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>AF$243,($E528+SUM($G528:AE528))*(1/$D528*200%),$E528+SUM($G528:AE528)))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C529,$G$171:$AF$171,0))","v":38.306550010041711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D529=0,0,IF($C529+$D529>U$243,($E529+SUM($G529:T529))*(1/$D529*200%),$E529+SUM($G529:T529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>V$243,($E529+SUM($G529:U529))*(1/$D529*200%),$E529+SUM($G529:U529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>W$243,($E529+SUM($G529:V529))*(1/$D529*200%),$E529+SUM($G529:V529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>X$243,($E529+SUM($G529:W529))*(1/$D529*200%),$E529+SUM($G529:W529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>Y$243,($E529+SUM($G529:X529))*(1/$D529*200%),$E529+SUM($G529:X529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>Z$243,($E529+SUM($G529:Y529))*(1/$D529*200%),$E529+SUM($G529:Y529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>AA$243,($E529+SUM($G529:Z529))*(1/$D529*200%),$E529+SUM($G529:Z529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>AB$243,($E529+SUM($G529:AA529))*(1/$D529*200%),$E529+SUM($G529:AA529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>AC$243,($E529+SUM($G529:AB529))*(1/$D529*200%),$E529+SUM($G529:AB529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>AD$243,($E529+SUM($G529:AC529))*(1/$D529*200%),$E529+SUM($G529:AC529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>AE$243,($E529+SUM($G529:AD529))*(1/$D529*200%),$E529+SUM($G529:AD529)))","v":0},{"$f":"-IF($D529=0,0,IF($C529+$D529>AF$243,($E529+SUM($G529:AE529))*(1/$D529*200%),$E529+SUM($G529:AE529)))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C530,$G$171:$AF$171,0))","v":3.674119030718574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D530=0,0,IF($C530+$D530>V$243,($E530+SUM($G530:U530))*(1/$D530*200%),$E530+SUM($G530:U530)))","v":0},{"$f":"-IF($D530=0,0,IF($C530+$D530>W$243,($E530+SUM($G530:V530))*(1/$D530*200%),$E530+SUM($G530:V530)))","v":0},{"$f":"-IF($D530=0,0,IF($C530+$D530>X$243,($E530+SUM($G530:W530))*(1/$D530*200%),$E530+SUM($G530:W530)))","v":0},{"$f":"-IF($D530=0,0,IF($C530+$D530>Y$243,($E530+SUM($G530:X530))*(1/$D530*200%),$E530+SUM($G530:X530)))","v":0},{"$f":"-IF($D530=0,0,IF($C530+$D530>Z$243,($E530+SUM($G530:Y530))*(1/$D530*200%),$E530+SUM($G530:Y530)))","v":0},{"$f":"-IF($D530=0,0,IF($C530+$D530>AA$243,($E530+SUM($G530:Z530))*(1/$D530*200%),$E530+SUM($G530:Z530)))","v":0},{"$f":"-IF($D530=0,0,IF($C530+$D530>AB$243,($E530+SUM($G530:AA530))*(1/$D530*200%),$E530+SUM($G530:AA530)))","v":0},{"$f":"-IF($D530=0,0,IF($C530+$D530>AC$243,($E530+SUM($G530:AB530))*(1/$D530*200%),$E530+SUM($G530:AB530)))","v":0},{"$f":"-IF($D530=0,0,IF($C530+$D530>AD$243,($E530+SUM($G530:AC530))*(1/$D530*200%),$E530+SUM($G530:AC530)))","v":0},{"$f":"-IF($D530=0,0,IF($C530+$D530>AE$243,($E530+SUM($G530:AD530))*(1/$D530*200%),$E530+SUM($G530:AD530)))","v":0},{"$f":"-IF($D530=0,0,IF($C530+$D530>AF$243,($E530+SUM($G530:AE530))*(1/$D530*200%),$E530+SUM($G530:AE530)))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C531,$G$171:$AF$171,0))","v":3.1092096208472002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D531=0,0,IF($C531+$D531>W$243,($E531+SUM($G531:V531))*(1/$D531*200%),$E531+SUM($G531:V531)))","v":0},{"$f":"-IF($D531=0,0,IF($C531+$D531>X$243,($E531+SUM($G531:W531))*(1/$D531*200%),$E531+SUM($G531:W531)))","v":0},{"$f":"-IF($D531=0,0,IF($C531+$D531>Y$243,($E531+SUM($G531:X531))*(1/$D531*200%),$E531+SUM($G531:X531)))","v":0},{"$f":"-IF($D531=0,0,IF($C531+$D531>Z$243,($E531+SUM($G531:Y531))*(1/$D531*200%),$E531+SUM($G531:Y531)))","v":0},{"$f":"-IF($D531=0,0,IF($C531+$D531>AA$243,($E531+SUM($G531:Z531))*(1/$D531*200%),$E531+SUM($G531:Z531)))","v":0},{"$f":"-IF($D531=0,0,IF($C531+$D531>AB$243,($E531+SUM($G531:AA531))*(1/$D531*200%),$E531+SUM($G531:AA531)))","v":0},{"$f":"-IF($D531=0,0,IF($C531+$D531>AC$243,($E531+SUM($G531:AB531))*(1/$D531*200%),$E531+SUM($G531:AB531)))","v":0},{"$f":"-IF($D531=0,0,IF($C531+$D531>AD$243,($E531+SUM($G531:AC531))*(1/$D531*200%),$E531+SUM($G531:AC531)))","v":0},{"$f":"-IF($D531=0,0,IF($C531+$D531>AE$243,($E531+SUM($G531:AD531))*(1/$D531*200%),$E531+SUM($G531:AD531)))","v":0},{"$f":"-IF($D531=0,0,IF($C531+$D531>AF$243,($E531+SUM($G531:AE531))*(1/$D531*200%),$E531+SUM($G531:AE531)))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C532,$G$171:$AF$171,0))","v":12.721871883776146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D532=0,0,IF($C532+$D532>X$243,($E532+SUM($G532:W532))*(1/$D532*200%),$E532+SUM($G532:W532)))","v":0},{"$f":"-IF($D532=0,0,IF($C532+$D532>Y$243,($E532+SUM($G532:X532))*(1/$D532*200%),$E532+SUM($G532:X532)))","v":0},{"$f":"-IF($D532=0,0,IF($C532+$D532>Z$243,($E532+SUM($G532:Y532))*(1/$D532*200%),$E532+SUM($G532:Y532)))","v":0},{"$f":"-IF($D532=0,0,IF($C532+$D532>AA$243,($E532+SUM($G532:Z532))*(1/$D532*200%),$E532+SUM($G532:Z532)))","v":0},{"$f":"-IF($D532=0,0,IF($C532+$D532>AB$243,($E532+SUM($G532:AA532))*(1/$D532*200%),$E532+SUM($G532:AA532)))","v":0},{"$f":"-IF($D532=0,0,IF($C532+$D532>AC$243,($E532+SUM($G532:AB532))*(1/$D532*200%),$E532+SUM($G532:AB532)))","v":0},{"$f":"-IF($D532=0,0,IF($C532+$D532>AD$243,($E532+SUM($G532:AC532))*(1/$D532*200%),$E532+SUM($G532:AC532)))","v":0},{"$f":"-IF($D532=0,0,IF($C532+$D532>AE$243,($E532+SUM($G532:AD532))*(1/$D532*200%),$E532+SUM($G532:AD532)))","v":0},{"$f":"-IF($D532=0,0,IF($C532+$D532>AF$243,($E532+SUM($G532:AE532))*(1/$D532*200%),$E532+SUM($G532:AE532)))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C533,$G$171:$AF$171,0))","v":14.60706514302098},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D533=0,0,IF($C533+$D533>Y$243,($E533+SUM($G533:X533))*(1/$D533*200%),$E533+SUM($G533:X533)))","v":0},{"$f":"-IF($D533=0,0,IF($C533+$D533>Z$243,($E533+SUM($G533:Y533))*(1/$D533*200%),$E533+SUM($G533:Y533)))","v":0},{"$f":"-IF($D533=0,0,IF($C533+$D533>AA$243,($E533+SUM($G533:Z533))*(1/$D533*200%),$E533+SUM($G533:Z533)))","v":0},{"$f":"-IF($D533=0,0,IF($C533+$D533>AB$243,($E533+SUM($G533:AA533))*(1/$D533*200%),$E533+SUM($G533:AA533)))","v":0},{"$f":"-IF($D533=0,0,IF($C533+$D533>AC$243,($E533+SUM($G533:AB533))*(1/$D533*200%),$E533+SUM($G533:AB533)))","v":0},{"$f":"-IF($D533=0,0,IF($C533+$D533>AD$243,($E533+SUM($G533:AC533))*(1/$D533*200%),$E533+SUM($G533:AC533)))","v":0},{"$f":"-IF($D533=0,0,IF($C533+$D533>AE$243,($E533+SUM($G533:AD533))*(1/$D533*200%),$E533+SUM($G533:AD533)))","v":0},{"$f":"-IF($D533=0,0,IF($C533+$D533>AF$243,($E533+SUM($G533:AE533))*(1/$D533*200%),$E533+SUM($G533:AE533)))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C534,$G$171:$AF$171,0))","v":9.9420150401300216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D534=0,0,IF($C534+$D534>Z$243,($E534+SUM($G534:Y534))*(1/$D534*200%),$E534+SUM($G534:Y534)))","v":0},{"$f":"-IF($D534=0,0,IF($C534+$D534>AA$243,($E534+SUM($G534:Z534))*(1/$D534*200%),$E534+SUM($G534:Z534)))","v":0},{"$f":"-IF($D534=0,0,IF($C534+$D534>AB$243,($E534+SUM($G534:AA534))*(1/$D534*200%),$E534+SUM($G534:AA534)))","v":0},{"$f":"-IF($D534=0,0,IF($C534+$D534>AC$243,($E534+SUM($G534:AB534))*(1/$D534*200%),$E534+SUM($G534:AB534)))","v":0},{"$f":"-IF($D534=0,0,IF($C534+$D534>AD$243,($E534+SUM($G534:AC534))*(1/$D534*200%),$E534+SUM($G534:AC534)))","v":0},{"$f":"-IF($D534=0,0,IF($C534+$D534>AE$243,($E534+SUM($G534:AD534))*(1/$D534*200%),$E534+SUM($G534:AD534)))","v":0},{"$f":"-IF($D534=0,0,IF($C534+$D534>AF$243,($E534+SUM($G534:AE534))*(1/$D534*200%),$E534+SUM($G534:AE534)))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C535,$G$171:$AF$171,0))","v":6.3060050603831872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D535=0,0,IF($C535+$D535>AA$243,($E535+SUM($G535:Z535))*(1/$D535*200%),$E535+SUM($G535:Z535)))","v":0},{"$f":"-IF($D535=0,0,IF($C535+$D535>AB$243,($E535+SUM($G535:AA535))*(1/$D535*200%),$E535+SUM($G535:AA535)))","v":0},{"$f":"-IF($D535=0,0,IF($C535+$D535>AC$243,($E535+SUM($G535:AB535))*(1/$D535*200%),$E535+SUM($G535:AB535)))","v":0},{"$f":"-IF($D535=0,0,IF($C535+$D535>AD$243,($E535+SUM($G535:AC535))*(1/$D535*200%),$E535+SUM($G535:AC535)))","v":0},{"$f":"-IF($D535=0,0,IF($C535+$D535>AE$243,($E535+SUM($G535:AD535))*(1/$D535*200%),$E535+SUM($G535:AD535)))","v":0},{"$f":"-IF($D535=0,0,IF($C535+$D535>AF$243,($E535+SUM($G535:AE535))*(1/$D535*200%),$E535+SUM($G535:AE535)))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C536,$G$171:$AF$171,0))","v":14.93607577760682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D536=0,0,IF($C536+$D536>AB$243,($E536+SUM($G536:AA536))*(1/$D536*200%),$E536+SUM($G536:AA536)))","v":0},{"$f":"-IF($D536=0,0,IF($C536+$D536>AC$243,($E536+SUM($G536:AB536))*(1/$D536*200%),$E536+SUM($G536:AB536)))","v":0},{"$f":"-IF($D536=0,0,IF($C536+$D536>AD$243,($E536+SUM($G536:AC536))*(1/$D536*200%),$E536+SUM($G536:AC536)))","v":0},{"$f":"-IF($D536=0,0,IF($C536+$D536>AE$243,($E536+SUM($G536:AD536))*(1/$D536*200%),$E536+SUM($G536:AD536)))","v":0},{"$f":"-IF($D536=0,0,IF($C536+$D536>AF$243,($E536+SUM($G536:AE536))*(1/$D536*200%),$E536+SUM($G536:AE536)))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C537,$G$171:$AF$171,0))","v":14.394219189454928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D537=0,0,IF($C537+$D537>AC$243,($E537+SUM($G537:AB537))*(1/$D537*200%),$E537+SUM($G537:AB537)))","v":0},{"$f":"-IF($D537=0,0,IF($C537+$D537>AD$243,($E537+SUM($G537:AC537))*(1/$D537*200%),$E537+SUM($G537:AC537)))","v":0},{"$f":"-IF($D537=0,0,IF($C537+$D537>AE$243,($E537+SUM($G537:AD537))*(1/$D537*200%),$E537+SUM($G537:AD537)))","v":0},{"$f":"-IF($D537=0,0,IF($C537+$D537>AF$243,($E537+SUM($G537:AE537))*(1/$D537*200%),$E537+SUM($G537:AE537)))","v":0}]
[null,null,2029,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C538,$G$171:$AF$171,0))","v":14.659072822540898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D538=0,0,IF($C538+$D538>AD$243,($E538+SUM($G538:AC538))*(1/$D538*200%),$E538+SUM($G538:AC538)))","v":0},{"$f":"-IF($D538=0,0,IF($C538+$D538>AE$243,($E538+SUM($G538:AD538))*(1/$D538*200%),$E538+SUM($G538:AD538)))","v":0},{"$f":"-IF($D538=0,0,IF($C538+$D538>AF$243,($E538+SUM($G538:AE538))*(1/$D538*200%),$E538+SUM($G538:AE538)))","v":0}]
[null,null,2030,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C539,$G$171:$AF$171,0))","v":14.92879976247565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D539=0,0,IF($C539+$D539>AE$243,($E539+SUM($G539:AD539))*(1/$D539*200%),$E539+SUM($G539:AD539)))","v":0},{"$f":"-IF($D539=0,0,IF($C539+$D539>AF$243,($E539+SUM($G539:AE539))*(1/$D539*200%),$E539+SUM($G539:AE539)))","v":0}]
[null,null,2031,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C540,$G$171:$AF$171,0))","v":15.203489678105202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D540=0,0,IF($C540+$D540>AF$243,($E540+SUM($G540:AE540))*(1/$D540*200%),$E540+SUM($G540:AE540)))","v":0}]
[null,null,2032,{"$f":"VLOOKUP(B514,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":0},{"$f":"INDEX($G$187:$AF$197,MATCH(B514,$B$187:$B$197,0),MATCH($C541,$G$171:$AF$171,0))","v":15.483233888182337}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E522:E541)-SUM(M196:AF196),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G515:G541)","v":0},{"$f":"SUM(H515:H541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity raising costs","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B544,Dx_Inputs!$B$503:$B$513,0),MATCH(M$243,Dx_Inputs!$K$471:$O$471))","v":0},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B544,Dx_Inputs!$B$503:$B$513,0),MATCH(N$243,Dx_Inputs!$K$471:$O$471))","v":0},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B544,Dx_Inputs!$B$503:$B$513,0),MATCH(O$243,Dx_Inputs!$K$471:$O$471))","v":0},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B544,Dx_Inputs!$B$503:$B$513,0),MATCH(P$243,Dx_Inputs!$K$471:$O$471))","v":0},{"$f":"INDEX(Dx_Inputs!$K$503:$O$513,MATCH($B544,Dx_Inputs!$B$503:$B$513,0),MATCH(Q$243,Dx_Inputs!$K$471:$O$471))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0))>-Q545,Q545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(R$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0))>-R545,R545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(S$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0))>-S545,S545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(T$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0))>-T545,T545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(U$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0))>-U545,U545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(V$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0))>-V545,V545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(W$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0))>-W545,W545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(X$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0))>-X545,X545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(Y$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0))>-Y545,Y545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(Z$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0))>-Z545,Z545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AA$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0))>-AA545,AA545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AB$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0))>-AB545,AB545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AC$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0))>-AC545,AC545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AD$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0))>-AD545,AD545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AE$243,$R$99:$AF$99,0)))","v":0},{"$f":"IF(INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0))>-AE545,AE545,-INDEX($R$101:$AF$111,MATCH(B544,$B$101:$B$111,0),MATCH(AF$243,$R$99:$AF$99,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C552,$G$171:$AF$171,0))","v":5.4847026309579574},null,null,null,null,null,null,null,{"$f":"-IF($D552=0,0,IF($C552+$D552-1>M$243,($E552+SUM($G552:L552))*(1/$D552*200%),$E552+SUM($G552:L552)))","v":-2.1938810523831829},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>N$243,($E552+SUM($G552:M552))*(1/$D552*200%),$E552+SUM($G552:M552)))","v":-1.3163286314299099},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>O$243,($E552+SUM($G552:N552))*(1/$D552*200%),$E552+SUM($G552:N552)))","v":-0.78979717885794587},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>P$243,($E552+SUM($G552:O552))*(1/$D552*200%),$E552+SUM($G552:O552)))","v":-0.47387830731476766},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>Q$243,($E552+SUM($G552:P552))*(1/$D552*200%),$E552+SUM($G552:P552)))","v":-0.71081746097215159},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>R$243,($E552+SUM($G552:Q552))*(1/$D552*200%),$E552+SUM($G552:Q552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>S$243,($E552+SUM($G552:R552))*(1/$D552*200%),$E552+SUM($G552:R552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>T$243,($E552+SUM($G552:S552))*(1/$D552*200%),$E552+SUM($G552:S552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>U$243,($E552+SUM($G552:T552))*(1/$D552*200%),$E552+SUM($G552:T552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>V$243,($E552+SUM($G552:U552))*(1/$D552*200%),$E552+SUM($G552:U552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>W$243,($E552+SUM($G552:V552))*(1/$D552*200%),$E552+SUM($G552:V552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>X$243,($E552+SUM($G552:W552))*(1/$D552*200%),$E552+SUM($G552:W552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>Y$243,($E552+SUM($G552:X552))*(1/$D552*200%),$E552+SUM($G552:X552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>Z$243,($E552+SUM($G552:Y552))*(1/$D552*200%),$E552+SUM($G552:Y552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>AA$243,($E552+SUM($G552:Z552))*(1/$D552*200%),$E552+SUM($G552:Z552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>AB$243,($E552+SUM($G552:AA552))*(1/$D552*200%),$E552+SUM($G552:AA552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>AC$243,($E552+SUM($G552:AB552))*(1/$D552*200%),$E552+SUM($G552:AB552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>AD$243,($E552+SUM($G552:AC552))*(1/$D552*200%),$E552+SUM($G552:AC552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>AE$243,($E552+SUM($G552:AD552))*(1/$D552*200%),$E552+SUM($G552:AD552)))","v":0},{"$f":"-IF($D552=0,0,IF($C552+$D552-1>AF$243,($E552+SUM($G552:AE552))*(1/$D552*200%),$E552+SUM($G552:AE552)))","v":0}]
[null,"Note: For ERC depreciation starts in year 1",2014,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C553,$G$171:$AF$171,0))","v":4.4807111914245183},null,null,null,null,null,null,null,null,{"$f":"-IF($D553=0,0,IF($C553+$D553-1>N$243,($E553+SUM($G553:M553))*(1/$D553*200%),$E553+SUM($G553:M553)))","v":-1.7922844765698074},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>O$243,($E553+SUM($G553:N553))*(1/$D553*200%),$E553+SUM($G553:N553)))","v":-1.0753706859418846},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>P$243,($E553+SUM($G553:O553))*(1/$D553*200%),$E553+SUM($G553:O553)))","v":-0.64522241156513049},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>Q$243,($E553+SUM($G553:P553))*(1/$D553*200%),$E553+SUM($G553:P553)))","v":-0.38713344693907836},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>R$243,($E553+SUM($G553:Q553))*(1/$D553*200%),$E553+SUM($G553:Q553)))","v":-0.58070017040861721},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>S$243,($E553+SUM($G553:R553))*(1/$D553*200%),$E553+SUM($G553:R553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>T$243,($E553+SUM($G553:S553))*(1/$D553*200%),$E553+SUM($G553:S553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>U$243,($E553+SUM($G553:T553))*(1/$D553*200%),$E553+SUM($G553:T553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>V$243,($E553+SUM($G553:U553))*(1/$D553*200%),$E553+SUM($G553:U553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>W$243,($E553+SUM($G553:V553))*(1/$D553*200%),$E553+SUM($G553:V553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>X$243,($E553+SUM($G553:W553))*(1/$D553*200%),$E553+SUM($G553:W553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>Y$243,($E553+SUM($G553:X553))*(1/$D553*200%),$E553+SUM($G553:X553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>Z$243,($E553+SUM($G553:Y553))*(1/$D553*200%),$E553+SUM($G553:Y553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>AA$243,($E553+SUM($G553:Z553))*(1/$D553*200%),$E553+SUM($G553:Z553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>AB$243,($E553+SUM($G553:AA553))*(1/$D553*200%),$E553+SUM($G553:AA553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>AC$243,($E553+SUM($G553:AB553))*(1/$D553*200%),$E553+SUM($G553:AB553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>AD$243,($E553+SUM($G553:AC553))*(1/$D553*200%),$E553+SUM($G553:AC553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>AE$243,($E553+SUM($G553:AD553))*(1/$D553*200%),$E553+SUM($G553:AD553)))","v":0},{"$f":"-IF($D553=0,0,IF($C553+$D553-1>AF$243,($E553+SUM($G553:AE553))*(1/$D553*200%),$E553+SUM($G553:AE553)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C554,$G$171:$AF$171,0))","v":3.5299218665441492},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D554=0,0,IF($C554+$D554-1>O$243,($E554+SUM($G554:N554))*(1/$D554*200%),$E554+SUM($G554:N554)))","v":-1.4119687466176598},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>P$243,($E554+SUM($G554:O554))*(1/$D554*200%),$E554+SUM($G554:O554)))","v":-0.84718124797059569},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>Q$243,($E554+SUM($G554:P554))*(1/$D554*200%),$E554+SUM($G554:P554)))","v":-0.50830874878235743},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>R$243,($E554+SUM($G554:Q554))*(1/$D554*200%),$E554+SUM($G554:Q554)))","v":-0.3049852492694145},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>S$243,($E554+SUM($G554:R554))*(1/$D554*200%),$E554+SUM($G554:R554)))","v":-0.45747787390412142},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>T$243,($E554+SUM($G554:S554))*(1/$D554*200%),$E554+SUM($G554:S554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>U$243,($E554+SUM($G554:T554))*(1/$D554*200%),$E554+SUM($G554:T554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>V$243,($E554+SUM($G554:U554))*(1/$D554*200%),$E554+SUM($G554:U554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>W$243,($E554+SUM($G554:V554))*(1/$D554*200%),$E554+SUM($G554:V554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>X$243,($E554+SUM($G554:W554))*(1/$D554*200%),$E554+SUM($G554:W554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>Y$243,($E554+SUM($G554:X554))*(1/$D554*200%),$E554+SUM($G554:X554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>Z$243,($E554+SUM($G554:Y554))*(1/$D554*200%),$E554+SUM($G554:Y554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>AA$243,($E554+SUM($G554:Z554))*(1/$D554*200%),$E554+SUM($G554:Z554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>AB$243,($E554+SUM($G554:AA554))*(1/$D554*200%),$E554+SUM($G554:AA554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>AC$243,($E554+SUM($G554:AB554))*(1/$D554*200%),$E554+SUM($G554:AB554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>AD$243,($E554+SUM($G554:AC554))*(1/$D554*200%),$E554+SUM($G554:AC554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>AE$243,($E554+SUM($G554:AD554))*(1/$D554*200%),$E554+SUM($G554:AD554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554-1>AF$243,($E554+SUM($G554:AE554))*(1/$D554*200%),$E554+SUM($G554:AE554)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C555,$G$171:$AF$171,0))","v":1.3298177859413634},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D555=0,0,IF($C555+$D555-1>P$243,($E555+SUM($G555:O555))*(1/$D555*200%),$E555+SUM($G555:O555)))","v":-0.53192711437654538},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>Q$243,($E555+SUM($G555:P555))*(1/$D555*200%),$E555+SUM($G555:P555)))","v":-0.31915626862592722},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>R$243,($E555+SUM($G555:Q555))*(1/$D555*200%),$E555+SUM($G555:Q555)))","v":-0.19149376117555628},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>S$243,($E555+SUM($G555:R555))*(1/$D555*200%),$E555+SUM($G555:R555)))","v":-0.11489625670533377},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>T$243,($E555+SUM($G555:S555))*(1/$D555*200%),$E555+SUM($G555:S555)))","v":-0.17234438505800065},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>U$243,($E555+SUM($G555:T555))*(1/$D555*200%),$E555+SUM($G555:T555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>V$243,($E555+SUM($G555:U555))*(1/$D555*200%),$E555+SUM($G555:U555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>W$243,($E555+SUM($G555:V555))*(1/$D555*200%),$E555+SUM($G555:V555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>X$243,($E555+SUM($G555:W555))*(1/$D555*200%),$E555+SUM($G555:W555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>Y$243,($E555+SUM($G555:X555))*(1/$D555*200%),$E555+SUM($G555:X555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>Z$243,($E555+SUM($G555:Y555))*(1/$D555*200%),$E555+SUM($G555:Y555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>AA$243,($E555+SUM($G555:Z555))*(1/$D555*200%),$E555+SUM($G555:Z555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>AB$243,($E555+SUM($G555:AA555))*(1/$D555*200%),$E555+SUM($G555:AA555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>AC$243,($E555+SUM($G555:AB555))*(1/$D555*200%),$E555+SUM($G555:AB555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>AD$243,($E555+SUM($G555:AC555))*(1/$D555*200%),$E555+SUM($G555:AC555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>AE$243,($E555+SUM($G555:AD555))*(1/$D555*200%),$E555+SUM($G555:AD555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555-1>AF$243,($E555+SUM($G555:AE555))*(1/$D555*200%),$E555+SUM($G555:AE555)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C556,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D556=0,0,IF($C556+$D556-1>Q$243,($E556+SUM($G556:P556))*(1/$D556*200%),$E556+SUM($G556:P556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>R$243,($E556+SUM($G556:Q556))*(1/$D556*200%),$E556+SUM($G556:Q556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>S$243,($E556+SUM($G556:R556))*(1/$D556*200%),$E556+SUM($G556:R556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>T$243,($E556+SUM($G556:S556))*(1/$D556*200%),$E556+SUM($G556:S556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>U$243,($E556+SUM($G556:T556))*(1/$D556*200%),$E556+SUM($G556:T556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>V$243,($E556+SUM($G556:U556))*(1/$D556*200%),$E556+SUM($G556:U556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>W$243,($E556+SUM($G556:V556))*(1/$D556*200%),$E556+SUM($G556:V556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>X$243,($E556+SUM($G556:W556))*(1/$D556*200%),$E556+SUM($G556:W556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>Y$243,($E556+SUM($G556:X556))*(1/$D556*200%),$E556+SUM($G556:X556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>Z$243,($E556+SUM($G556:Y556))*(1/$D556*200%),$E556+SUM($G556:Y556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>AA$243,($E556+SUM($G556:Z556))*(1/$D556*200%),$E556+SUM($G556:Z556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>AB$243,($E556+SUM($G556:AA556))*(1/$D556*200%),$E556+SUM($G556:AA556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>AC$243,($E556+SUM($G556:AB556))*(1/$D556*200%),$E556+SUM($G556:AB556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>AD$243,($E556+SUM($G556:AC556))*(1/$D556*200%),$E556+SUM($G556:AC556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>AE$243,($E556+SUM($G556:AD556))*(1/$D556*200%),$E556+SUM($G556:AD556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556-1>AF$243,($E556+SUM($G556:AE556))*(1/$D556*200%),$E556+SUM($G556:AE556)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C557,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D557=0,0,IF($C557+$D557-1>R$243,($E557+SUM($G557:Q557))*(1/$D557*200%),$E557+SUM($G557:Q557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>S$243,($E557+SUM($G557:R557))*(1/$D557*200%),$E557+SUM($G557:R557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>T$243,($E557+SUM($G557:S557))*(1/$D557*200%),$E557+SUM($G557:S557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>U$243,($E557+SUM($G557:T557))*(1/$D557*200%),$E557+SUM($G557:T557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>V$243,($E557+SUM($G557:U557))*(1/$D557*200%),$E557+SUM($G557:U557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>W$243,($E557+SUM($G557:V557))*(1/$D557*200%),$E557+SUM($G557:V557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>X$243,($E557+SUM($G557:W557))*(1/$D557*200%),$E557+SUM($G557:W557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>Y$243,($E557+SUM($G557:X557))*(1/$D557*200%),$E557+SUM($G557:X557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>Z$243,($E557+SUM($G557:Y557))*(1/$D557*200%),$E557+SUM($G557:Y557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>AA$243,($E557+SUM($G557:Z557))*(1/$D557*200%),$E557+SUM($G557:Z557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>AB$243,($E557+SUM($G557:AA557))*(1/$D557*200%),$E557+SUM($G557:AA557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>AC$243,($E557+SUM($G557:AB557))*(1/$D557*200%),$E557+SUM($G557:AB557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>AD$243,($E557+SUM($G557:AC557))*(1/$D557*200%),$E557+SUM($G557:AC557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>AE$243,($E557+SUM($G557:AD557))*(1/$D557*200%),$E557+SUM($G557:AD557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557-1>AF$243,($E557+SUM($G557:AE557))*(1/$D557*200%),$E557+SUM($G557:AE557)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C558,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D558=0,0,IF($C558+$D558-1>S$243,($E558+SUM($G558:R558))*(1/$D558*200%),$E558+SUM($G558:R558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>T$243,($E558+SUM($G558:S558))*(1/$D558*200%),$E558+SUM($G558:S558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>U$243,($E558+SUM($G558:T558))*(1/$D558*200%),$E558+SUM($G558:T558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>V$243,($E558+SUM($G558:U558))*(1/$D558*200%),$E558+SUM($G558:U558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>W$243,($E558+SUM($G558:V558))*(1/$D558*200%),$E558+SUM($G558:V558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>X$243,($E558+SUM($G558:W558))*(1/$D558*200%),$E558+SUM($G558:W558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>Y$243,($E558+SUM($G558:X558))*(1/$D558*200%),$E558+SUM($G558:X558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>Z$243,($E558+SUM($G558:Y558))*(1/$D558*200%),$E558+SUM($G558:Y558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>AA$243,($E558+SUM($G558:Z558))*(1/$D558*200%),$E558+SUM($G558:Z558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>AB$243,($E558+SUM($G558:AA558))*(1/$D558*200%),$E558+SUM($G558:AA558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>AC$243,($E558+SUM($G558:AB558))*(1/$D558*200%),$E558+SUM($G558:AB558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>AD$243,($E558+SUM($G558:AC558))*(1/$D558*200%),$E558+SUM($G558:AC558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>AE$243,($E558+SUM($G558:AD558))*(1/$D558*200%),$E558+SUM($G558:AD558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558-1>AF$243,($E558+SUM($G558:AE558))*(1/$D558*200%),$E558+SUM($G558:AE558)))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C559,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D559=0,0,IF($C559+$D559-1>T$243,($E559+SUM($G559:S559))*(1/$D559*200%),$E559+SUM($G559:S559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>U$243,($E559+SUM($G559:T559))*(1/$D559*200%),$E559+SUM($G559:T559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>V$243,($E559+SUM($G559:U559))*(1/$D559*200%),$E559+SUM($G559:U559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>W$243,($E559+SUM($G559:V559))*(1/$D559*200%),$E559+SUM($G559:V559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>X$243,($E559+SUM($G559:W559))*(1/$D559*200%),$E559+SUM($G559:W559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>Y$243,($E559+SUM($G559:X559))*(1/$D559*200%),$E559+SUM($G559:X559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>Z$243,($E559+SUM($G559:Y559))*(1/$D559*200%),$E559+SUM($G559:Y559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>AA$243,($E559+SUM($G559:Z559))*(1/$D559*200%),$E559+SUM($G559:Z559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>AB$243,($E559+SUM($G559:AA559))*(1/$D559*200%),$E559+SUM($G559:AA559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>AC$243,($E559+SUM($G559:AB559))*(1/$D559*200%),$E559+SUM($G559:AB559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>AD$243,($E559+SUM($G559:AC559))*(1/$D559*200%),$E559+SUM($G559:AC559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>AE$243,($E559+SUM($G559:AD559))*(1/$D559*200%),$E559+SUM($G559:AD559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559-1>AF$243,($E559+SUM($G559:AE559))*(1/$D559*200%),$E559+SUM($G559:AE559)))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C560,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D560=0,0,IF($C560+$D560-1>U$243,($E560+SUM($G560:T560))*(1/$D560*200%),$E560+SUM($G560:T560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>V$243,($E560+SUM($G560:U560))*(1/$D560*200%),$E560+SUM($G560:U560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>W$243,($E560+SUM($G560:V560))*(1/$D560*200%),$E560+SUM($G560:V560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>X$243,($E560+SUM($G560:W560))*(1/$D560*200%),$E560+SUM($G560:W560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>Y$243,($E560+SUM($G560:X560))*(1/$D560*200%),$E560+SUM($G560:X560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>Z$243,($E560+SUM($G560:Y560))*(1/$D560*200%),$E560+SUM($G560:Y560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>AA$243,($E560+SUM($G560:Z560))*(1/$D560*200%),$E560+SUM($G560:Z560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>AB$243,($E560+SUM($G560:AA560))*(1/$D560*200%),$E560+SUM($G560:AA560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>AC$243,($E560+SUM($G560:AB560))*(1/$D560*200%),$E560+SUM($G560:AB560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>AD$243,($E560+SUM($G560:AC560))*(1/$D560*200%),$E560+SUM($G560:AC560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>AE$243,($E560+SUM($G560:AD560))*(1/$D560*200%),$E560+SUM($G560:AD560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560-1>AF$243,($E560+SUM($G560:AE560))*(1/$D560*200%),$E560+SUM($G560:AE560)))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C561,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D561=0,0,IF($C561+$D561-1>V$243,($E561+SUM($G561:U561))*(1/$D561*200%),$E561+SUM($G561:U561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561-1>W$243,($E561+SUM($G561:V561))*(1/$D561*200%),$E561+SUM($G561:V561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561-1>X$243,($E561+SUM($G561:W561))*(1/$D561*200%),$E561+SUM($G561:W561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561-1>Y$243,($E561+SUM($G561:X561))*(1/$D561*200%),$E561+SUM($G561:X561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561-1>Z$243,($E561+SUM($G561:Y561))*(1/$D561*200%),$E561+SUM($G561:Y561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561-1>AA$243,($E561+SUM($G561:Z561))*(1/$D561*200%),$E561+SUM($G561:Z561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561-1>AB$243,($E561+SUM($G561:AA561))*(1/$D561*200%),$E561+SUM($G561:AA561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561-1>AC$243,($E561+SUM($G561:AB561))*(1/$D561*200%),$E561+SUM($G561:AB561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561-1>AD$243,($E561+SUM($G561:AC561))*(1/$D561*200%),$E561+SUM($G561:AC561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561-1>AE$243,($E561+SUM($G561:AD561))*(1/$D561*200%),$E561+SUM($G561:AD561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561-1>AF$243,($E561+SUM($G561:AE561))*(1/$D561*200%),$E561+SUM($G561:AE561)))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C562,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D562=0,0,IF($C562+$D562-1>W$243,($E562+SUM($G562:V562))*(1/$D562*200%),$E562+SUM($G562:V562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562-1>X$243,($E562+SUM($G562:W562))*(1/$D562*200%),$E562+SUM($G562:W562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562-1>Y$243,($E562+SUM($G562:X562))*(1/$D562*200%),$E562+SUM($G562:X562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562-1>Z$243,($E562+SUM($G562:Y562))*(1/$D562*200%),$E562+SUM($G562:Y562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562-1>AA$243,($E562+SUM($G562:Z562))*(1/$D562*200%),$E562+SUM($G562:Z562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562-1>AB$243,($E562+SUM($G562:AA562))*(1/$D562*200%),$E562+SUM($G562:AA562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562-1>AC$243,($E562+SUM($G562:AB562))*(1/$D562*200%),$E562+SUM($G562:AB562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562-1>AD$243,($E562+SUM($G562:AC562))*(1/$D562*200%),$E562+SUM($G562:AC562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562-1>AE$243,($E562+SUM($G562:AD562))*(1/$D562*200%),$E562+SUM($G562:AD562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562-1>AF$243,($E562+SUM($G562:AE562))*(1/$D562*200%),$E562+SUM($G562:AE562)))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C563,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D563=0,0,IF($C563+$D563-1>X$243,($E563+SUM($G563:W563))*(1/$D563*200%),$E563+SUM($G563:W563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563-1>Y$243,($E563+SUM($G563:X563))*(1/$D563*200%),$E563+SUM($G563:X563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563-1>Z$243,($E563+SUM($G563:Y563))*(1/$D563*200%),$E563+SUM($G563:Y563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563-1>AA$243,($E563+SUM($G563:Z563))*(1/$D563*200%),$E563+SUM($G563:Z563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563-1>AB$243,($E563+SUM($G563:AA563))*(1/$D563*200%),$E563+SUM($G563:AA563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563-1>AC$243,($E563+SUM($G563:AB563))*(1/$D563*200%),$E563+SUM($G563:AB563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563-1>AD$243,($E563+SUM($G563:AC563))*(1/$D563*200%),$E563+SUM($G563:AC563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563-1>AE$243,($E563+SUM($G563:AD563))*(1/$D563*200%),$E563+SUM($G563:AD563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563-1>AF$243,($E563+SUM($G563:AE563))*(1/$D563*200%),$E563+SUM($G563:AE563)))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C564,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D564=0,0,IF($C564+$D564-1>Y$243,($E564+SUM($G564:X564))*(1/$D564*200%),$E564+SUM($G564:X564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564-1>Z$243,($E564+SUM($G564:Y564))*(1/$D564*200%),$E564+SUM($G564:Y564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564-1>AA$243,($E564+SUM($G564:Z564))*(1/$D564*200%),$E564+SUM($G564:Z564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564-1>AB$243,($E564+SUM($G564:AA564))*(1/$D564*200%),$E564+SUM($G564:AA564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564-1>AC$243,($E564+SUM($G564:AB564))*(1/$D564*200%),$E564+SUM($G564:AB564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564-1>AD$243,($E564+SUM($G564:AC564))*(1/$D564*200%),$E564+SUM($G564:AC564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564-1>AE$243,($E564+SUM($G564:AD564))*(1/$D564*200%),$E564+SUM($G564:AD564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564-1>AF$243,($E564+SUM($G564:AE564))*(1/$D564*200%),$E564+SUM($G564:AE564)))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C565,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D565=0,0,IF($C565+$D565-1>Z$243,($E565+SUM($G565:Y565))*(1/$D565*200%),$E565+SUM($G565:Y565)))","v":0},{"$f":"-IF($D565=0,0,IF($C565+$D565-1>AA$243,($E565+SUM($G565:Z565))*(1/$D565*200%),$E565+SUM($G565:Z565)))","v":0},{"$f":"-IF($D565=0,0,IF($C565+$D565-1>AB$243,($E565+SUM($G565:AA565))*(1/$D565*200%),$E565+SUM($G565:AA565)))","v":0},{"$f":"-IF($D565=0,0,IF($C565+$D565-1>AC$243,($E565+SUM($G565:AB565))*(1/$D565*200%),$E565+SUM($G565:AB565)))","v":0},{"$f":"-IF($D565=0,0,IF($C565+$D565-1>AD$243,($E565+SUM($G565:AC565))*(1/$D565*200%),$E565+SUM($G565:AC565)))","v":0},{"$f":"-IF($D565=0,0,IF($C565+$D565-1>AE$243,($E565+SUM($G565:AD565))*(1/$D565*200%),$E565+SUM($G565:AD565)))","v":0},{"$f":"-IF($D565=0,0,IF($C565+$D565-1>AF$243,($E565+SUM($G565:AE565))*(1/$D565*200%),$E565+SUM($G565:AE565)))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C566,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D566=0,0,IF($C566+$D566-1>AA$243,($E566+SUM($G566:Z566))*(1/$D566*200%),$E566+SUM($G566:Z566)))","v":0},{"$f":"-IF($D566=0,0,IF($C566+$D566-1>AB$243,($E566+SUM($G566:AA566))*(1/$D566*200%),$E566+SUM($G566:AA566)))","v":0},{"$f":"-IF($D566=0,0,IF($C566+$D566-1>AC$243,($E566+SUM($G566:AB566))*(1/$D566*200%),$E566+SUM($G566:AB566)))","v":0},{"$f":"-IF($D566=0,0,IF($C566+$D566-1>AD$243,($E566+SUM($G566:AC566))*(1/$D566*200%),$E566+SUM($G566:AC566)))","v":0},{"$f":"-IF($D566=0,0,IF($C566+$D566-1>AE$243,($E566+SUM($G566:AD566))*(1/$D566*200%),$E566+SUM($G566:AD566)))","v":0},{"$f":"-IF($D566=0,0,IF($C566+$D566-1>AF$243,($E566+SUM($G566:AE566))*(1/$D566*200%),$E566+SUM($G566:AE566)))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C567,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D567=0,0,IF($C567+$D567-1>AB$243,($E567+SUM($G567:AA567))*(1/$D567*200%),$E567+SUM($G567:AA567)))","v":0},{"$f":"-IF($D567=0,0,IF($C567+$D567-1>AC$243,($E567+SUM($G567:AB567))*(1/$D567*200%),$E567+SUM($G567:AB567)))","v":0},{"$f":"-IF($D567=0,0,IF($C567+$D567-1>AD$243,($E567+SUM($G567:AC567))*(1/$D567*200%),$E567+SUM($G567:AC567)))","v":0},{"$f":"-IF($D567=0,0,IF($C567+$D567-1>AE$243,($E567+SUM($G567:AD567))*(1/$D567*200%),$E567+SUM($G567:AD567)))","v":0},{"$f":"-IF($D567=0,0,IF($C567+$D567-1>AF$243,($E567+SUM($G567:AE567))*(1/$D567*200%),$E567+SUM($G567:AE567)))","v":0}]
[null,null,2029,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C568,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D568=0,0,IF($C568+$D568-1>AC$243,($E568+SUM($G568:AB568))*(1/$D568*200%),$E568+SUM($G568:AB568)))","v":0},{"$f":"-IF($D568=0,0,IF($C568+$D568-1>AD$243,($E568+SUM($G568:AC568))*(1/$D568*200%),$E568+SUM($G568:AC568)))","v":0},{"$f":"-IF($D568=0,0,IF($C568+$D568-1>AE$243,($E568+SUM($G568:AD568))*(1/$D568*200%),$E568+SUM($G568:AD568)))","v":0},{"$f":"-IF($D568=0,0,IF($C568+$D568-1>AF$243,($E568+SUM($G568:AE568))*(1/$D568*200%),$E568+SUM($G568:AE568)))","v":0}]
[null,null,2030,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C569,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D569=0,0,IF($C569+$D569-1>AD$243,($E569+SUM($G569:AC569))*(1/$D569*200%),$E569+SUM($G569:AC569)))","v":0},{"$f":"-IF($D569=0,0,IF($C569+$D569-1>AE$243,($E569+SUM($G569:AD569))*(1/$D569*200%),$E569+SUM($G569:AD569)))","v":0},{"$f":"-IF($D569=0,0,IF($C569+$D569-1>AF$243,($E569+SUM($G569:AE569))*(1/$D569*200%),$E569+SUM($G569:AE569)))","v":0}]
[null,null,2031,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C570,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D570=0,0,IF($C570+$D570-1>AE$243,($E570+SUM($G570:AD570))*(1/$D570*200%),$E570+SUM($G570:AD570)))","v":0},{"$f":"-IF($D570=0,0,IF($C570+$D570-1>AF$243,($E570+SUM($G570:AE570))*(1/$D570*200%),$E570+SUM($G570:AE570)))","v":0}]
[null,null,2032,{"$f":"VLOOKUP(B544,Dx_Inputs!$B$38:$J$48,9,FALSE)","v":5},{"$f":"INDEX($G$187:$AF$197,MATCH(B544,$B$187:$B$197,0),MATCH($C571,$G$171:$AF$171,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D571=0,0,IF($C571+$D571-1>AF$243,($E571+SUM($G571:AE571))*(1/$D571*200%),$E571+SUM($G571:AE571)))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E552:E571)-SUM(M197:AF197),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G545:G571)","v":0},{"$f":"SUM(H545:H571)","v":0},0,0,0,0,-2.1938810523831829,-3.1086131079997172,-3.2771366114174905,-2.4982090812270394,-1.9254159253195147,-1.077179180853588,-0.57237413060945519,-0.17234438505800065,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tx_Asset","index":15,"n_rows":664,"n_cols":32,"rows_kept":664,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"IF(COUNTIF(G11:AF11,\"CHECK\")+COUNTIF(D177:D189,\"CHECK\")+COUNTIF(E304:E664,\"CHECK\")>0,\"CHECK\",\"OK\")","v":"OK"}]
[null,"Transmission calculations"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Total Tx RAB value [$M real as at 30 June 2017]"]
[null,"Opening balance",null,null,null,null,{"$f":"F10","v":1787.4106999280093},{"$f":"G10","v":2040.9647295296588},2297.7602644863778,2557.7000663467206,2684.8975162205143,2761.8397407810239,2816.7403973796527,2927.6521175119656,3161.6241925502245,3197.4699566236909,3135.4561768628314,3108.629578693145,3122.7512671675577,3183.4146582076155,3233.5152649711345,3224.7272495125476,3212.5095886300387,3249.4074211170714,3312.5176632018397,3319.1226756616948,3305.7627811803627,3334.7628790925705,3329.227375740476,3322.0110718625315,3317.5520196130651,3311.7511743977661]
[null,"Capital expenditure",null,null,null,null,{"$f":"G44","v":316.64502408951023},{"$f":"H44","v":327.38365066968981},334.2641093357301,215.77377916334851,164.88939458228126,154.1398249383233,209.30768825352152,341.62619578844641,159.1980615625757,119.89683066092428,104.06684255013353,{"$f":"R44","v":124.11042322126323},176.54926997698809,172.76507373191316,120.56180795998975,120.4819623870571,173.22154241451483,203.77021085038604,151.47104111861802,133.84307937709485,176.58830163916329,134.71050917896875,134.71050917896875,134.71050917896875,134.71050917896875,134.71050917896875]
[null,"Disposals",null,null,null,null,{"$f":"G60","v":-0.15154832100170745},{"$f":"H60","v":-2.1751695526520889},0,-6.5729351278152022,-0.29228086867337155,-4.2270605435839596E-2,-4.4242798231225677,-4.2367053824362602,-9.3009934046511624,-60.644227416789484,-1.4491323575000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G76","v":-62.939446166858723},{"$f":"H76","v":-68.412946160319038},-74.324307475387414,-82.003394161739692,-87.654889153097784,-99.196897734258471,-93.971688298085979,-103.41741536775098,-114.05130408445817,{"$f":"P76","v":-121.26638300499444},-129.44430836232027,{"$f":"R76","v":-109.98873474685089},-115.8858789369303,-122.66446696839435,-129.3498234185767,-132.69962326956579,-136.32370992748193,-140.65996876561738,-144.86602865876304,-147.20297385842716,-147.58820372695519,-140.24601253106312,-141.92681305691323,-139.16956142843506,-140.51135439426764,-138.52654538503899]
[null,"Accelerated depreciation",null,null,null,null,{"$f":"G92","v":0},{"$f":"H92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing balance",null,null,null,{"$f":"F190","v":1787.4106999280093},{"$f":"SUM(G5:G9)","v":2040.9647295296588},{"$f":"SUM(H5:H9)","v":2297.7602644863778},2557.7000663467206,2684.8975162205143,2761.8397407810239,2816.7403973796527,2927.6521175119656,3161.6241925502245,3197.4699566236909,3135.4561768628314,3108.629578693145,3122.7512671675577,3183.4146582076155,3233.5152649711345,3224.7272495125476,3212.5095886300387,3249.4074211170714,3312.5176632018397,3319.1226756616948,3305.7627811803627,3334.7628790925705,3329.227375740476,3322.0110718625315,3317.5520196130651,3311.7511743977661,3307.9351381916958]
[null,null,null,null,null,null,{"$f":"IF(ROUND(G108-G10,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(H108-H10,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Breakdown by asset categories [$M real as at 30 June 2017]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Transmission cables",null,null,null,null,{"$f":"F95","v":15.580771651950194},{"$f":"G95","v":20.915544834834567},25.31711685314513,30.33070759852469,34.755745430621936,36.233301143447811,36.285342672146946,51.200731704011623,80.911390600221949,88.423374405417277,89.505601100266645,89.936931643203906,92.098856535310915,93.777900982507191,92.826541652265618,91.979934832289175,90.723531236034191,95.639983702502647,103.64068938387474,104.84513024337674,105.15457641532656,108.99544926042293,108.98089881428599,108.91712909710439,108.80414010887812,108.64193184960718]
[null,"Transmission steel towers",null,null,null,null,{"$f":"F96","v":470.7613908501076},550.19661874965016,665.72867641229618,754.41728093740278,794.2076762390526,813.8954837018855,825.84216793580367,817.84500368947647,820.09058962349138,805.52214495870487,787.92828241749055,769.56135292285524,753.0873881625148,736.29856414575227,717.84063926852514,699.46041448439837,680.81472717414817,666.01222243254142,653.16433470560298,636.02276411345974,618.31627495319071,602.84271931923217,584.93448704186574,566.99100070661927,549.01226031349267,530.99826586248605]
[null,"Transmission wood poles",null,null,null,null,{"$f":"F97","v":222.67912940462841},227.91824683427348,232.24381423753965,239.87377765616475,242.64090689240643,240.16717464038172,236.1858443843289,252.2609883109636,268.34691204157133,284.75723994088759,294.02399216475646,300.89741394703907,313.4526713681775,338.01541964988371,358.88601972150769,372.88050377730616,386.4995692434606,398.94607345524093,417.39588651293474,431.50525504616456,443.6575677677148,458.07556679321141,478.41762621953364,498.03055822422476,516.91436280728487,535.06903996871381]
[null,"Transmission Metering",null,null,null,null,{"$f":"F98","v":2.7415531521474414},2.6365128014904515,2.5314724508334616,2.4264321001764717,2.3213917495194818,2.2163513988624919,2.111311048205502,2.0062706975485121,1.9012303468915219,1.7961899962345318,1.6911496455775419,1.586109294920552,1.4810689442635612,1.3760285936065704,1.2709882429495796,1.1659478922925888,1.060907541635598,0.95586719097860717,0.85082684032161637,0.74578648966462557,0.64074613900763466,0.53570578835064375,0.4306654376936529,0.32562508703666204,0.22058473637967119,0.11554438572268036]
[null,"Transmission transformers",null,null,null,null,{"$f":"F99","v":199.69334967339253},252.70575589814095,297.94389524376356,345.62978216851826,370.50939453923627,376.79519623253776,379.27763300361738,423.233232559567,513.01314826400539,537.80355416766633,551.62299902173208,558.11478933943874,570.14825497338904,597.95480325435244,614.80192893595495,627.16971089672563,643.42175813751464,664.49772267302035,689.58197019430293,699.89274160440993,707.79675141893802,727.8908619324568,730.73368384833771,733.0192157989535,734.74745778430429,735.91840980438997]
[null,"Transmission reactors",null,null,null,null,{"$f":"F100","v":5.0698506486871029},9.4653652568727722,12.700273894757593,16.306258315358534,16.995589720683665,16.995570374772839,16.899598762084569,23.111632967505003,34.795866294578474,40.46388106733292,43.495542745437561,45.893198816107173,48.056254993249013,52.148271414351917,54.818183058408131,56.933939770485267,59.520261683976557,62.980996895392522,67.044157849975093,69.068000059222896,70.769773460033221,74.091605786240279,75.171168589992746,76.189330903804134,77.146092727674443,78.041454061603673]
[null,"Transmission capacitors",null,null,null,null,{"$f":"F101","v":98.304331364384339},123.71345077575681,141.99157358930904,161.77306020326972,165.00164930600801,160.65736279964074,155.0682110668794,152.52769978589751,153.68507410378106,148.83514012097243,142.61470440611129,136.11998770984349,130.31115891100714,124.37560706305716,117.7973713741515,111.24390647649263,104.58722677883021,99.403033168316043,94.949238108353455,88.838836771527696,82.505488781533074,77.017138567676753,70.587821243353687,64.140081676520978,61.503958751505699,59.274973460016675]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"F102","v":586.87937683840403},628.90763092710358,659.38844346737619,706.74250374246674,720.85793469417183,742.03075924003406,751.90837740673703,749.00319382160421,764.95201426757046,753.02051863729969,740.18323257950965,722.63623219628482,707.90223742598801,702.15787870205247,691.88296883945861,679.08241665592686,668.65939458539435,657.21558684207139,646.18669425492658,630.96662046757592,614.93848638826626,603.58261275622169,584.94489713655912,566.0206347839345,546.80982569834782,527.3124698797991]
[null,"SCADA and Communications",null,null,null,null,{"$f":"F103","v":43.688138658676344},47.626635808752816,48.934544586976571,51.124604709608505,58.425312467589151,60.229738162156146,68.776974220128636,69.546689894260723,73.782233307765168,78.945524628264565,86.476877998832094,86.861928276527451,88.305261977162701,96.734324586063678,106.16003735539221,112.58865274824726,113.76181144508833,122.29202191030471,132.12560678985545,139.50497030362095,140.0986406971308,137.68818794887719,141.20042144723922,143.74966008522057,145.12325694954586,145.89270636533735]
[null,"IT",null,null,null,null,{"$f":"F104","v":3.4542168516349592},9.286848729627275,20.345457370749106,26.378462288840314,33.081890268285903,45.45719621449976,60.25052009853745,66.341459146945283,66.114402743676237,65.98466080436512,59.977655882000541,59.357727341009955,67.699961979469606,71.911639286746905,71.237705582339728,64.948795042468419,56.408755716590491,52.327440002148847,48.37589297800681,47.08489564884934,45.155224039740759,45.514267545504168,41.681242525769676,38.313401926713425,36.195598252212868,34.444566137253474]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"F105","v":31.582120320091327},32.309737952438773,31.832404031783071,35.480090991751347,40.56475518977134,50.684403524089127,62.117137243130259,67.253603129947891,62.694682622227951,60.276982834707852,56.855611298546009,50.667182788243657,50.816733729981735,55.118439512964933,73.782108779017591,70.295592038627319,66.353111667323432,68.174023667917908,70.70079506570093,70.128377061976465,67.343655521480215,69.709631158208509,71.883434533120322,74.611508003118104,77.929659247601023,81.45509372044171]
[null,"Land & Easements",null,null,null,null,{"$f":"F106","v":106.97647051390516},135.28238096071766,158.80259234784856,187.21710563463859,205.53526972316777,216.47720334871659,222.01727953805366,252.77276788283166,318.90564816426507,328.91682829488593,277.74066809630449,282.57075828022653,295.05954921216556,309.3080092439647,328.06709757141863,332.92785749010926,336.74305319543009,357.10106613459078,384.73428465850611,396.84610917493427,405.8065041036553,425.33413792438938,436.87013177351275,448.40612562263613,459.9421194717595,471.47811332088287]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"F107","v":0},0,0,0,0,0,0,0.54884392140704175,2.4310001701796753,2.7239167669528115,3.3398595062673362,4.425966137445049,4.3318689548784812,4.2377717723119135,4.1436745897453457,4.049577407178778,3.9554802246122103,3.8613830420456425,3.7672858594790748,3.6731886769125071,3.5790914943459393,3.4849943117793716,3.3908971292128038,3.2967999466462361,3.2027027640796684,3.1086055815131006]
[null,"Total",null,null,null,null,{"$f":"SUM(G15:G27)","v":1787.4106999280093},2040.9647295296595,2297.7602644863778,2557.7000663467206,2684.8975162205147,2761.8397407810244,2816.7403973796536,2927.6521175119669,3161.6241925502254,3197.4699566236914,3135.4561768628319,3108.6295786931455,3122.751267167559,3183.414658207616,3233.5152649711354,3224.7272495125471,3212.5095886300387,3249.4074211170719,3312.5176632018402,3319.1226756616961,3305.7627811803632,3334.7628790925714,3329.2273757404769,3322.0110718625333,3317.5520196130665,3311.7511743977675]
[]
[null,"Capital expenditure"]
[null,"Transmission cables",null,null,null,null,{"$f":"G211","v":5.7437173207308341},{"$f":"H211","v":4.9231177060064661},5.6874165850804816,5.1298612976413143,2.3115483441213618,1.0366785645182188,15.770993465866974,31.082573493801643,9.6166476775429484,3.5560820331889014,3.2996512361435388,{"$f":"R211","v":4.1277939236589987},3.7199642773602459,1.1571962140562289,1.282988655486013,0.89651894567084667,7.0856753528610348,10.29875902872578,3.6897443710143385,2.8618359447533268,6.4452959987135792,2.7070599074568866,2.7070599074568866,2.7070599074568866,2.7070599074568866,2.7070599074568866]
[null,"Transmission steel towers",null,null,null,null,{"$f":"G212","v":90.833808791796983},128.62714466424683,103.46563559897199,56.572616964158335,38.703560324535744,35.433978004020375,10.854199065610125,21.405594305759667,5.0324324182394315,2.2368698693881202,1.7084388610088046,3.0425912731326092,2.7784418712627676,1.1556483753193154,1.2526092746749657,1.0080235697961841,4.8680065312694607,6.903756988125556,2.7251367393894963,2.2056371169202453,4.4753312618460708,2.1152434728022178,2.1152434728022178,2.1152434728022178,2.1152434728022178,2.1152434728022178]
[null,"Transmission wood poles",null,null,null,null,{"$f":"G213","v":15.893621228909577},15.116210868644096,18.589733687371979,14.537731705440988,9.7499405502309031,8.8891682890405068,28.56718618691972,29.225881057632709,30.323896305568255,23.924690196179146,22.422104006087398,28.013798270699393,40.643817981727103,37.854865726794415,31.819968949342122,32.151660780794579,31.693580877104832,38.401191520287263,34.914106807385224,33.732920035869796,35.682776405132209,32.810733973399579,32.810733973399579,32.810733973399579,32.810733973399579,32.810733973399579]
[null,"Transmission Metering",null,null,null,null,{"$f":"G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,{"$f":"G215","v":60.84351797664614},53.996025891385088,57.318038488234457,36.170160135999907,18.514079688502491,16.644160809108069,57.82287788924102,107.67224251767975,42.522535302085018,33.285362128904382,26.467440404192374,29.500038112219048,45.863121521476558,35.820961352545027,32.058036858764211,36.583462875957849,42.139049428193658,46.990113402534334,33.156439559409442,31.412806755018782,44.231163589109904,27.864498263254141,27.864498263254141,27.864498263254141,27.864498263254141,27.864498263254141]
[null,"Transmission reactors",null,null,null,null,{"$f":"G216","v":4.5832868544333394},3.4477916500839374,3.8440345667073004,1.1182726837149715,0.43688505166321351,0.42796274690158309,6.6796401894817485,12.380694138616242,6.6711639169018078,4.2106707189936152,3.7620856026723191,3.288859245759566,5.2835966746358238,3.9671638310818511,3.4923521757244083,4.032764420653046,4.9878330069907788,5.690015410297212,3.7644969731683728,3.5177181041942669,5.2081313916748941,3.0700244970537875,3.0700244970537875,3.0700244970537875,3.0700244970537875,3.0700244970537875]
[null,"Transmission capacitors",null,null,null,null,{"$f":"G217","v":29.66471817173543},22.686768158910677,24.652924215123289,9.4429518992391515,2.0091154754388914,1.4857724861100774,3.9851919212444087,7.8570984570108733,2.0976535747932754,0.85446506275922163,0.71591273598515603,1.0853231688878024,0.98573319899638512,0.36769268801560012,0.40165579646277416,0.3084823913708033,1.7886805383033046,2.5637961023124731,0.97128472800711441,0.77262019303843521,1.6369334740027006,0.73688970038602475,0.73688970038602475,0.73688970038602475,0.73688970038602475,0.73688970038602475]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"G218","v":62.839579508501139},52.278876996248364,70.168685614579573,38.644343580304465,46.928123576978578,37.658750397000851,24.047268382240976,43.581772291975007,16.606262767271627,16.309489711985695,12.232276969988392,14.436740296213289,23.71511114849886,19.658862232810517,17.52639715652888,20.254455212658687,19.638758644121381,20.446448973182004,16.664196752439782,16.189420395529577,21.185469250705331,14.327336648101358,14.327336648101358,14.327336648101358,14.327336648101358,14.327336648101358]
[null,"SCADA and Communications",null,null,null,null,{"$f":"G219","v":7.7707900148726452},5.3503125251004704,6.2861478352836491,11.705486401849607,6.6198536538636015,13.871585019527894,6.1035758754863814,10.978011331444758,13.102760930232556,16.780325966850828,11.509,9.1698839539711354,15.456321530315797,17.858091829862961,16.484457347013368,12.72758768254608,21.241692876607377,24.476130279724252,24.179990951049419,18.669103044335461,16.197309426517084,22.101943464187716,22.101943464187716,22.101943464187716,22.101943464187716,22.101943464187716]
[null,"IT",null,null,null,null,{"$f":"G220","v":6.6550644617149244},12.044765914606705,7.2367654475067891,9.7258482316424288,14.562319983313124,17.389372815395383,10.165447470817119,6.6974022662889503,9.5387358139534868,5.2669143646408836,12.331,14.067144632880806,15.050119909787151,12.672862216400533,9.1700290836698226,6.8652752916569062,11.750230429571513,11.719288887605867,13.514413585683558,11.921101763850142,13.626655931299171,9.5186595303588426,9.5186595303588426,9.5186595303588426,9.5186595303588426,9.5186595303588426]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"G221","v":3.3594609923550514},3.2172553546741973,8.6002140100805313,8.4336178331415752,13.819753439411171,15.762319617363248,10.799191671741243,1.885767705382436,5.2868260465116279,5.4739392265193372,2.2650000000000001,4.8894594119015569,8.8045818311282247,23.492640937572791,2.2125527436325743,1.8385355106312711,7.6700217903307992,8.6474917336759383,5.7794061346430992,3.5995210948637655,8.3716010894282746,7.9221258728448145,7.9221258728448145,7.9221258728448145,7.9221258728448145,7.9221258728448145]
[null,"Land & Easements",null,null,null,null,{"$f":"G222","v":28.457458767814202},25.695380939782979,28.414513286790037,24.292888430215758,11.234214494222181,5.5400761893370589,33.963272213464755,66.959732972651508,18.037187572481351,7.3033343669987048,6.1580901839220221,12.488790931939018,14.248460031799162,18.759088327453927,4.8607599186906203,3.8151957053208601,20.358012939160677,27.63321852391535,12.11182451642815,8.9603949287210334,19.52763382073406,11.535993849123379,11.535993849123379,11.535993849123379,11.535993849123379,11.535993849123379]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"G223","v":0},0,0,0,0,0,0.54884392140704175,1.8994252502028703,0.36195923699431515,0.69468701451545967,1.1958425501334993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G31:G43)","v":316.64502408951023},{"$f":"SUM(H31:H43)","v":327.38365066968981},334.2641093357301,215.77377916334851,164.88939458228126,154.1398249383233,209.30768825352152,341.62619578844641,159.1980615625757,119.89683066092428,104.06684255013353,124.11042322126323,176.54926997698809,172.76507373191316,120.56180795998975,120.4819623870571,173.22154241451483,203.77021085038604,151.47104111861802,133.84307937709485,176.58830163916329,134.71050917896875,134.71050917896875,134.71050917896875,134.71050917896875,134.71050917896875]
[]
[null,"Disposals/Redundant assets"]
[null,"Transmission cables",null,null,null,null,{"$f":"SUM(G161,G243)","v":0},{"$f":"SUM(H161,H243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission steel towers",null,null,null,null,{"$f":"SUM(G162,G244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission wood poles",null,null,null,null,{"$f":"SUM(G163,G245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Metering",null,null,null,null,{"$f":"SUM(G164,G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,{"$f":"SUM(G165,G247)","v":0},0,0,0,0,0,-1.1909941634241243,-3.4098526912181297,-0.80424837209302324,-1.0499171270718233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission reactors",null,null,null,null,{"$f":"SUM(G166,G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission capacitors",null,null,null,null,{"$f":"SUM(G167,G249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"SUM(G168,G250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA and Communications",null,null,null,null,{"$f":"SUM(G169,G251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,{"$f":"SUM(G170,G252)","v":0},0,0,-0.59821078612863166,0,-4.2270605435839596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"SUM(G171,G253)","v":0},0,0,0,0,0,-2.5501791011673151E-2,0,-0.47073759069767435,-1.1148157241375471,-0.1211323575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land & Easements",null,null,null,null,{"$f":"SUM(G172,G254)","v":-0.15154832100170745},-2.1751695526520889,0,-5.9747243416865707,-0.29228086867337155,0,-3.2077838686867701,-0.82685269121813021,-8.0260074418604646,-58.479494565580111,-1.3280000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"SUM(G173,G255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G47:G59)","v":-0.15154832100170745},{"$f":"SUM(H47:H59)","v":-2.1751695526520889},0,-6.5729351278152022,-0.29228086867337155,-4.2270605435839596E-2,-4.4242798231225677,-4.2367053824362602,-9.3009934046511624,-60.644227416789484,-1.4491323575000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation"]
[null,"Transmission cables",null,null,null,null,{"$f":"SUM(G129,G227)","v":-0.40894413784646183},{"$f":"SUM(H129,H227)","v":-0.52154568769590226},-0.67382583970092269,-0.70482346554406328,-0.83399263129548773,-0.9846370358190808,{"$f":"SUM(M129,M227)","v":-0.8556044340022928},-1.3719145975913203,-2.1046638723476123,{"$f":"SUM(P129,P227)","v":-2.473855338339527},-2.8683206932062721,{"$f":"SUM(R129,R227)","v":-1.96586903155199},-2.0409198301639719,-2.1085555442977943,-2.1295954754624531,-2.1529225419258351,-2.169222886392578,-2.2980533473536875,-2.4853035115123383,-2.5523897728035081,-2.6044231536172049,-2.7216103535938152,-2.7708296246384858,-2.8200488956831564,-2.869268166727827,-2.9184874377724976]
[null,"Transmission steel towers",null,null,null,null,{"$f":"SUM(G130,G228)","v":-11.398580892254422},-13.095087001600875,-14.777031073865363,-16.782221662508512,-19.015752861702843,-23.48729377010212,-18.851363311937391,-19.160008371744794,-19.600877083025971,-19.830732410602458,-20.075368355644152,-19.516556033473126,-19.567265888025339,-19.613573252546384,-19.632834058801706,-19.65371088004629,-19.670511272876226,-19.751644715064046,-19.866707331532808,-19.912126277189302,-19.948886895804637,-20.023475750168739,-20.058729808048774,-20.093983865928813,-20.129237923808851,-20.164491981688887]
[null,"Transmission wood poles",null,null,null,null,{"$f":"SUM(G131,G229)","v":-10.65450379926452},-10.790643465377926,-10.959770268746883,-11.7706024691993,-12.223672802255617,-12.870498545093325,-12.492042260285045,-13.139957327025027,-13.913568406252018,-14.657937972310247,-15.548682223804811,-15.458540849560956,-16.081069700020944,-16.984265655170436,-17.825484893543646,-18.532595314640137,-19.24707666532446,-19.951378462593457,-20.804738274155397,-21.580607314319515,-21.264777379635589,-12.468674547077358,-13.197801968708459,-13.926929390339561,-14.656056811970663,-15.385184233601764]
[null,"Transmission Metering",null,null,null,null,{"$f":"SUM(G132,G230)","v":-0.10504035065699009},-0.10504035065699011,-0.10504035065699011,-0.10504035065699012,-0.10504035065699011,-0.10504035065699011,-0.10504035065699004,-0.10504035065699004,-0.10504035065699002,-0.10504035065699002,-0.10504035065699002,-0.10504035065699083,-0.10504035065699083,-0.10504035065699083,-0.10504035065699084,-0.10504035065699084,-0.10504035065699084,-0.10504035065699086,-0.10504035065699086,-0.10504035065699087,-0.10504035065699086,-0.10504035065699084,-0.10504035065699084,-0.10504035065699084,-0.10504035065699083,-0.10504035065699083]
[null,"Transmission transformers",null,null,null,null,{"$f":"SUM(G133,G231)","v":-7.8311117518977458},-8.7578865457624406,-9.632151563479745,-11.2905477652819,-12.228277995201001,-14.161724038028456,-12.676284169867262,-14.482474122023145,-16.927881026330958,-18.41600014776677,-19.975650086485714,-17.466572478268695,-18.056573240513075,-18.973835670942606,-19.690254897993508,-20.331415635168792,-21.063084892687947,-21.90586588125182,-22.845668149302508,-23.508796940490694,-24.137053075591069,-25.021676347373269,-25.57896631263835,-26.136256277903428,-26.693546243168509,-23.557866965374618]
[null,"Transmission reactors",null,null,null,null,{"$f":"SUM(G134,G232)","v":-0.18777224624767047},-0.21288301219911587,-0.23805014610635949,-0.42894127838984081,-0.43690439757404037,-0.52393435958985246,-0.46760598406131526,-0.69646081154277106,-1.0031491441473612,-1.179009040888968,-1.3644295320027131,-1.1258030686177256,-1.191580253532917,-1.2972521870256335,-1.3765954636472706,-1.4464425071617588,-1.5270977955748197,-1.6268544557146354,-1.7406547639205798,-1.8159447033839471,-1.8862990654678327,-1.9904616933013304,-2.0518621832424064,-2.113262673183482,-2.1746631631245581,-2.2360636530656337]
[null,"Transmission capacitors",null,null,null,null,{"$f":"SUM(G135,G233)","v":-4.2555987603629575},-4.4086453453584502,-4.871437601162607,-6.214362796500879,-6.3534019818061722,-7.0749242188714234,-6.5257032022263131,-6.6997241391273104,-6.9475875576019099,-7.0749007776203614,-7.2106294322529294,-6.8941519677241523,-6.9212850469463483,-6.9459283769212572,-6.9551206941216464,-6.9651620890332158,-6.9728741488174864,-7.0175911622750693,-7.0816860648328817,-7.1059681830330597,-7.1252836878590209,-7.1662070247090881,-7.1846292672187388,-3.3730126254013104,-2.9658749918750491,-2.9842972343846998]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"SUM(G136,G234)","v":-20.811325419801562},-21.798064455975844,-22.814625339488984,-24.528912628599439,-25.755299031116365,-27.781132230297846,-26.952451967373857,-27.632951846008684,-28.537758397542369,-29.146775769775797,-29.779277353213317,-29.170735066510176,-29.459469872434443,-29.933772095404422,-30.326949340060629,-30.677477283191209,-31.08256638744438,-31.475341560326807,-31.88427053979045,-32.217554474839247,-32.541342882749838,-32.965052267763944,-33.251599000725975,-33.538145733687998,-33.824692466650028,-34.111239199612051]
[null,"SCADA and Communications",null,null,null,null,{"$f":"SUM(G137,G235)","v":-3.8322928647961705},-4.0424037468767171,-4.0960877126517161,-4.4047786438689593,-4.8154279592966081,-5.3243489615554047,-5.3338602013542999,-6.7424679179403126,-7.939469609733159,-9.2489725962832985,-11.123949722304646,-7.7265502533358852,-7.0272589214148056,-8.4323790605344229,-10.055841954158328,-11.554428985704998,-12.711482411391005,-14.642545400173494,-16.800627437283939,-18.075432650825608,-18.607762174770695,-18.589709965825673,-19.552704826206373,-20.728346599862427,-21.332494048396239,-21.718298742425759]
[null,"IT",null,null,null,null,{"$f":"SUM(G138,G236)","v":-0.8224325837226093},-0.98615727348487292,-1.2037605294155798,-2.4242094660682092,-2.187014037099269,-2.5537783259218521,-4.0745084224092878,-6.9244586695579917,-9.6684777532645985,-11.273919287005461,-12.950928540990583,-5.7249099944211537,-10.838442602509854,-13.346795920807713,-15.458939623541134,-15.405314617534831,-15.831546144013164,-15.670835911747909,-14.80541091484103,-13.850773372958727,-13.267612425535759,-13.351684550093335,-12.886500129415094,-11.636463204859403,-11.269691645318233,-10.603732636097446]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"SUM(G139,G237)","v":-2.6318433600076108},-3.6945892753299026,-4.9525270501122609,-3.3489536351215827,-3.7001051050933835,-4.3295858983221223,-5.637223993911932,-6.4446882131023742,-7.233788243334045,-7.7804950385436369,-8.332296152802348,-4.7399084701634742,-4.5028760481450236,-4.8289716715201427,-5.6990694840228384,-5.781015881935156,-5.849109789736314,-6.120720335892905,-6.3518241383675633,-6.3842426353600041,-6.0056254526999719,-5.7483224979329997,-5.1940524028470296,-4.6039746283618896,-4.3966914000041362,-4.6477457677920659]
[null,"Land & Easements",null,null,null,null,{"$f":"SUM(G140,G238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"SUM(G141,G239)","v":0},0,0,0,0,0,0,-1.7269001430236745E-2,-6.9042640221178883E-2,-7.874427520093491E-2,-0.10973591895578708,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2]
[null,"Total",null,null,null,null,{"$f":"SUM(G63:G75)","v":-62.939446166858723},-68.412946160319038,-74.324307475387414,-82.003394161739692,-87.654889153097784,-99.196897734258471,-93.971688298085979,-103.41741536775098,-114.05130408445817,{"$f":"SUM(P63:P75)","v":-121.26638300499444},-129.44430836232027,-109.98873474685089,-115.8858789369303,-122.66446696839435,-129.3498234185767,-132.69962326956579,-136.32370992748193,-140.65996876561738,-144.86602865876304,-147.20297385842716,-147.58820372695519,-140.24601253106312,-141.92681305691323,-139.16956142843506,-140.51135439426764,-138.52654538503899]
[]
[null,"Accelerated depreciation"]
[null,"Transmission cables",null,null,null,null,{"$f":"G145","v":0},{"$f":"H145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission steel towers",null,null,null,null,{"$f":"G146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission wood poles",null,null,null,null,{"$f":"G147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Metering",null,null,null,null,{"$f":"G148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,{"$f":"G149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission reactors",null,null,null,null,{"$f":"G150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission capacitors",null,null,null,null,{"$f":"G151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"G152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA and Communications",null,null,null,null,{"$f":"G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,{"$f":"G154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land & Easements",null,null,null,null,{"$f":"G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G79:G91)","v":0},{"$f":"SUM(H79:H91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing balance"]
[null,"Transmission cables",null,null,null,{"$f":"Tx_Inputs!H34","v":15.580771651950194},{"$f":"SUM(G15,G31,G47,G63,G79)","v":20.915544834834567},{"$f":"SUM(H15,H31,H47,H63,H79)","v":25.31711685314513},30.33070759852469,34.755745430621936,36.233301143447811,36.285342672146946,51.200731704011623,80.911390600221949,88.423374405417277,89.505601100266645,89.936931643203906,92.098856535310915,93.777900982507191,92.826541652265618,91.979934832289175,90.723531236034191,95.639983702502647,103.64068938387474,104.84513024337674,105.15457641532656,108.99544926042293,108.98089881428599,108.91712909710439,108.80414010887812,108.64193184960718,108.43050431929156]
[null,"Transmission steel towers",null,null,null,{"$f":"Tx_Inputs!H35","v":470.7613908501076},{"$f":"SUM(G16,G32,G48,G64,G80)","v":550.19661874965016},665.72867641229618,754.41728093740278,794.2076762390526,813.8954837018855,825.84216793580367,817.84500368947647,820.09058962349138,805.52214495870487,787.92828241749055,769.56135292285524,753.0873881625148,736.29856414575227,717.84063926852514,699.46041448439837,680.81472717414817,666.01222243254142,653.16433470560298,636.02276411345974,618.31627495319071,602.84271931923217,584.93448704186574,566.99100070661927,549.01226031349267,530.99826586248605,512.9490173535994]
[null,"Transmission wood poles",null,null,null,{"$f":"Tx_Inputs!H36","v":222.67912940462841},{"$f":"SUM(G17,G33,G49,G65,G81)","v":227.91824683427348},232.24381423753965,239.87377765616475,242.64090689240643,240.16717464038172,236.1858443843289,252.2609883109636,268.34691204157133,284.75723994088759,294.02399216475646,300.89741394703907,313.4526713681775,338.01541964988371,358.88601972150769,372.88050377730616,386.4995692434606,398.94607345524093,417.39588651293474,431.50525504616456,443.6575677677148,458.07556679321141,478.41762621953364,498.03055822422476,516.91436280728487,535.06903996871381,552.49458970851163]
[null,"Transmission Metering",null,null,null,{"$f":"Tx_Inputs!H37","v":2.7415531521474414},{"$f":"SUM(G18,G34,G50,G66,G82)","v":2.6365128014904515},2.5314724508334616,2.4264321001764717,2.3213917495194818,2.2163513988624919,2.111311048205502,2.0062706975485121,1.9012303468915219,1.7961899962345318,1.6911496455775419,1.586109294920552,1.4810689442635612,1.3760285936065704,1.2709882429495796,1.1659478922925888,1.060907541635598,0.95586719097860717,0.85082684032161637,0.74578648966462557,0.64074613900763466,0.53570578835064375,0.4306654376936529,0.32562508703666204,0.22058473637967119,0.11554438572268036,1.0504035065689532E-2]
[null,"Transmission transformers",null,null,null,{"$f":"Tx_Inputs!H38","v":199.69334967339253},{"$f":"SUM(G19,G35,G51,G67,G83)","v":252.70575589814095},297.94389524376356,345.62978216851826,370.50939453923627,376.79519623253776,379.27763300361738,423.233232559567,513.01314826400539,537.80355416766633,551.62299902173208,558.11478933943874,570.14825497338904,597.95480325435244,614.80192893595495,627.16971089672563,643.42175813751464,664.49772267302035,689.58197019430293,699.89274160440993,707.79675141893802,727.8908619324568,730.73368384833771,733.0192157989535,734.74745778430429,735.91840980438997,740.22504110226953]
[null,"Transmission reactors",null,null,null,{"$f":"Tx_Inputs!H39","v":5.0698506486871029},{"$f":"SUM(G20,G36,G52,G68,G84)","v":9.4653652568727722},12.700273894757593,16.306258315358534,16.995589720683665,16.995570374772839,16.899598762084569,23.111632967505003,34.795866294578474,40.46388106733292,43.495542745437561,45.893198816107173,48.056254993249013,52.148271414351917,54.818183058408131,56.933939770485267,59.520261683976557,62.980996895392522,67.044157849975093,69.068000059222896,70.769773460033221,74.091605786240279,75.171168589992746,76.189330903804134,77.146092727674443,78.041454061603673,78.875414905591839]
[null,"Transmission capacitors",null,null,null,{"$f":"Tx_Inputs!H40","v":98.304331364384339},{"$f":"SUM(G21,G37,G53,G69,G85)","v":123.71345077575681},141.99157358930904,161.77306020326972,165.00164930600801,160.65736279964074,155.0682110668794,152.52769978589751,153.68507410378106,148.83514012097243,142.61470440611129,136.11998770984349,130.31115891100714,124.37560706305716,117.7973713741515,111.24390647649263,104.58722677883021,99.403033168316043,94.949238108353455,88.838836771527696,82.505488781533074,77.017138567676753,70.587821243353687,64.140081676520978,61.503958751505699,59.274973460016675,57.027565926017999]
[null,"Transmission circuit breakers",null,null,null,{"$f":"Tx_Inputs!H41","v":586.87937683840403},{"$f":"SUM(G22,G38,G54,G70,G86)","v":628.90763092710358},659.38844346737619,706.74250374246674,720.85793469417183,742.03075924003406,751.90837740673703,749.00319382160421,764.95201426757046,753.02051863729969,740.18323257950965,722.63623219628482,707.90223742598801,702.15787870205247,691.88296883945861,679.08241665592686,668.65939458539435,657.21558684207139,646.18669425492658,630.96662046757592,614.93848638826626,603.58261275622169,584.94489713655912,566.0206347839345,546.80982569834782,527.3124698797991,507.52856732828837]
[null,"SCADA and Communications",null,null,null,{"$f":"Tx_Inputs!H42","v":43.688138658676344},{"$f":"SUM(G23,G39,G55,G71,G87)","v":47.626635808752816},48.934544586976571,51.124604709608505,58.425312467589151,60.229738162156146,68.776974220128636,69.546689894260723,73.782233307765168,78.945524628264565,86.476877998832094,86.861928276527451,88.305261977162701,96.734324586063678,106.16003735539221,112.58865274824726,113.76181144508833,122.29202191030471,132.12560678985545,139.50497030362095,140.0986406971308,137.68818794887719,141.20042144723922,143.74966008522057,145.12325694954586,145.89270636533735,146.2763510870993]
[null,"IT",null,null,null,{"$f":"Tx_Inputs!H43","v":3.4542168516349592},{"$f":"SUM(G24,G40,G56,G72,G88)","v":9.286848729627275},20.345457370749106,26.378462288840314,33.081890268285903,45.45719621449976,60.25052009853745,66.341459146945283,66.114402743676237,65.98466080436512,59.977655882000541,59.357727341009955,67.699961979469606,71.911639286746905,71.237705582339728,64.948795042468419,56.408755716590491,52.327440002148847,48.37589297800681,47.08489564884934,45.155224039740759,45.514267545504168,41.681242525769676,38.313401926713425,36.195598252212868,34.444566137253474,33.359493031514873]
[null,"Other Non-Network Assets",null,null,null,{"$f":"Tx_Inputs!H44","v":31.582120320091327},{"$f":"SUM(G25,G41,G57,G73,G89)","v":32.309737952438773},31.832404031783071,35.480090991751347,40.56475518977134,50.684403524089127,62.117137243130259,67.253603129947891,62.694682622227951,60.276982834707852,56.855611298546009,50.667182788243657,50.816733729981735,55.118439512964933,73.782108779017591,70.295592038627319,66.353111667323432,68.174023667917908,70.70079506570093,70.128377061976465,67.343655521480215,69.709631158208509,71.883434533120322,74.611508003118104,77.929659247601023,81.45509372044171,84.729473825494466]
[null,"Land & Easements",null,null,null,{"$f":"Tx_Inputs!H45","v":106.97647051390516},{"$f":"SUM(G26,G42,G58,G74,G90)","v":135.28238096071766},158.80259234784856,187.21710563463859,205.53526972316777,216.47720334871659,222.01727953805366,252.77276788283166,318.90564816426507,328.91682829488593,277.74066809630449,282.57075828022653,295.05954921216556,309.3080092439647,328.06709757141863,332.92785749010926,336.74305319543009,357.10106613459078,384.73428465850611,396.84610917493427,405.8065041036553,425.33413792438938,436.87013177351275,448.40612562263613,459.9421194717595,471.47811332088287,483.01410717000624]
[null,"Equity Raising Costs",null,null,null,{"$f":"Tx_Inputs!H46","v":0},{"$f":"SUM(G27,G43,G59,G75,G91)","v":0},0,0,0,0,0,0.54884392140704175,2.4310001701796753,2.7239167669528115,3.3398595062673362,4.425966137445049,4.3318689548784812,4.2377717723119135,4.1436745897453457,4.049577407178778,3.9554802246122103,3.8613830420456425,3.7672858594790748,3.6731886769125071,3.5790914943459393,3.4849943117793716,3.3908971292128038,3.2967999466462361,3.2027027640796684,3.1086055815131006,3.0145083989465329]
[null,"Total",null,null,null,{"$f":"SUM(F95:F107)","v":1787.4106999280093},{"$f":"SUM(G95:G107)","v":2040.9647295296595},{"$f":"SUM(H95:H107)","v":2297.7602644863778},2557.7000663467206,2684.8975162205147,2761.8397407810244,2816.7403973796536,2927.6521175119669,3161.6241925502254,3197.4699566236914,3135.4561768628319,3108.6295786931455,3122.751267167559,3183.414658207616,3233.5152649711354,3224.7272495125471,3212.5095886300387,3249.4074211170719,3312.5176632018402,3319.1226756616961,3305.7627811803632,3334.7628790925714,3329.2273757404769,3322.0110718625333,3317.5520196130665,3311.7511743977675,3307.9351381916972]
[]
[null,"Initial capital base [$M real as at 30 June 2017]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Transmission cables",null,null,null,null,{"$f":"F177","v":15.580771651950194},{"$f":"G177","v":15.171827514103732},14.762883376257271,14.35393923841081,13.944995100564348,13.536050962717887,13.127106824871426,12.718162687024964,12.309218549178503,11.900274411332042,11.49133027348558,11.082386135639119,10.673441997792656,10.264497859946193,9.8555537220997298,9.4466095842532667,9.0376654464068036,8.6287213085603405,8.2197771707138774,7.8108330328674143,7.4018888950209512,6.992944757174488,6.5840006193280249,6.1750564814815618,5.7661123436350987,5.3571682057886356]
[null,"Transmission steel towers",null,null,null,null,{"$f":"F178","v":470.7613908501076},459.36280995785319,447.96422906559877,436.56564817334436,425.16706728108994,413.76848638883553,402.36990549658111,390.9713246043267,379.57274371207228,368.17416281981787,356.77558192756345,345.37700103530904,333.97842014305462,322.57983925080021,311.18125835854579,299.78267746629137,288.3840965740369,276.98551568178243,265.58693478952802,254.18835389727357,242.78977300501913,231.39119211276468,219.99261122051024,208.5940303282558,197.19544943600135,185.79686854374691]
[null,"Transmission wood poles",null,null,null,null,{"$f":"F179","v":222.67912940462841},212.02462560536389,201.37012180609938,190.71561800683486,180.06111420757034,169.40661040830582,158.75210660904131,148.09760280977679,137.44309901051227,126.78859521124775,116.13409141198323,105.47958761271872,94.825083813454299,84.170580014189881,73.516076214925462,62.861572415661044,52.207068616396626,41.552564817132208,30.898061017867789,20.243557218603371,9.5890534193389492,0,0,0,0,0]
[null,"Transmission Metering",null,null,null,null,{"$f":"F180","v":2.7415531521474414},2.6365128014904515,2.5314724508334616,2.4264321001764717,2.3213917495194818,2.2163513988624919,2.111311048205502,2.0062706975485121,1.9012303468915219,1.7961899962345318,1.6911496455775419,1.586109294920552,1.4810689442635612,1.3760285936065704,1.2709882429495796,1.1659478922925888,1.060907541635598,0.95586719097860717,0.85082684032161637,0.74578648966462557,0.64074613900763466,0.53570578835064375,0.4306654376936529,0.32562508703666204,0.22058473637967119,0.11554438572268036]
[null,"Transmission transformers",null,null,null,null,{"$f":"F181","v":199.69334967339253},191.8622379214948,184.03112616959706,176.20001441769932,168.36890266580158,160.53779091390385,152.70667916200611,143.68457324668424,132.44360880356837,123.80824867957759,114.92721980060801,107.09610804871026,99.710169562592313,92.324231076474362,84.938292590356411,77.552354104238461,70.16641561812051,62.780477132002559,55.394538645884609,48.008600159766658,40.622661673648707,33.236723187530757,25.85078470141281,18.464846215294862,11.078907729176917,3.6929692430589727]
[null,"Transmission reactors",null,null,null,null,{"$f":"F182","v":5.0698506486871029},4.8820784024394328,4.6943061561917627,4.5065339099440926,4.3187616636964226,4.1309894174487525,3.9432171712010819,3.7554449249534114,3.5676726787057409,3.3799004324580704,3.1921281862103998,3.0043559399627293,2.8165836937150588,2.6288114474673883,2.4410392012197177,2.2532669549720472,2.0654947087243767,1.8777224624767062,1.6899502162290356,1.5021779699813651,1.3144057237336946,1.1266334774860238,0.93886123123835319,0.75108898499068255,0.56331673874301191,0.37554449249534128]
[null,"Transmission capacitors",null,null,null,null,{"$f":"F183","v":98.304331364384339},94.048732604021382,89.793133843658424,85.537535083295467,81.281936322932509,77.026337562569552,72.770738802206594,68.515140041843637,64.259541281480679,60.003942521117722,55.748343760754764,51.492745000391807,47.237146240028814,42.981547479665821,38.725948719302828,34.470349958939835,30.214751198576845,25.959152438213856,21.703553677850866,17.447954917487877,13.192356157124886,8.9367573967618945,4.6811586363989033,0.42555987603591205,0,0]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"F184","v":586.87937683840403},566.06805141860241,545.2567259988009,524.4454005789994,503.63407515919783,482.82274973939627,462.01142431959471,441.20009889979315,420.38877347999158,399.57744806019002,378.76612264038846,357.9547972205869,337.14347180078539,316.33214638098389,295.52082096118238,274.70949554138087,253.89817012157937,233.08684470177786,212.27551928197636,191.46419386217485,170.65286844237335,149.84154302257184,129.03021760277034,108.21889218296883,87.40756676316731,66.59624134336579]
[null,"SCADA and Communications",null,null,null,null,{"$f":"F185","v":43.688138658676344},39.855845793880171,36.023552929083998,32.191260064287825,28.358967199491651,24.526674334695478,20.694381469899305,16.862088605103136,13.029795740306966,9.1975028755107964,5.3652100107146259,1.5329171459184558,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,{"$f":"F186","v":3.4542168516349592},2.6317842679123498,1.8093516841897406,0.98691910046713127,0.16448651674452175,-2.4980018054066022E-16,-2.4980018054066022E-16,0,0,0,0,{"$f":"Q186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"F187","v":31.582120320091327},28.950276960083716,26.318433600076105,23.686590240068494,21.054746880060883,18.422903520053271,15.79106016004566,13.133715009026377,10.501871649018767,{"$f":"O187","v":7.3992906983134823},3.6526316141683246,0.89965589666071433,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land & Easements",null,null,null,null,{"$f":"F188","v":106.97647051390516},106.82492219290344,104.64975264025135,104.64975264025135,98.675028298564783,98.38274742989141,98.38274742989141,95.174963561204635,94.348110869986499,86.322103428126042,27.84260886254593,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"F189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G113:G125)","v":1787.4106999280093},{"$f":"SUM(H113:H125)","v":1724.3197054401489},1659.2050897206382,1596.2656435537795,1527.3514730452346,1464.7776920766803,1402.6606784935443,1336.1193850872855,1269.7656661217134,1198.3476591339256,1075.5864181340003,1012.0202721933642,954.37999505823268,899.17229096568019,843.96458687312781,788.75688278057544,733.54917868802283,678.34147459547046,623.1337705029182,567.92606641036571,512.71836231781333,458.57610860518622,414.02290831189822,369.46970801861022,328.74654660964922,288.44894507672421]
[]
[null,"Depreciation"]
[null,"Transmission cables",null,null,null,null,{"$f":"G277","v":-0.40894413784646183},{"$f":"H277","v":-0.40894413784646183},-0.40894413784646183,-0.40894413784646177,-0.40894413784646177,-0.40894413784646172,-0.40894413784646189,-0.40894413784646189,-0.40894413784646189,-0.40894413784646194,-0.40894413784646194,-0.40894413784646333,-0.40894413784646333,-0.40894413784646333,-0.40894413784646338,-0.40894413784646338,-0.40894413784646338,-0.40894413784646338,-0.40894413784646338,-0.40894413784646344,-0.40894413784646344,-0.40894413784646344,-0.4089441378464635,-0.4089441378464635,-0.40894413784646355,-0.40894413784646355]
[null,"Transmission steel towers",null,null,null,null,{"$f":"G307","v":-11.398580892254422},{"$f":"H307","v":-11.398580892254422},-11.398580892254422,-11.398580892254424,-11.398580892254424,-11.398580892254424,-11.398580892254424,-11.398580892254426,-11.398580892254426,-11.398580892254426,-11.398580892254426,-11.39858089225444,-11.398580892254442,-11.398580892254442,-11.398580892254444,-11.398580892254445,-11.398580892254444,-11.398580892254442,-11.398580892254444,-11.398580892254444,-11.398580892254444,-11.398580892254444,-11.398580892254444,-11.398580892254444,-11.398580892254444,-11.398580892254444]
[null,"Transmission wood poles",null,null,null,null,{"$f":"G337","v":-10.65450379926452},{"$f":"H337","v":-10.65450379926452},-10.654503799264518,-10.654503799264521,-10.654503799264521,-10.654503799264521,-10.654503799264518,-10.654503799264516,-10.654503799264516,-10.654503799264516,-10.654503799264514,-10.654503799264418,-10.654503799264418,-10.65450379926442,-10.65450379926442,-10.65450379926442,-10.65450379926442,-10.65450379926442,-10.65450379926442,-10.654503799264422,-9.5890534193389492,0,0,0,0,0]
[null,"Transmission Metering",null,null,null,null,{"$f":"G367","v":-0.10504035065699009},{"$f":"H367","v":-0.10504035065699011},-0.10504035065699011,-0.10504035065699012,-0.10504035065699011,-0.10504035065699011,-0.10504035065699004,-0.10504035065699004,-0.10504035065699002,-0.10504035065699002,-0.10504035065699002,-0.10504035065699083,-0.10504035065699083,-0.10504035065699083,-0.10504035065699084,-0.10504035065699084,-0.10504035065699084,-0.10504035065699086,-0.10504035065699086,-0.10504035065699087,-0.10504035065699086,-0.10504035065699084,-0.10504035065699084,-0.10504035065699084,-0.10504035065699083,-0.10504035065699083]
[null,"Transmission transformers",null,null,null,null,{"$f":"G397","v":-7.8311117518977458},{"$f":"H397","v":-7.8311117518977458},-7.8311117518977449,-7.8311117518977493,-7.8311117518977502,-7.8311117518977502,-7.8311117518977493,-7.8311117518977502,-7.8311117518977502,-7.8311117518977502,-7.8311117518977493,-7.3859384861179489,-7.3859384861179489,-7.3859384861179489,-7.3859384861179489,-7.3859384861179489,-7.385938486117948,-7.385938486117948,-7.385938486117948,-7.3859384861179471,-7.3859384861179471,-7.3859384861179462,-7.3859384861179453,-7.3859384861179453,-7.3859384861179445,-3.6929692430589727]
[null,"Transmission reactors",null,null,null,null,{"$f":"G427","v":-0.18777224624767047},{"$f":"H427","v":-0.18777224624767047},-0.18777224624767047,-0.18777224624767047,-0.18777224624767047,-0.18777224624767044,-0.18777224624767053,-0.18777224624767053,-0.1877722462476705,-0.18777224624767053,-0.1877722462476705,-0.18777224624767058,-0.18777224624767058,-0.18777224624767058,-0.18777224624767058,-0.18777224624767061,-0.18777224624767061,-0.18777224624767061,-0.18777224624767064,-0.18777224624767064,-0.18777224624767067,-0.18777224624767064,-0.18777224624767064,-0.18777224624767064,-0.18777224624767064,-0.18777224624767064]
[null,"Transmission capacitors",null,null,null,null,{"$f":"G457","v":-4.2555987603629575},{"$f":"H457","v":-4.2555987603629584},-4.2555987603629584,-4.2555987603629584,-4.2555987603629584,-4.2555987603629575,-4.2555987603629593,-4.2555987603629593,-4.2555987603629593,-4.2555987603629593,-4.2555987603629593,-4.2555987603629912,-4.2555987603629912,-4.2555987603629912,-4.2555987603629903,-4.2555987603629903,-4.2555987603629903,-4.2555987603629903,-4.2555987603629912,-4.2555987603629912,-4.2555987603629912,-4.2555987603629912,-4.2555987603629912,-0.42555987603591205,0,0]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"G487","v":-20.811325419801562},{"$f":"H487","v":-20.811325419801562},-20.811325419801562,-20.81132541980157,-20.81132541980157,-20.81132541980157,-20.811325419801566,-20.811325419801566,-20.811325419801566,-20.811325419801562,-20.811325419801566,-20.811325419801509,-20.811325419801509,-20.811325419801509,-20.811325419801509,-20.811325419801509,-20.811325419801509,-20.811325419801509,-20.811325419801509,-20.811325419801513,-20.811325419801513,-20.811325419801513,-20.811325419801513,-20.811325419801516,-20.811325419801516,-20.811325419801513]
[null,"SCADA and Communications",null,null,null,null,{"$f":"G517","v":-3.8322928647961705},{"$f":"H517","v":-3.8322928647961705},-3.8322928647961705,-3.8322928647961714,-3.8322928647961714,-3.8322928647961718,-3.8322928647961705,-3.8322928647961705,-3.8322928647961705,-3.8322928647961705,-3.83229286479617,-1.5329171459184558,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,{"$f":"G547","v":-0.8224325837226093},{"$f":"H547","v":-0.82243258372260919},-0.8224325837226093,-0.82243258372260952,-0.164486516744522,0,-3.0603010165837853E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"G577","v":-2.6318433600076108},{"$f":"H577","v":-2.6318433600076108},-2.6318433600076108,-2.6318433600076117,-2.6318433600076117,-2.6318433600076117,-2.6318433600076108,-2.6318433600076103,-2.6318433600076103,-2.6318433600076103,-2.6318433600076103,-0.89965589666071433,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land & Easements",null,null,null,null,{"$f":"G607","v":0},{"$f":"H607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"G637","v":0},{"$f":"H637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,{"$f":"SUM(G129:G141)","v":-62.939446166858723},{"$f":"SUM(H129:H141)","v":-62.939446166858723},-62.939446166858716,-62.939446166858744,-62.28150009988066,-62.117013583136135,-62.117013583136114,-62.117013583136114,-62.117013583136114,-62.117013583136114,-62.117013583136114,-57.640277135131598,-55.207704092552433,-55.207704092552433,-55.207704092552433,-55.207704092552447,-55.207704092552433,-55.207704092552433,-55.207704092552433,-55.207704092552447,-54.142253712626975,-44.553200293288022,-44.553200293288015,-40.723161408960941,-40.297601532925029,-36.604632289866053]
[]
[null,"Accelerated depreciation"]
[null,"Transmission cables",null,null,null,null,{"$f":"Tx_Inputs!E527","v":0},{"$f":"Tx_Inputs!F527","v":0},{"$f":"Tx_Inputs!G527","v":0},{"$f":"Tx_Inputs!H527","v":0},{"$f":"Tx_Inputs!I527","v":0},{"$f":"Tx_Inputs!J527","v":0},{"$f":"Tx_Inputs!K527","v":0},{"$f":"Tx_Inputs!L527","v":0},{"$f":"Tx_Inputs!M527","v":0},{"$f":"Tx_Inputs!N527","v":0},{"$f":"Tx_Inputs!O527","v":0}]
[null,"Transmission steel towers",null,null,null,null,{"$f":"Tx_Inputs!E528","v":0},{"$f":"Tx_Inputs!F528","v":0},{"$f":"Tx_Inputs!G528","v":0},{"$f":"Tx_Inputs!H528","v":0},{"$f":"Tx_Inputs!I528","v":0},{"$f":"Tx_Inputs!J528","v":0},{"$f":"Tx_Inputs!K528","v":0},{"$f":"Tx_Inputs!L528","v":0},{"$f":"Tx_Inputs!M528","v":0},{"$f":"Tx_Inputs!N528","v":0},{"$f":"Tx_Inputs!O528","v":0}]
[null,"Transmission wood poles",null,null,null,null,{"$f":"Tx_Inputs!E529","v":0},{"$f":"Tx_Inputs!F529","v":0},{"$f":"Tx_Inputs!G529","v":0},{"$f":"Tx_Inputs!H529","v":0},{"$f":"Tx_Inputs!I529","v":0},{"$f":"Tx_Inputs!J529","v":0},{"$f":"Tx_Inputs!K529","v":0},{"$f":"Tx_Inputs!L529","v":0},{"$f":"Tx_Inputs!M529","v":0},{"$f":"Tx_Inputs!N529","v":0},{"$f":"Tx_Inputs!O529","v":0}]
[null,"Transmission Metering",null,null,null,null,{"$f":"Tx_Inputs!E530","v":0},{"$f":"Tx_Inputs!F530","v":0},{"$f":"Tx_Inputs!G530","v":0},{"$f":"Tx_Inputs!H530","v":0},{"$f":"Tx_Inputs!I530","v":0},{"$f":"Tx_Inputs!J530","v":0},{"$f":"Tx_Inputs!K530","v":0},{"$f":"Tx_Inputs!L530","v":0},{"$f":"Tx_Inputs!M530","v":0},{"$f":"Tx_Inputs!N530","v":0},{"$f":"Tx_Inputs!O530","v":0}]
[null,"Transmission transformers",null,null,null,null,{"$f":"Tx_Inputs!E531","v":0},{"$f":"Tx_Inputs!F531","v":0},{"$f":"Tx_Inputs!G531","v":0},{"$f":"Tx_Inputs!H531","v":0},{"$f":"Tx_Inputs!I531","v":0},{"$f":"Tx_Inputs!J531","v":0},{"$f":"Tx_Inputs!K531","v":0},{"$f":"Tx_Inputs!L531","v":0},{"$f":"Tx_Inputs!M531","v":0},{"$f":"Tx_Inputs!N531","v":0},{"$f":"Tx_Inputs!O531","v":0}]
[null,"Transmission reactors",null,null,null,null,{"$f":"Tx_Inputs!E532","v":0},{"$f":"Tx_Inputs!F532","v":0},{"$f":"Tx_Inputs!G532","v":0},{"$f":"Tx_Inputs!H532","v":0},{"$f":"Tx_Inputs!I532","v":0},{"$f":"Tx_Inputs!J532","v":0},{"$f":"Tx_Inputs!K532","v":0},{"$f":"Tx_Inputs!L532","v":0},{"$f":"Tx_Inputs!M532","v":0},{"$f":"Tx_Inputs!N532","v":0},{"$f":"Tx_Inputs!O532","v":0}]
[null,"Transmission capacitors",null,null,null,null,{"$f":"Tx_Inputs!E533","v":0},{"$f":"Tx_Inputs!F533","v":0},{"$f":"Tx_Inputs!G533","v":0},{"$f":"Tx_Inputs!H533","v":0},{"$f":"Tx_Inputs!I533","v":0},{"$f":"Tx_Inputs!J533","v":0},{"$f":"Tx_Inputs!K533","v":0},{"$f":"Tx_Inputs!L533","v":0},{"$f":"Tx_Inputs!M533","v":0},{"$f":"Tx_Inputs!N533","v":0},{"$f":"Tx_Inputs!O533","v":0}]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"Tx_Inputs!E534","v":0},{"$f":"Tx_Inputs!F534","v":0},{"$f":"Tx_Inputs!G534","v":0},{"$f":"Tx_Inputs!H534","v":0},{"$f":"Tx_Inputs!I534","v":0},{"$f":"Tx_Inputs!J534","v":0},{"$f":"Tx_Inputs!K534","v":0},{"$f":"Tx_Inputs!L534","v":0},{"$f":"Tx_Inputs!M534","v":0},{"$f":"Tx_Inputs!N534","v":0},{"$f":"Tx_Inputs!O534","v":0}]
[null,"SCADA and Communications",null,null,null,null,{"$f":"Tx_Inputs!E535","v":0},{"$f":"Tx_Inputs!F535","v":0},{"$f":"Tx_Inputs!G535","v":0},{"$f":"Tx_Inputs!H535","v":0},{"$f":"Tx_Inputs!I535","v":0},{"$f":"Tx_Inputs!J535","v":0},{"$f":"Tx_Inputs!K535","v":0},{"$f":"Tx_Inputs!L535","v":0},{"$f":"Tx_Inputs!M535","v":0},{"$f":"Tx_Inputs!N535","v":0},{"$f":"Tx_Inputs!O535","v":0}]
[null,"IT",null,null,null,null,{"$f":"Tx_Inputs!E536","v":0},{"$f":"Tx_Inputs!F536","v":0},{"$f":"Tx_Inputs!G536","v":0},{"$f":"Tx_Inputs!H536","v":0},{"$f":"Tx_Inputs!I536","v":0},{"$f":"Tx_Inputs!J536","v":0},{"$f":"Tx_Inputs!K536","v":0},{"$f":"Tx_Inputs!L536","v":0},{"$f":"Tx_Inputs!M536","v":0},{"$f":"Tx_Inputs!N536","v":0},{"$f":"Tx_Inputs!O536","v":0}]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"Tx_Inputs!E537","v":0},{"$f":"Tx_Inputs!F537","v":0},{"$f":"Tx_Inputs!G537","v":0},{"$f":"Tx_Inputs!H537","v":0},{"$f":"Tx_Inputs!I537","v":0},{"$f":"Tx_Inputs!J537","v":0},{"$f":"Tx_Inputs!K537","v":0},{"$f":"Tx_Inputs!L537","v":0},{"$f":"Tx_Inputs!M537","v":0},{"$f":"Tx_Inputs!N537","v":0},{"$f":"Tx_Inputs!O537","v":0}]
[null,"Land & Easements",null,null,null,null,{"$f":"Tx_Inputs!E538","v":0},{"$f":"Tx_Inputs!F538","v":0},{"$f":"Tx_Inputs!G538","v":0},{"$f":"Tx_Inputs!H538","v":0},{"$f":"Tx_Inputs!I538","v":0},{"$f":"Tx_Inputs!J538","v":0},{"$f":"Tx_Inputs!K538","v":0},{"$f":"Tx_Inputs!L538","v":0},{"$f":"Tx_Inputs!M538","v":0},{"$f":"Tx_Inputs!N538","v":0},{"$f":"Tx_Inputs!O538","v":0}]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"Tx_Inputs!E539","v":0},{"$f":"Tx_Inputs!F539","v":0},{"$f":"Tx_Inputs!G539","v":0},{"$f":"Tx_Inputs!H539","v":0},{"$f":"Tx_Inputs!I539","v":0},{"$f":"Tx_Inputs!J539","v":0},{"$f":"Tx_Inputs!K539","v":0},{"$f":"Tx_Inputs!L539","v":0},{"$f":"Tx_Inputs!M539","v":0},{"$f":"Tx_Inputs!N539","v":0},{"$f":"Tx_Inputs!O539","v":0}]
[null,"Total",null,null,null,null,{"$f":"SUM(G145:G157)","v":0},{"$f":"SUM(H145:H157)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Disposals/Redundant assets"]
[null,"Transmission cables",null,null,null,null,{"$f":"IF(G113+G129+G145>Tx_Inputs!E563,-Tx_Inputs!E563,0)","v":0},{"$f":"IF(H113+H129+H145>Tx_Inputs!F563,-Tx_Inputs!F563,0)","v":0},{"$f":"IF(I113+I129+I145>Tx_Inputs!G563,-Tx_Inputs!G563,0)","v":0},{"$f":"IF(J113+J129+J145>Tx_Inputs!H563,-Tx_Inputs!H563,0)","v":0},{"$f":"IF(K113+K129+K145>Tx_Inputs!I563,-Tx_Inputs!I563,0)","v":0},{"$f":"IF(L113+L129+L145>Tx_Inputs!J563,-Tx_Inputs!J563,0)","v":0},{"$f":"IF(M113+M129+M145>Tx_Inputs!K563,-Tx_Inputs!K563,-(M113+M129+M145))","v":0},{"$f":"IF(N113+N129+N145>Tx_Inputs!L563,-Tx_Inputs!L563,-(N113+N129+N145))","v":0},{"$f":"IF(O113+O129+O145>Tx_Inputs!M563,-Tx_Inputs!M563,-(O113+O129+O145))","v":0},{"$f":"IF(P113+P129+P145>Tx_Inputs!N563,-Tx_Inputs!N563,-(P113+P129+P145))","v":0},{"$f":"IF(Q113+Q129+Q145>Tx_Inputs!O563,-Tx_Inputs!O563,-(Q113+Q129+Q145))","v":0}]
[null,"Transmission steel towers",null,null,null,null,{"$f":"IF(G114+G130+G146>Tx_Inputs!E564,-Tx_Inputs!E564,0)","v":0},{"$f":"IF(H114+H130+H146>Tx_Inputs!F564,-Tx_Inputs!F564,0)","v":0},{"$f":"IF(I114+I130+I146>Tx_Inputs!G564,-Tx_Inputs!G564,0)","v":0},{"$f":"IF(J114+J130+J146>Tx_Inputs!H564,-Tx_Inputs!H564,0)","v":0},{"$f":"IF(K114+K130+K146>Tx_Inputs!I564,-Tx_Inputs!I564,0)","v":0},{"$f":"IF(L114+L130+L146>Tx_Inputs!J564,-Tx_Inputs!J564,0)","v":0},{"$f":"IF(M114+M130+M146>Tx_Inputs!K564,-Tx_Inputs!K564,-(M114+M130+M146))","v":0},{"$f":"IF(N114+N130+N146>Tx_Inputs!L564,-Tx_Inputs!L564,-(N114+N130+N146))","v":0},{"$f":"IF(O114+O130+O146>Tx_Inputs!M564,-Tx_Inputs!M564,-(O114+O130+O146))","v":0},{"$f":"IF(P114+P130+P146>Tx_Inputs!N564,-Tx_Inputs!N564,-(P114+P130+P146))","v":0},{"$f":"IF(Q114+Q130+Q146>Tx_Inputs!O564,-Tx_Inputs!O564,-(Q114+Q130+Q146))","v":0}]
[null,"Transmission wood poles",null,null,null,null,{"$f":"IF(G115+G131+G147>Tx_Inputs!E565,-Tx_Inputs!E565,0)","v":0},{"$f":"IF(H115+H131+H147>Tx_Inputs!F565,-Tx_Inputs!F565,0)","v":0},{"$f":"IF(I115+I131+I147>Tx_Inputs!G565,-Tx_Inputs!G565,0)","v":0},{"$f":"IF(J115+J131+J147>Tx_Inputs!H565,-Tx_Inputs!H565,0)","v":0},{"$f":"IF(K115+K131+K147>Tx_Inputs!I565,-Tx_Inputs!I565,0)","v":0},{"$f":"IF(L115+L131+L147>Tx_Inputs!J565,-Tx_Inputs!J565,0)","v":0},{"$f":"IF(M115+M131+M147>Tx_Inputs!K565,-Tx_Inputs!K565,-(M115+M131+M147))","v":0},{"$f":"IF(N115+N131+N147>Tx_Inputs!L565,-Tx_Inputs!L565,-(N115+N131+N147))","v":0},{"$f":"IF(O115+O131+O147>Tx_Inputs!M565,-Tx_Inputs!M565,-(O115+O131+O147))","v":0},{"$f":"IF(P115+P131+P147>Tx_Inputs!N565,-Tx_Inputs!N565,-(P115+P131+P147))","v":0},{"$f":"IF(Q115+Q131+Q147>Tx_Inputs!O565,-Tx_Inputs!O565,-(Q115+Q131+Q147))","v":0}]
[null,"Transmission Metering",null,null,null,null,{"$f":"IF(G116+G132+G148>Tx_Inputs!E566,-Tx_Inputs!E566,0)","v":0},{"$f":"IF(H116+H132+H148>Tx_Inputs!F566,-Tx_Inputs!F566,0)","v":0},{"$f":"IF(I116+I132+I148>Tx_Inputs!G566,-Tx_Inputs!G566,0)","v":0},{"$f":"IF(J116+J132+J148>Tx_Inputs!H566,-Tx_Inputs!H566,0)","v":0},{"$f":"IF(K116+K132+K148>Tx_Inputs!I566,-Tx_Inputs!I566,0)","v":0},{"$f":"IF(L116+L132+L148>Tx_Inputs!J566,-Tx_Inputs!J566,0)","v":0},{"$f":"IF(M116+M132+M148>Tx_Inputs!K566,-Tx_Inputs!K566,-(M116+M132+M148))","v":0},{"$f":"IF(N116+N132+N148>Tx_Inputs!L566,-Tx_Inputs!L566,-(N116+N132+N148))","v":0},{"$f":"IF(O116+O132+O148>Tx_Inputs!M566,-Tx_Inputs!M566,-(O116+O132+O148))","v":0},{"$f":"IF(P116+P132+P148>Tx_Inputs!N566,-Tx_Inputs!N566,-(P116+P132+P148))","v":0},{"$f":"IF(Q116+Q132+Q148>Tx_Inputs!O566,-Tx_Inputs!O566,-(Q116+Q132+Q148))","v":0}]
[null,"Transmission transformers",null,null,null,null,{"$f":"IF(G117+G133+G149>Tx_Inputs!E567,-Tx_Inputs!E567,0)","v":0},{"$f":"IF(H117+H133+H149>Tx_Inputs!F567,-Tx_Inputs!F567,0)","v":0},{"$f":"IF(I117+I133+I149>Tx_Inputs!G567,-Tx_Inputs!G567,0)","v":0},{"$f":"IF(J117+J133+J149>Tx_Inputs!H567,-Tx_Inputs!H567,0)","v":0},{"$f":"IF(K117+K133+K149>Tx_Inputs!I567,-Tx_Inputs!I567,0)","v":0},{"$f":"IF(L117+L133+L149>Tx_Inputs!J567,-Tx_Inputs!J567,0)","v":0},{"$f":"IF(M117+M133+M149>Tx_Inputs!K567,-Tx_Inputs!K567,-(M117+M133+M149))","v":-1.1909941634241243},{"$f":"IF(N117+N133+N149>Tx_Inputs!L567,-Tx_Inputs!L567,-(N117+N133+N149))","v":-3.4098526912181297},{"$f":"IF(O117+O133+O149>Tx_Inputs!M567,-Tx_Inputs!M567,-(O117+O133+O149))","v":-0.80424837209302324},{"$f":"IF(P117+P133+P149>Tx_Inputs!N567,-Tx_Inputs!N567,-(P117+P133+P149))","v":-1.0499171270718233},{"$f":"IF(Q117+Q133+Q149>Tx_Inputs!O567,-Tx_Inputs!O567,-(Q117+Q133+Q149))","v":0}]
[null,"Transmission reactors",null,null,null,null,{"$f":"IF(G118+G134+G150>Tx_Inputs!E568,-Tx_Inputs!E568,0)","v":0},{"$f":"IF(H118+H134+H150>Tx_Inputs!F568,-Tx_Inputs!F568,0)","v":0},{"$f":"IF(I118+I134+I150>Tx_Inputs!G568,-Tx_Inputs!G568,0)","v":0},{"$f":"IF(J118+J134+J150>Tx_Inputs!H568,-Tx_Inputs!H568,0)","v":0},{"$f":"IF(K118+K134+K150>Tx_Inputs!I568,-Tx_Inputs!I568,0)","v":0},{"$f":"IF(L118+L134+L150>Tx_Inputs!J568,-Tx_Inputs!J568,0)","v":0},{"$f":"IF(M118+M134+M150>Tx_Inputs!K568,-Tx_Inputs!K568,-(M118+M134+M150))","v":0},{"$f":"IF(N118+N134+N150>Tx_Inputs!L568,-Tx_Inputs!L568,-(N118+N134+N150))","v":0},{"$f":"IF(O118+O134+O150>Tx_Inputs!M568,-Tx_Inputs!M568,-(O118+O134+O150))","v":0},{"$f":"IF(P118+P134+P150>Tx_Inputs!N568,-Tx_Inputs!N568,-(P118+P134+P150))","v":0},{"$f":"IF(Q118+Q134+Q150>Tx_Inputs!O568,-Tx_Inputs!O568,-(Q118+Q134+Q150))","v":0}]
[null,"Transmission capacitors",null,null,null,null,{"$f":"IF(G119+G135+G151>Tx_Inputs!E569,-Tx_Inputs!E569,0)","v":0},{"$f":"IF(H119+H135+H151>Tx_Inputs!F569,-Tx_Inputs!F569,0)","v":0},{"$f":"IF(I119+I135+I151>Tx_Inputs!G569,-Tx_Inputs!G569,0)","v":0},{"$f":"IF(J119+J135+J151>Tx_Inputs!H569,-Tx_Inputs!H569,0)","v":0},{"$f":"IF(K119+K135+K151>Tx_Inputs!I569,-Tx_Inputs!I569,0)","v":0},{"$f":"IF(L119+L135+L151>Tx_Inputs!J569,-Tx_Inputs!J569,0)","v":0},{"$f":"IF(M119+M135+M151>Tx_Inputs!K569,-Tx_Inputs!K569,-(M119+M135+M151))","v":0},{"$f":"IF(N119+N135+N151>Tx_Inputs!L569,-Tx_Inputs!L569,-(N119+N135+N151))","v":0},{"$f":"IF(O119+O135+O151>Tx_Inputs!M569,-Tx_Inputs!M569,-(O119+O135+O151))","v":0},{"$f":"IF(P119+P135+P151>Tx_Inputs!N569,-Tx_Inputs!N569,-(P119+P135+P151))","v":0},{"$f":"IF(Q119+Q135+Q151>Tx_Inputs!O569,-Tx_Inputs!O569,-(Q119+Q135+Q151))","v":0}]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"IF(G120+G136+G152>Tx_Inputs!E570,-Tx_Inputs!E570,0)","v":0},{"$f":"IF(H120+H136+H152>Tx_Inputs!F570,-Tx_Inputs!F570,0)","v":0},{"$f":"IF(I120+I136+I152>Tx_Inputs!G570,-Tx_Inputs!G570,0)","v":0},{"$f":"IF(J120+J136+J152>Tx_Inputs!H570,-Tx_Inputs!H570,0)","v":0},{"$f":"IF(K120+K136+K152>Tx_Inputs!I570,-Tx_Inputs!I570,0)","v":0},{"$f":"IF(L120+L136+L152>Tx_Inputs!J570,-Tx_Inputs!J570,0)","v":0},{"$f":"IF(M120+M136+M152>Tx_Inputs!K570,-Tx_Inputs!K570,-(M120+M136+M152))","v":0},{"$f":"IF(N120+N136+N152>Tx_Inputs!L570,-Tx_Inputs!L570,-(N120+N136+N152))","v":0},{"$f":"IF(O120+O136+O152>Tx_Inputs!M570,-Tx_Inputs!M570,-(O120+O136+O152))","v":0},{"$f":"IF(P120+P136+P152>Tx_Inputs!N570,-Tx_Inputs!N570,-(P120+P136+P152))","v":0},{"$f":"IF(Q120+Q136+Q152>Tx_Inputs!O570,-Tx_Inputs!O570,-(Q120+Q136+Q152))","v":0}]
[null,"SCADA and Communications",null,null,null,null,{"$f":"IF(G121+G137+G153>Tx_Inputs!E571,-Tx_Inputs!E571,0)","v":0},{"$f":"IF(H121+H137+H153>Tx_Inputs!F571,-Tx_Inputs!F571,0)","v":0},{"$f":"IF(I121+I137+I153>Tx_Inputs!G571,-Tx_Inputs!G571,0)","v":0},{"$f":"IF(J121+J137+J153>Tx_Inputs!H571,-Tx_Inputs!H571,0)","v":0},{"$f":"IF(K121+K137+K153>Tx_Inputs!I571,-Tx_Inputs!I571,0)","v":0},{"$f":"IF(L121+L137+L153>Tx_Inputs!J571,-Tx_Inputs!J571,0)","v":0},{"$f":"IF(M121+M137+M153>Tx_Inputs!K571,-Tx_Inputs!K571,-(M121+M137+M153))","v":0},{"$f":"IF(N121+N137+N153>Tx_Inputs!L571,-Tx_Inputs!L571,-(N121+N137+N153))","v":0},{"$f":"IF(O121+O137+O153>Tx_Inputs!M571,-Tx_Inputs!M571,-(O121+O137+O153))","v":0},{"$f":"IF(P121+P137+P153>Tx_Inputs!N571,-Tx_Inputs!N571,-(P121+P137+P153))","v":0},{"$f":"IF(Q121+Q137+Q153>Tx_Inputs!O571,-Tx_Inputs!O571,-(Q121+Q137+Q153))","v":0}]
[null,"IT",null,null,null,null,{"$f":"IF(G122+G138+G154>Tx_Inputs!E572,-Tx_Inputs!E572,0)","v":0},{"$f":"IF(H122+H138+H154>Tx_Inputs!F572,-Tx_Inputs!F572,0)","v":0},{"$f":"IF(I122+I138+I154>Tx_Inputs!G572,-Tx_Inputs!G572,0)","v":0},{"$f":"IF(J122+J138+J154>Tx_Inputs!H572,-Tx_Inputs!H572,0)","v":0},{"$f":"IF(K122+K138+K154>Tx_Inputs!I572,-Tx_Inputs!I572,0)","v":0},{"$f":"IF(L122+L138+L154>Tx_Inputs!J572,-Tx_Inputs!J572,0)","v":0},{"$f":"IF(M122+M138+M154>Tx_Inputs!K572,-Tx_Inputs!K572,-(M122+M138+M154))","v":2.8040319070649806E-16},{"$f":"IF(N122+N138+N154>Tx_Inputs!L572,-Tx_Inputs!L572,-(N122+N138+N154))","v":0},{"$f":"IF(O122+O138+O154>Tx_Inputs!M572,-Tx_Inputs!M572,-(O122+O138+O154))","v":0},{"$f":"IF(P122+P138+P154>Tx_Inputs!N572,-Tx_Inputs!N572,-(P122+P138+P154))","v":0},{"$f":"IF(Q122+Q138+Q154>Tx_Inputs!O572,-Tx_Inputs!O572,-(Q122+Q138+Q154))","v":0}]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"IF(G123+G139+G155>Tx_Inputs!E573,-Tx_Inputs!E573,0)","v":0},{"$f":"IF(H123+H139+H155>Tx_Inputs!F573,-Tx_Inputs!F573,0)","v":0},{"$f":"IF(I123+I139+I155>Tx_Inputs!G573,-Tx_Inputs!G573,0)","v":0},{"$f":"IF(J123+J139+J155>Tx_Inputs!H573,-Tx_Inputs!H573,0)","v":0},{"$f":"IF(K123+K139+K155>Tx_Inputs!I573,-Tx_Inputs!I573,0)","v":0},{"$f":"IF(L123+L139+L155>Tx_Inputs!J573,-Tx_Inputs!J573,0)","v":0},{"$f":"IF(M123+M139+M155>Tx_Inputs!K573,-Tx_Inputs!K573,-(M123+M139+M155))","v":-2.5501791011673151E-2},{"$f":"IF(N123+N139+N155>Tx_Inputs!L573,-Tx_Inputs!L573,-(N123+N139+N155))","v":0},{"$f":"IF(O123+O139+O155>Tx_Inputs!M573,-Tx_Inputs!M573,-(O123+O139+O155))","v":-0.47073759069767435},{"$f":"IF(P123+P139+P155>Tx_Inputs!N573,-Tx_Inputs!N573,-(P123+P139+P155))","v":-1.1148157241375471},{"$f":"IF(Q123+Q139+Q155>Tx_Inputs!O573,-Tx_Inputs!O573,-(Q123+Q139+Q155))","v":-0.1211323575}]
[null,"Land & Easements",null,null,null,null,{"$f":"IF(G124+G140+G156>Tx_Inputs!E574,-Tx_Inputs!E574,0)","v":-0.15154832100170745},{"$f":"IF(H124+H140+H156>Tx_Inputs!F574,-Tx_Inputs!F574,0)","v":-2.1751695526520889},{"$f":"IF(I124+I140+I156>Tx_Inputs!G574,-Tx_Inputs!G574,0)","v":0},{"$f":"IF(J124+J140+J156>Tx_Inputs!H574,-Tx_Inputs!H574,0)","v":-5.9747243416865707},{"$f":"IF(K124+K140+K156>Tx_Inputs!I574,-Tx_Inputs!I574,0)","v":-0.29228086867337155},{"$f":"IF(L124+L140+L156>Tx_Inputs!J574,-Tx_Inputs!J574,0)","v":0},{"$f":"IF(M124+M140+M156>Tx_Inputs!K574,-Tx_Inputs!K574,-(M124+M140+M156))","v":-3.2077838686867701},{"$f":"IF(N124+N140+N156>Tx_Inputs!L574,-Tx_Inputs!L574,-(N124+N140+N156))","v":-0.82685269121813021},{"$f":"IF(O124+O140+O156>Tx_Inputs!M574,-Tx_Inputs!M574,-(O124+O140+O156))","v":-8.0260074418604646},{"$f":"IF(P124+P140+P156>Tx_Inputs!N574,-Tx_Inputs!N574,-(P124+P140+P156))","v":-58.479494565580111},{"$f":"IF(Q124+Q140+Q156>Tx_Inputs!O574,-Tx_Inputs!O574,-(Q124+Q140+Q156))","v":-1.3280000000000001}]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"IF(G125+G141+G157>Tx_Inputs!E575,-Tx_Inputs!E575,0)","v":0},{"$f":"IF(H125+H141+H157>Tx_Inputs!F575,-Tx_Inputs!F575,0)","v":0},{"$f":"IF(I125+I141+I157>Tx_Inputs!G575,-Tx_Inputs!G575,0)","v":0},{"$f":"IF(J125+J141+J157>Tx_Inputs!H575,-Tx_Inputs!H575,0)","v":0},{"$f":"IF(K125+K141+K157>Tx_Inputs!I575,-Tx_Inputs!I575,0)","v":0},{"$f":"IF(L125+L141+L157>Tx_Inputs!J575,-Tx_Inputs!J575,0)","v":0},{"$f":"IF(M125+M141+M157>Tx_Inputs!K575,-Tx_Inputs!K575,-(M125+M141+M157))","v":0},{"$f":"IF(N125+N141+N157>Tx_Inputs!L575,-Tx_Inputs!L575,-(N125+N141+N157))","v":0},{"$f":"IF(O125+O141+O157>Tx_Inputs!M575,-Tx_Inputs!M575,-(O125+O141+O157))","v":0},{"$f":"IF(P125+P141+P157>Tx_Inputs!N575,-Tx_Inputs!N575,-(P125+P141+P157))","v":0},{"$f":"IF(Q125+Q141+Q157>Tx_Inputs!O575,-Tx_Inputs!O575,-(Q125+Q141+Q157))","v":0}]
[null,"Total",null,null,null,null,{"$f":"SUM(G161:G173)","v":-0.15154832100170745},{"$f":"SUM(H161:H173)","v":-2.1751695526520889},0,-5.9747243416865707,-0.29228086867337155,0,-4.4242798231225677,-4.2367053824362602,-9.3009934046511624,-60.644227416789484,-1.4491323575000001]
[]
[null,"Closing balance",null,"Checks"]
[null,"Transmission cables",null,{"$f":"IF(ROUND(SUM(F177,G129:AF129,G145:Q145,G161:Q161),8)>=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"Tx_Inputs!H34","v":15.580771651950194},{"$f":"SUM(G113,G129,G145,G161)","v":15.171827514103732},{"$f":"SUM(H113,H129,H145,H161)","v":14.762883376257271},14.35393923841081,13.944995100564348,13.536050962717887,13.127106824871426,12.718162687024964,12.309218549178503,11.900274411332042,11.49133027348558,11.082386135639119,10.673441997792656,10.264497859946193,9.8555537220997298,9.4466095842532667,9.0376654464068036,8.6287213085603405,8.2197771707138774,7.8108330328674143,7.4018888950209512,6.992944757174488,6.5840006193280249,6.1750564814815618,5.7661123436350987,5.3571682057886356,4.9482240679421725]
[null,"Transmission steel towers",null,{"$f":"IF(ROUND(SUM(F178,G130:AF130,G146:Q146,G162:Q162),8)>=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"Tx_Inputs!H35","v":470.7613908501076},459.36280995785319,{"$f":"SUM(H114,H130,H146,H162)","v":447.96422906559877},436.56564817334436,425.16706728108994,413.76848638883553,402.36990549658111,390.9713246043267,379.57274371207228,368.17416281981787,356.77558192756345,345.37700103530904,333.97842014305462,322.57983925080021,311.18125835854579,299.78267746629137,288.3840965740369,276.98551568178243,265.58693478952802,254.18835389727357,242.78977300501913,231.39119211276468,219.99261122051024,208.5940303282558,197.19544943600135,185.79686854374691,174.39828765149247]
[null,"Transmission wood poles",null,"OK",null,{"$f":"Tx_Inputs!H36","v":222.67912940462841},212.02462560536389,201.37012180609938,190.71561800683486,180.06111420757034,169.40661040830582,158.75210660904131,148.09760280977679,137.44309901051227,126.78859521124775,116.13409141198323,105.47958761271872,94.825083813454299,84.170580014189881,73.516076214925462,62.861572415661044,52.207068616396626,41.552564817132208,30.898061017867789,20.243557218603371,9.5890534193389492,0,0,0,0,0,0]
[null,"Transmission Metering",null,"OK",null,{"$f":"Tx_Inputs!H37","v":2.7415531521474414},2.6365128014904515,2.5314724508334616,2.4264321001764717,2.3213917495194818,2.2163513988624919,2.111311048205502,2.0062706975485121,1.9012303468915219,1.7961899962345318,1.6911496455775419,1.586109294920552,1.4810689442635612,1.3760285936065704,1.2709882429495796,1.1659478922925888,1.060907541635598,0.95586719097860717,0.85082684032161637,0.74578648966462557,0.64074613900763466,0.53570578835064375,0.4306654376936529,0.32562508703666204,0.22058473637967119,0.11554438572268036,1.0504035065689532E-2]
[null,"Transmission transformers",null,"OK",null,{"$f":"Tx_Inputs!H38","v":199.69334967339253},191.8622379214948,184.03112616959706,176.20001441769932,168.36890266580158,160.53779091390385,152.70667916200611,143.68457324668424,132.44360880356837,123.80824867957759,114.92721980060801,107.09610804871026,99.710169562592313,92.324231076474362,84.938292590356411,77.552354104238461,70.16641561812051,62.780477132002559,55.394538645884609,48.008600159766658,40.622661673648707,33.236723187530757,25.85078470141281,18.464846215294862,11.078907729176917,3.6929692430589727,0]
[null,"Transmission reactors",null,"OK",null,{"$f":"Tx_Inputs!H39","v":5.0698506486871029},4.8820784024394328,4.6943061561917627,4.5065339099440926,4.3187616636964226,4.1309894174487525,3.9432171712010819,3.7554449249534114,3.5676726787057409,3.3799004324580704,3.1921281862103998,3.0043559399627293,2.8165836937150588,2.6288114474673883,2.4410392012197177,2.2532669549720472,2.0654947087243767,1.8777224624767062,1.6899502162290356,1.5021779699813651,1.3144057237336946,1.1266334774860238,0.93886123123835319,0.75108898499068255,0.56331673874301191,0.37554449249534128,0.18777224624767064]
[null,"Transmission capacitors",null,"OK",null,{"$f":"Tx_Inputs!H40","v":98.304331364384339},94.048732604021382,89.793133843658424,85.537535083295467,81.281936322932509,77.026337562569552,72.770738802206594,68.515140041843637,64.259541281480679,60.003942521117722,55.748343760754764,51.492745000391807,47.237146240028814,42.981547479665821,38.725948719302828,34.470349958939835,30.214751198576845,25.959152438213856,21.703553677850866,17.447954917487877,13.192356157124886,8.9367573967618945,4.6811586363989033,0.42555987603591205,0,0,0]
[null,"Transmission circuit breakers",null,"OK",null,{"$f":"Tx_Inputs!H41","v":586.87937683840403},566.06805141860241,545.2567259988009,524.4454005789994,503.63407515919783,482.82274973939627,462.01142431959471,441.20009889979315,420.38877347999158,399.57744806019002,378.76612264038846,357.9547972205869,337.14347180078539,316.33214638098389,295.52082096118238,274.70949554138087,253.89817012157937,233.08684470177786,212.27551928197636,191.46419386217485,170.65286844237335,149.84154302257184,129.03021760277034,108.21889218296883,87.40756676316731,66.59624134336579,45.784915923564277]
[null,"SCADA and Communications",null,"OK",null,{"$f":"Tx_Inputs!H42","v":43.688138658676344},39.855845793880171,36.023552929083998,32.191260064287825,28.358967199491651,24.526674334695478,20.694381469899305,16.862088605103136,13.029795740306966,9.1975028755107964,5.3652100107146259,1.5329171459184558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,"OK",null,{"$f":"Tx_Inputs!H43","v":3.4542168516349592},2.6317842679123498,1.8093516841897406,0.98691910046713127,{"$f":"SUM(J122,J138,J154,J170)","v":0.16448651674452175},-2.4980018054066022E-16,-2.4980018054066022E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,"OK",null,{"$f":"Tx_Inputs!H44","v":31.582120320091327},28.950276960083716,26.318433600076105,23.686590240068494,21.054746880060883,18.422903520053271,15.79106016004566,13.133715009026377,10.501871649018767,{"$f":"SUM(O123,O139,O155,O171)","v":7.3992906983134823},{"$f":"SUM(P123,P139,P155,P171)","v":3.6526316141683246},0.89965589666071433,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB123,AB139,AB155,AB171)","v":0},0,0,0,0]
[null,"Land & Easements",null,"OK",null,{"$f":"Tx_Inputs!H45","v":106.97647051390516},106.82492219290344,104.64975264025135,104.64975264025135,98.675028298564783,98.38274742989141,98.38274742989141,95.174963561204635,94.348110869986499,86.322103428126042,27.84260886254593,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931,26.514608862545931]
[null,"Equity Raising Costs",null,"OK",null,{"$f":"Tx_Inputs!H46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F177:F189)","v":1787.4106999280093},{"$f":"SUM(G177:G189)","v":1724.3197054401489},{"$f":"SUM(H177:H189)","v":1659.2050897206382},1596.2656435537795,1527.3514730452346,1464.7776920766803,1402.6606784935443,1336.1193850872855,1269.7656661217134,1198.3476591339256,1075.5864181340003,1012.0202721933642,954.37999505823268,899.17229096568019,843.96458687312781,788.75688278057544,733.54917868802283,678.34147459547046,623.1337705029182,567.92606641036571,512.71836231781333,458.57610860518622,414.02290831189822,369.46970801861022,328.74654660964922,288.44894507672421,251.84431278685821]
[]
[null,"Capital expenditure [$M real as at 30 June 2017]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Transmission cables",null,null,null,null,{"$f":"F259","v":0},{"$f":"G259","v":5.7437173207308341},10.554233476887859,15.976768360113878,20.810750330057591,22.697250180729927,23.158235847275527,38.482569016986666,68.602172051043453,76.523099994085243,78.014270826781072,78.854545507564794,81.425414537518265,83.513403122561002,82.970987930165904,82.533325248035922,81.6858657896274,87.011262393942317,95.420912213160875,97.034297210509337,97.752687520305614,102.00250450324845,102.39689819495797,102.74207261562283,103.03802776524302,103.28476364381854]
[null,"Transmission steel towers",null,null,null,null,0,{"$f":"G260","v":90.833808791796983},217.76444734669735,317.85163276405837,369.0406089579626,400.12699731304991,423.47226243922262,426.87367908514977,440.5178459114191,437.34798213888695,431.15270048992704,424.18435188754614,419.10896801946006,413.71872489495195,406.65938090997929,399.677737018107,392.43063060011133,389.02670675075905,387.57739991607502,381.83441021618614,375.52650194817153,371.4515272064674,364.94187582135532,358.39697037836322,351.81681087749104,345.20139731873883]
[null,"Transmission wood poles",null,null,null,null,0,15.893621228909577,30.873692431440269,49.158159649329882,62.579792684836093,70.760564232075907,77.433737775287611,104.16338550118681,130.903813031059,157.96864472963975,177.88990075277317,195.4178263343203,218.62758755472316,253.84483963569377,285.36994350658216,310.01893136164506,334.29250062706393,357.3935086381087,386.49782549506693,411.26169782756119,434.06851434837591,458.07556679321146,478.4176262195337,498.03055822422482,516.91436280728487,535.06903996871381]
[null,"Transmission Metering",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,0,60.84351797664614,113.91276907416653,169.429767750819,202.14049187343474,216.257405318634,226.57095384161136,279.54865931288282,380.56953946043717,413.995305488089,436.69577922112433,451.01868129072869,470.43808541079699,505.63057217787843,529.86363634559882,549.6173567924875,573.2553425193945,601.71724554101809,634.18743154841854,651.88414144464343,667.17408974528951,694.65413874492629,704.88289914692518,714.55436958365897,723.66855005512764,732.2254405613312]
[null,"Transmission reactors",null,null,null,null,0,4.5832868544333394,8.0059677385658308,11.799724405414443,12.676828056987244,12.864580957324089,12.95638159088349,19.356188042551597,31.22819361587274,37.083980634874855,40.303414559227178,42.888842876144459,45.239671299533974,49.519459966884554,52.377143857188436,54.68067281551324,57.454766975252198,61.103274432915825,65.354207633746071,67.565822089241536,69.455367736299536,72.96497230875427,74.232307358754397,75.438241918813461,76.582775988931445,77.665909569108351]
[null,"Transmission capacitors",null,null,null,null,0,29.66471817173543,52.198439745650617,76.235525119974255,83.719712983075482,83.631025237071157,82.297472264672763,84.012559744053817,89.42553282230034,88.831197599854661,86.86636064535648,84.627242709451664,83.074012670978306,81.394059583391339,79.071422654848661,76.773556517552777,74.372475580253351,73.443880730102165,73.24568443050255,71.390881854039776,69.313132624408141,68.080381170914819,65.906662606954754,63.714521800485038,61.503958751505664,59.274973460016639]
[null,"Transmission circuit breakers",null,null,null,null,0,62.839579508501139,114.13171746857522,182.29710316346734,217.22385953497391,259.20800950063773,289.89695308714232,307.80309492181101,344.56324078757893,353.44307057710978,361.41710993912125,364.68143497569787,370.7587656252025,385.82573232106841,396.36214787827601,404.37292111454576,414.76122446381476,424.12874214029324,433.91117497294994,439.50242660540079,444.28561794589262,453.74106973364962,455.91467953378856,457.8017426009655,459.40225893518038,460.71622853643328]
[null,"SCADA and Communications",null,null,null,null,0,7.7707900148726452,12.910991657892568,18.93334464532067,30.066345268097489,35.70306382746066,48.082592750229317,52.684601289157563,60.752437567458173,69.748021752753743,81.111667988117432,85.329011130608961,88.305261977162672,96.73432458606365,106.16003735539218,112.58865274824723,113.7618114450883,122.29202191030468,132.12560678985542,139.50497030362089,140.09864069713075,137.68818794887713,141.20042144723917,143.74966008522051,145.12325694954581,145.89270636533729]
[null,"IT",null,null,null,null,0,6.6550644617149244,18.536105686559363,25.391543188373181,32.917403751541379,45.457196214499753,60.250520098537443,66.341459146945283,66.114402743676237,65.98466080436512,59.977655882000541,59.357727341009955,67.699961979469606,71.911639286746905,71.237705582339728,64.948795042468419,56.408755716590491,52.327440002148847,48.37589297800681,47.08489564884934,45.155224039740759,45.514267545504168,41.681242525769676,38.313401926713425,36.195598252212868,34.444566137253474]
[null,"Other Non-Network Assets",null,null,null,null,0,3.3594609923550514,5.5139704317069578,11.79350075168284,19.510008309710447,32.261500004035845,46.326077083084584,54.119888120921502,52.19281097320917,52.877692136394366,53.202979684377674,49.767526891582939,50.816733729981735,55.118439512964933,73.782108779017591,70.295592038627319,66.353111667323432,68.174023667917908,70.70079506570093,70.128377061976465,67.343655521480215,{"$f":"AA269","v":69.709631158208509},71.883434533120322,74.611508003118104,77.929659247601023,81.45509372044171]
[null,"Land & Easements",null,null,null,null,0,28.457458767814202,54.152839707597181,82.567352994387221,106.86024142460298,118.09445591882516,123.63453210816222,157.59780432162697,224.55753729427846,242.5947248667598,249.89805923375852,256.05614941768056,268.54494034961959,282.79340038141873,301.55248870887266,306.41324862756329,310.22844433288412,330.58645727204481,358.21967579596014,370.3315003123883,379.29189524110933,398.81952906184341,410.35552291096678,421.89151676009016,433.42751060921353,444.9635044583369]
[null,"Equity Raising Costs",null,null,null,null,0,0,0,0,0,0,0,0.54884392140704175,2.4310001701796753,2.7239167669528115,3.3398595062673362,4.425966137445049,4.3318689548784812,4.2377717723119135,4.1436745897453457,4.049577407178778,3.9554802246122103,3.8613830420456425,3.7672858594790748,3.6731886769125071,3.5790914943459393,3.4849943117793716,3.3908971292128038,3.2967999466462361,3.2027027640796684,3.1086055815131006]
[null,"Total",null,null,null,null,{"$f":"SUM(G195:G207)","v":0},{"$f":"SUM(H195:H207)","v":316.64502408951023},638.55517476573982,961.43442279294084,1157.5460431752799,1297.0620487043443,1414.079718886109,1591.5327324246807,1891.8585264285123,1999.1222974897664,2059.869758728832,2096.6093064997813,2168.3712721093257,2284.2423672419359,2389.5506780980068,2435.9703667319723,2478.9604099420158,2571.0659465216008,2689.383892698922,2751.1966092513298,2793.0444188625497,2876.1867704873844,2915.2044674285776,2952.5413638439227,2988.8054730034173,3023.3022293210429]
[]
[null,"Capital expenditure"]
[null,"Transmission cables",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.7437173207308341},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":4.9231177060064661},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.6874165850804816},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.1298612976413143},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.3115483441213618},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B211,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B211,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B211,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":1.0366785645182188},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":15.770993465866974},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":31.082573493801643},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.6166476775429484},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.5560820331889014},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.2996512361435388},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":4.1277939236589987},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.7199642773602459},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.1571962140562289},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.282988655486013},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.89651894567084667},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.0856753528610348},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":10.29875902872578},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.6897443710143385},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.8618359447533268},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.4452959987135792},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.7070599074568866},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.7070599074568866},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.7070599074568866},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.7070599074568866},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B211,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B211,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.7070599074568866}]
[null,"Transmission steel towers",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":90.833808791796983},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":128.62714466424683},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":103.46563559897199},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":56.572616964158335},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":38.703560324535744},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B212,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B212,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B212,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":35.433978004020375},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":10.854199065610125},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":21.405594305759667},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.0324324182394315},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.2368698693881202},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.7084388610088046},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.0425912731326092},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.7784418712627676},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.1556483753193154},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.2526092746749657},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.0080235697961841},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":4.8680065312694607},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.903756988125556},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.7251367393894963},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.2056371169202453},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":4.4753312618460708},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.1152434728022178},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.1152434728022178},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.1152434728022178},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.1152434728022178},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B212,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B212,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.1152434728022178}]
[null,"Transmission wood poles",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":15.893621228909577},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":15.116210868644096},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":18.589733687371979},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":14.537731705440988},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.7499405502309031},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B213,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B213,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B213,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":8.8891682890405068},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":28.56718618691972},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":29.225881057632709},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":30.323896305568255},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":23.924690196179146},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":22.422104006087398},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":28.013798270699393},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":40.643817981727103},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":37.854865726794415},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":31.819968949342122},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":32.151660780794579},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":31.693580877104832},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":38.401191520287263},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":34.914106807385224},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":33.732920035869796},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":35.682776405132209},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":32.810733973399579},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":32.810733973399579},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":32.810733973399579},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":32.810733973399579},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B213,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B213,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":32.810733973399579}]
[null,"Transmission Metering",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B214,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B214,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B214,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B214,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B214,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":0}]
[null,"Transmission transformers",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":60.84351797664614},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":53.996025891385088},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":57.318038488234457},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":36.170160135999907},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":18.514079688502491},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B215,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B215,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B215,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":16.644160809108069},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":57.82287788924102},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":107.67224251767975},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":42.522535302085018},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":33.285362128904382},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":26.467440404192374},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":29.500038112219048},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":45.863121521476558},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":35.820961352545027},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":32.058036858764211},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":36.583462875957849},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":42.139049428193658},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":46.990113402534334},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":33.156439559409442},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":31.412806755018782},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":44.231163589109904},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":27.864498263254141},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":27.864498263254141},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":27.864498263254141},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":27.864498263254141},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B215,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B215,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":27.864498263254141}]
[null,"Transmission reactors",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":4.5832868544333394},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.4477916500839374},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.8440345667073004},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.1182726837149715},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.43688505166321351},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B216,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B216,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B216,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":0.42796274690158309},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.6796401894817485},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":12.380694138616242},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.6711639169018078},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":4.2106707189936152},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.7620856026723191},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.288859245759566},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.2835966746358238},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.9671638310818511},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.4923521757244083},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":4.032764420653046},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":4.9878330069907788},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.690015410297212},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.7644969731683728},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.5177181041942669},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.2081313916748941},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.0700244970537875},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.0700244970537875},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.0700244970537875},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.0700244970537875},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B216,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B216,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.0700244970537875}]
[null,"Transmission capacitors",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":29.66471817173543},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":22.686768158910677},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":24.652924215123289},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.4429518992391515},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.0091154754388914},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B217,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B217,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B217,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":1.4857724861100774},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.9851919212444087},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.8570984570108733},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.0976535747932754},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.85446506275922163},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.71591273598515603},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.0853231688878024},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.98573319899638512},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.36769268801560012},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.40165579646277416},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.3084823913708033},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.7886805383033046},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.5637961023124731},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.97128472800711441},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.77262019303843521},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.6369334740027006},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.73688970038602475},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.73688970038602475},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.73688970038602475},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.73688970038602475},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B217,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B217,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":0.73688970038602475}]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":62.839579508501139},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":52.278876996248364},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":70.168685614579573},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":38.644343580304465},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":46.928123576978578},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B218,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B218,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B218,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":37.658750397000851},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":24.047268382240976},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":43.581772291975007},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":16.606262767271627},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":16.309489711985695},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":12.232276969988392},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":14.436740296213289},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":23.71511114849886},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":19.658862232810517},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":17.52639715652888},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":20.254455212658687},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":19.638758644121381},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":20.446448973182004},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":16.664196752439782},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":16.189420395529577},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":21.185469250705331},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":14.327336648101358},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":14.327336648101358},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":14.327336648101358},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":14.327336648101358},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B218,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B218,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":14.327336648101358}]
[null,"SCADA and Communications",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.7707900148726452},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.3503125251004704},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.2861478352836491},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.705486401849607},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.6198536538636015},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B219,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B219,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B219,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":13.871585019527894},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.1035758754863814},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":10.978011331444758},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":13.102760930232556},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":16.780325966850828},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.509},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.1698839539711354},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":15.456321530315797},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":17.858091829862961},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":16.484457347013368},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":12.72758768254608},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":21.241692876607377},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":24.476130279724252},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":24.179990951049419},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":18.669103044335461},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":16.197309426517084},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":22.101943464187716},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":22.101943464187716},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":22.101943464187716},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":22.101943464187716},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B219,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B219,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":22.101943464187716}]
[null,"IT",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.6550644617149244},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":12.044765914606705},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.2367654475067891},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.7258482316424288},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":14.562319983313124},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B220,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B220,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B220,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":17.389372815395383},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":10.165447470817119},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.6974022662889503},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.5387358139534868},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.2669143646408836},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":12.331},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":14.067144632880806},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":15.050119909787151},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":12.672862216400533},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.1700290836698226},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.8652752916569062},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.750230429571513},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.719288887605867},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":13.514413585683558},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.921101763850142},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":13.626655931299171},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.5186595303588426},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.5186595303588426},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.5186595303588426},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.5186595303588426},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B220,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B220,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":9.5186595303588426}]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.3594609923550514},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.2172553546741973},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":8.6002140100805313},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":8.4336178331415752},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":13.819753439411171},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B221,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B221,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B221,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":15.762319617363248},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":10.799191671741243},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.885767705382436},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.2868260465116279},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.4739392265193372},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.2650000000000001},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":4.8894594119015569},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":8.8045818311282247},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":23.492640937572791},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":2.2125527436325743},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":1.8385355106312711},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.6700217903307992},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":8.6474917336759383},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":5.7794061346430992},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.5995210948637655},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":8.3716010894282746},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.9221258728448145},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.9221258728448145},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.9221258728448145},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.9221258728448145},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B221,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B221,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.9221258728448145}]
[null,"Land & Easements",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":28.457458767814202},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":25.695380939782979},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":28.414513286790037},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(J$193,Tx_Inputs!$E$257:$AD$257,0))","v":24.292888430215758},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(K$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.234214494222181},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$257:$AD$257,0))+(VLOOKUP($B222,Tx_Inputs!$B$241:$G$253,4,FALSE)*(1+WACC_Inputs!$D$28)^2*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B222,Tx_Inputs!$B$241:$G$253,5,FALSE)*(1+WACC_Inputs!D$28)*(1+WACC_Inputs!$E$28)^3)+(VLOOKUP($B222,Tx_Inputs!$B$241:$G$253,6,FALSE)*(1+WACC_Inputs!$E$28)^3)","v":5.5400761893370589},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(M$193,Tx_Inputs!$E$257:$AD$257,0))","v":33.963272213464755},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(N$193,Tx_Inputs!$E$257:$AD$257,0))","v":66.959732972651508},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(O$193,Tx_Inputs!$E$257:$AD$257,0))","v":18.037187572481351},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(P$193,Tx_Inputs!$E$257:$AD$257,0))","v":7.3033343669987048},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(Q$193,Tx_Inputs!$E$257:$AD$257,0))","v":6.1580901839220221},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(R$193,Tx_Inputs!$E$257:$AD$257,0))","v":12.488790931939018},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(S$193,Tx_Inputs!$E$257:$AD$257,0))","v":14.248460031799162},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(T$193,Tx_Inputs!$E$257:$AD$257,0))","v":18.759088327453927},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(U$193,Tx_Inputs!$E$257:$AD$257,0))","v":4.8607599186906203},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(V$193,Tx_Inputs!$E$257:$AD$257,0))","v":3.8151957053208601},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(W$193,Tx_Inputs!$E$257:$AD$257,0))","v":20.358012939160677},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(X$193,Tx_Inputs!$E$257:$AD$257,0))","v":27.63321852391535},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(Y$193,Tx_Inputs!$E$257:$AD$257,0))","v":12.11182451642815},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(Z$193,Tx_Inputs!$E$257:$AD$257,0))","v":8.9603949287210334},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(AA$193,Tx_Inputs!$E$257:$AD$257,0))","v":19.52763382073406},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(AB$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.535993849123379},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(AC$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.535993849123379},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(AD$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.535993849123379},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(AE$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.535993849123379},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B222,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$406:$AD$417,MATCH($B222,Tx_Inputs!$B$277:$B$289,0),MATCH(AF$193,Tx_Inputs!$E$257:$AD$257,0))","v":11.535993849123379}]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(G$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B223,Tx_Inputs!$B$277:$B$289,0),MATCH(G$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(H$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B223,Tx_Inputs!$B$277:$B$289,0),MATCH(H$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(I$193,Tx_Inputs!$E$62:$AD$62,0))-INDEX(Tx_Inputs!$E$277:$AD$289,MATCH($B223,Tx_Inputs!$B$277:$B$289,0),MATCH(I$193,Tx_Inputs!$E$257:$AD$257,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(J$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(K$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(L$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(M$193,Tx_Inputs!$E$62:$AD$62,0))","v":0.54884392140704175},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(N$193,Tx_Inputs!$E$62:$AD$62,0))","v":1.8994252502028703},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(O$193,Tx_Inputs!$E$62:$AD$62,0))","v":0.36195923699431515},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(P$193,Tx_Inputs!$E$62:$AD$62,0))","v":0.69468701451545967},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(Q$193,Tx_Inputs!$E$62:$AD$62,0))","v":1.1958425501334993},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(R$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(S$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(T$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(U$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(V$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(W$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(X$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(Y$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(Z$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(AA$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(AB$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(AC$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(AD$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(AE$193,Tx_Inputs!$E$62:$AD$62,0))","v":0},{"$f":"INDEX(Tx_Inputs!$E$202:$AD$214,MATCH($B223,Tx_Inputs!$B$202:$B$214,0),MATCH(AF$193,Tx_Inputs!$E$62:$AD$62,0))","v":0}]
[null,"Total",null,null,null,null,{"$f":"SUM(G211:G223)","v":316.64502408951023},{"$f":"SUM(H211:H223)","v":327.38365066968981},334.2641093357301,215.77377916334851,164.88939458228126,154.1398249383233,209.30768825352152,341.62619578844641,159.1980615625757,119.89683066092428,104.06684255013353,124.11042322126323,176.54926997698809,172.76507373191316,120.56180795998975,120.4819623870571,173.22154241451483,203.77021085038604,151.47104111861802,133.84307937709485,176.58830163916329,134.71050917896875,134.71050917896875,134.71050917896875,134.71050917896875,134.71050917896875]
[]
[null,"Depreciation"]
[null,"Transmission cables",null,null,null,null,{"$f":"SUM(G278:G303)","v":0},{"$f":"SUM(H278:H303)","v":-0.11260154984944047},-0.2648817018544608,-0.2958793276976015,-0.42504849344902595,-0.57569289797261902,-0.44666029615583086,-0.96297045974485851,-1.6957197345011505,-2.0649112004930652,-2.4593765553598104,-1.5569248937055267,-1.6319756923175084,-1.699611406451331,-1.7206513376159898,-1.7439784040793718,-1.7602787485461144,-1.8891092095072242,-2.0763593736658748,-2.1434456349570445,-2.1954790157707413,-2.3126662157473517,-2.3618854867920223,-2.4111047578366929,-2.4603240288813635,-2.5095432999260341]
[null,"Transmission steel towers",null,null,null,null,{"$f":"SUM(G308:G333)","v":0},{"$f":"SUM(H308:H333)","v":-1.6965061093464524},-3.3784501816109409,-5.383640770254086,-7.6171719694484175,-12.088712877847694,-7.4527824196829648,-7.7614274794903677,-8.2022961907715448,-8.4321515183480322,-8.6767874633897257,-8.117975141218686,-8.1686849957708958,-8.2149923602919426,-8.2342531665472638,-8.2551299877918467,-8.2719303806217823,-8.3530638228096059,-8.4681264392783646,-8.5135453849348561,-8.5503060035501939,-8.6248948579142954,-8.6601489157943323,-8.6954029736743692,-8.7306570315544061,-8.765911089434443]
[null,"Transmission wood poles",null,null,null,null,{"$f":"SUM(G338:G363)","v":0},{"$f":"SUM(H338:H363)","v":-0.13613966611340561},-0.30526646948236602,-1.1160986699347786,-1.5691690029910954,-2.2159947458288034,-1.8375384610205268,-2.4854535277605114,-3.2590646069875024,-4.003434173045731,-4.8941784245402973,-4.8040370502965377,-5.4265659007565246,-6.3297618559060158,-7.1709810942792247,-7.8780915153757167,-8.5925728660600402,-9.2968746633290369,-10.150234474890976,-10.926103515055091,-11.675723960296642,-12.468674547077358,-13.197801968708459,-13.926929390339561,-14.656056811970663,-15.385184233601764]
[null,"Transmission Metering",null,null,null,null,{"$f":"SUM(G368:G393)","v":0},{"$f":"SUM(H368:H393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,{"$f":"SUM(G398:G423)","v":0},{"$f":"SUM(H398:H423)","v":-0.9267747938646943},-1.8010398115819994,-3.4594360133841509,-4.3971662433032508,-6.3306122861307053,-4.8451724179695121,-6.6513623701253959,-9.0967692744332069,-10.584888395869021,-12.144538334587967,-10.080633992150746,-10.670634754395127,-11.587897184824659,-12.304316411875559,-12.945477149050843,-13.677146406569999,-14.519927395133873,-15.459729663184559,-16.122858454372746,-16.751114589473122,-17.635737861255322,-18.193027826520403,-18.750317791785484,-19.307607757050565,-19.864897722315646]
[null,"Transmission reactors",null,null,null,null,{"$f":"SUM(G428:G453)","v":0},{"$f":"SUM(H428:H453)","v":-2.5110765951445398E-2},-5.027789985868901E-2,-0.24116903214217034,-0.2491321513263699,-0.33616211334218205,-0.27983373781364473,-0.50868856529510054,-0.8153768978996907,-0.99123679464129755,-1.1766572857550426,-0.93803082237005508,-1.0038080072852464,-1.109479940777963,-1.1888232173996001,-1.2586702609140883,-1.3393255493271492,-1.4390822094669649,-1.5528825176729091,-1.6281724571362766,-1.6985268192201619,-1.8026894470536599,-1.8640899369947357,-1.9254904269358115,-1.9868909168768873,-2.0482914068179632]
[null,"Transmission capacitors",null,null,null,null,{"$f":"SUM(G458:G483)","v":0},{"$f":"SUM(H458:H483)","v":-0.15304658499549215},-0.61583884079964868,-1.958764036137921,-2.0978032214432139,-2.8193254585084664,-2.2701044418633538,-2.4441253787643515,-2.6919887972389511,-2.8193020172574021,-2.9550306718899702,-2.6385532073611615,-2.6656862865833566,-2.6903296165582664,-2.6995219337586565,-2.7095633286702259,-2.717275388454496,-2.7619924019120785,-2.8260873044698904,-2.8503694226700684,-2.8696849274960292,-2.9106082643460969,-2.9290305068557476,-2.9474527493653984,-2.9658749918750491,-2.9842972343846998]
[null,"Transmission circuit breakers",null,null,null,null,{"$f":"SUM(G488:G513)","v":0},{"$f":"SUM(H488:H513)","v":-0.98673903617428182},-2.0032999196874219,-3.7175872087978705,-4.9439736113147958,-6.9698068104962765,-6.1411265475722923,-6.8216264262071169,-7.7264329777408012,-8.3354503499742343,-8.9679519334117526,-8.3594096467086683,-8.6481444526329341,-9.1224466756029106,-9.5156239202591202,-9.8661518633896979,-10.271240967642871,-10.664016140525298,-11.072945119988939,-11.406229055037734,-11.730017462948325,-12.153726847962432,-12.440273580924458,-12.726820313886485,-13.013367046848511,-13.299913779810538]
[null,"SCADA and Communications",null,null,null,null,{"$f":"SUM(G518:G543)","v":0},{"$f":"SUM(H518:H543)","v":-0.21011088208054704},-0.26379484785554574,-0.57248577907278775,-0.98313509450043624,-1.4920560967592329,-1.5015673365581292,-2.9101750531441422,-4.1071767449369885,-5.4166797314871289,-7.2916568575084755,-6.1936331074174298,-7.0272589214148056,-8.4323790605344229,-10.055841954158328,-11.554428985704998,-12.711482411391005,-14.642545400173494,-16.800627437283939,-18.075432650825608,-18.607762174770695,-18.589709965825673,-19.552704826206373,-20.728346599862427,-21.332494048396239,-21.718298742425759]
[null,"IT",null,null,null,null,{"$f":"SUM(G548:G573)","v":0},{"$f":"SUM(H548:H573)","v":-0.16372468976226376},-0.38132794569297046,-1.6017768823455998,-2.022527520354747,-2.5537783259218521,-4.0745084224092878,-6.9244586695579917,-9.6684777532645985,-11.273919287005461,-12.950928540990583,-5.7249099944211537,-10.838442602509854,-13.346795920807713,-15.458939623541134,-15.405314617534831,-15.831546144013164,-15.670835911747909,-14.80541091484103,-13.850773372958727,-13.267612425535759,-13.351684550093335,-12.886500129415094,-11.636463204859403,-11.269691645318233,-10.603732636097446]
[null,"Other Non-Network Assets",null,null,null,null,{"$f":"SUM(G578:G603)","v":0},{"$f":"SUM(H578:H603)","v":-1.0627459153222916},-2.3206836901046501,-0.71711027511397107,-1.0682617450857719,-1.6977425383145106,-3.0053806339043212,-3.8128448530947638,-4.6019448833264347,-5.1486516785360266,-5.7004527927947377,-3.8402525735027595,-4.5028760481450236,-4.8289716715201427,-5.6990694840228384,-5.781015881935156,-5.849109789736314,-6.120720335892905,-6.3518241383675633,-6.3842426353600041,-6.0056254526999719,-5.7483224979329997,-5.1940524028470296,-4.6039746283618896,-4.3966914000041362,-4.6477457677920659]
[null,"Land & Easements",null,null,null,null,{"$f":"SUM(G608:G633)","v":0},{"$f":"SUM(H608:H633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,{"$f":"SUM(G638:G663)","v":0},{"$f":"SUM(H638:H663)","v":0},0,0,0,0,0,-1.7269001430236745E-2,-6.9042640221178883E-2,-7.874427520093491E-2,-0.10973591895578708,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2]
[null,"Total",null,null,null,null,{"$f":"SUM(G227:G239)","v":0},{"$f":"SUM(H227:H239)","v":-5.4734999934603135},-11.384861308528693,-19.063947994880941,-25.373389053217121,-37.079884151122343,-31.854674714949862,-41.300401784614841,-51.934290501322039,-59.149369421858339,-67.327294779184157,-52.34845761171929,-60.67817484437785,-67.456762875841932,-74.142119326024286,-77.491919177013344,-81.11600583492951,-85.452264673064974,-89.658324566210624,-91.995269765874738,-93.445950014328218,-95.692812237775101,-97.373612763625246,-98.446400019474112,-100.21375286134261,-101.92191309517293]
[]
[null,"Disposals/Redundant assets"]
[null,"Transmission cables",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H563-J161","v":0},{"$f":"-Tx_Inputs!I563-K161","v":0},{"$f":"-Tx_Inputs!J563-L161","v":0},{"$f":"-Tx_Inputs!K563-M161","v":0},{"$f":"-Tx_Inputs!L563-N161","v":0},{"$f":"-Tx_Inputs!M563-O161","v":0},{"$f":"-Tx_Inputs!N563-P161","v":0},{"$f":"-Tx_Inputs!O563-Q161","v":0},{"$f":"-Tx_Inputs!P563-R161","v":0},{"$f":"-Tx_Inputs!Q563-S161","v":0},{"$f":"-Tx_Inputs!R563-T161","v":0},{"$f":"-Tx_Inputs!S563-U161","v":0},{"$f":"-Tx_Inputs!T563-V161","v":0},{"$f":"-Tx_Inputs!U563-W161","v":0},{"$f":"-Tx_Inputs!V563-X161","v":0},{"$f":"-Tx_Inputs!W563-Y161","v":0},{"$f":"-Tx_Inputs!X563-Z161","v":0},{"$f":"-Tx_Inputs!Y563-AA161","v":0},{"$f":"-Tx_Inputs!Z563-AB161","v":0},{"$f":"-Tx_Inputs!AA563-AC161","v":0},{"$f":"-Tx_Inputs!AB563-AD161","v":0},{"$f":"-Tx_Inputs!AC563-AE161","v":0},{"$f":"-Tx_Inputs!AD563-AF161","v":0}]
[null,"Transmission steel towers",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H564-J162","v":0},{"$f":"-Tx_Inputs!I564-K162","v":0},{"$f":"-Tx_Inputs!J564-L162","v":0},{"$f":"-Tx_Inputs!K564-M162","v":0},{"$f":"-Tx_Inputs!L564-N162","v":0},{"$f":"-Tx_Inputs!M564-O162","v":0},{"$f":"-Tx_Inputs!N564-P162","v":0},{"$f":"-Tx_Inputs!O564-Q162","v":0},{"$f":"-Tx_Inputs!P564-R162","v":0},{"$f":"-Tx_Inputs!Q564-S162","v":0},{"$f":"-Tx_Inputs!R564-T162","v":0},{"$f":"-Tx_Inputs!S564-U162","v":0},{"$f":"-Tx_Inputs!T564-V162","v":0},{"$f":"-Tx_Inputs!U564-W162","v":0},{"$f":"-Tx_Inputs!V564-X162","v":0},{"$f":"-Tx_Inputs!W564-Y162","v":0},{"$f":"-Tx_Inputs!X564-Z162","v":0},{"$f":"-Tx_Inputs!Y564-AA162","v":0},{"$f":"-Tx_Inputs!Z564-AB162","v":0},{"$f":"-Tx_Inputs!AA564-AC162","v":0},{"$f":"-Tx_Inputs!AB564-AD162","v":0},{"$f":"-Tx_Inputs!AC564-AE162","v":0},{"$f":"-Tx_Inputs!AD564-AF162","v":0}]
[null,"Transmission wood poles",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H565-J163","v":0},{"$f":"-Tx_Inputs!I565-K163","v":0},{"$f":"-Tx_Inputs!J565-L163","v":0},{"$f":"-Tx_Inputs!K565-M163","v":0},{"$f":"-Tx_Inputs!L565-N163","v":0},{"$f":"-Tx_Inputs!M565-O163","v":0},{"$f":"-Tx_Inputs!N565-P163","v":0},{"$f":"-Tx_Inputs!O565-Q163","v":0},{"$f":"-Tx_Inputs!P565-R163","v":0},{"$f":"-Tx_Inputs!Q565-S163","v":0},{"$f":"-Tx_Inputs!R565-T163","v":0},{"$f":"-Tx_Inputs!S565-U163","v":0},{"$f":"-Tx_Inputs!T565-V163","v":0},{"$f":"-Tx_Inputs!U565-W163","v":0},{"$f":"-Tx_Inputs!V565-X163","v":0},{"$f":"-Tx_Inputs!W565-Y163","v":0},{"$f":"-Tx_Inputs!X565-Z163","v":0},{"$f":"-Tx_Inputs!Y565-AA163","v":0},{"$f":"-Tx_Inputs!Z565-AB163","v":0},{"$f":"-Tx_Inputs!AA565-AC163","v":0},{"$f":"-Tx_Inputs!AB565-AD163","v":0},{"$f":"-Tx_Inputs!AC565-AE163","v":0},{"$f":"-Tx_Inputs!AD565-AF163","v":0}]
[null,"Transmission Metering",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H566-J164","v":0},{"$f":"-Tx_Inputs!I566-K164","v":0},{"$f":"-Tx_Inputs!J566-L164","v":0},{"$f":"-Tx_Inputs!K566-M164","v":0},{"$f":"-Tx_Inputs!L566-N164","v":0},{"$f":"-Tx_Inputs!M566-O164","v":0},{"$f":"-Tx_Inputs!N566-P164","v":0},{"$f":"-Tx_Inputs!O566-Q164","v":0},{"$f":"-Tx_Inputs!P566-R164","v":0},{"$f":"-Tx_Inputs!Q566-S164","v":0},{"$f":"-Tx_Inputs!R566-T164","v":0},{"$f":"-Tx_Inputs!S566-U164","v":0},{"$f":"-Tx_Inputs!T566-V164","v":0},{"$f":"-Tx_Inputs!U566-W164","v":0},{"$f":"-Tx_Inputs!V566-X164","v":0},{"$f":"-Tx_Inputs!W566-Y164","v":0},{"$f":"-Tx_Inputs!X566-Z164","v":0},{"$f":"-Tx_Inputs!Y566-AA164","v":0},{"$f":"-Tx_Inputs!Z566-AB164","v":0},{"$f":"-Tx_Inputs!AA566-AC164","v":0},{"$f":"-Tx_Inputs!AB566-AD164","v":0},{"$f":"-Tx_Inputs!AC566-AE164","v":0},{"$f":"-Tx_Inputs!AD566-AF164","v":0}]
[null,"Transmission transformers",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H567-J165","v":0},{"$f":"-Tx_Inputs!I567-K165","v":0},{"$f":"-Tx_Inputs!J567-L165","v":0},{"$f":"-Tx_Inputs!K567-M165","v":0},{"$f":"-Tx_Inputs!L567-N165","v":0},{"$f":"-Tx_Inputs!M567-O165","v":0},{"$f":"-Tx_Inputs!N567-P165","v":0},{"$f":"-Tx_Inputs!O567-Q165","v":0},{"$f":"-Tx_Inputs!P567-R165","v":0},{"$f":"-Tx_Inputs!Q567-S165","v":0},{"$f":"-Tx_Inputs!R567-T165","v":0},{"$f":"-Tx_Inputs!S567-U165","v":0},{"$f":"-Tx_Inputs!T567-V165","v":0},{"$f":"-Tx_Inputs!U567-W165","v":0},{"$f":"-Tx_Inputs!V567-X165","v":0},{"$f":"-Tx_Inputs!W567-Y165","v":0},{"$f":"-Tx_Inputs!X567-Z165","v":0},{"$f":"-Tx_Inputs!Y567-AA165","v":0},{"$f":"-Tx_Inputs!Z567-AB165","v":0},{"$f":"-Tx_Inputs!AA567-AC165","v":0},{"$f":"-Tx_Inputs!AB567-AD165","v":0},{"$f":"-Tx_Inputs!AC567-AE165","v":0},{"$f":"-Tx_Inputs!AD567-AF165","v":0}]
[null,"Transmission reactors",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H568-J166","v":0},{"$f":"-Tx_Inputs!I568-K166","v":0},{"$f":"-Tx_Inputs!J568-L166","v":0},{"$f":"-Tx_Inputs!K568-M166","v":0},{"$f":"-Tx_Inputs!L568-N166","v":0},{"$f":"-Tx_Inputs!M568-O166","v":0},{"$f":"-Tx_Inputs!N568-P166","v":0},{"$f":"-Tx_Inputs!O568-Q166","v":0},{"$f":"-Tx_Inputs!P568-R166","v":0},{"$f":"-Tx_Inputs!Q568-S166","v":0},{"$f":"-Tx_Inputs!R568-T166","v":0},{"$f":"-Tx_Inputs!S568-U166","v":0},{"$f":"-Tx_Inputs!T568-V166","v":0},{"$f":"-Tx_Inputs!U568-W166","v":0},{"$f":"-Tx_Inputs!V568-X166","v":0},{"$f":"-Tx_Inputs!W568-Y166","v":0},{"$f":"-Tx_Inputs!X568-Z166","v":0},{"$f":"-Tx_Inputs!Y568-AA166","v":0},{"$f":"-Tx_Inputs!Z568-AB166","v":0},{"$f":"-Tx_Inputs!AA568-AC166","v":0},{"$f":"-Tx_Inputs!AB568-AD166","v":0},{"$f":"-Tx_Inputs!AC568-AE166","v":0},{"$f":"-Tx_Inputs!AD568-AF166","v":0}]
[null,"Transmission capacitors",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H569-J167","v":0},{"$f":"-Tx_Inputs!I569-K167","v":0},{"$f":"-Tx_Inputs!J569-L167","v":0},{"$f":"-Tx_Inputs!K569-M167","v":0},{"$f":"-Tx_Inputs!L569-N167","v":0},{"$f":"-Tx_Inputs!M569-O167","v":0},{"$f":"-Tx_Inputs!N569-P167","v":0},{"$f":"-Tx_Inputs!O569-Q167","v":0},{"$f":"-Tx_Inputs!P569-R167","v":0},{"$f":"-Tx_Inputs!Q569-S167","v":0},{"$f":"-Tx_Inputs!R569-T167","v":0},{"$f":"-Tx_Inputs!S569-U167","v":0},{"$f":"-Tx_Inputs!T569-V167","v":0},{"$f":"-Tx_Inputs!U569-W167","v":0},{"$f":"-Tx_Inputs!V569-X167","v":0},{"$f":"-Tx_Inputs!W569-Y167","v":0},{"$f":"-Tx_Inputs!X569-Z167","v":0},{"$f":"-Tx_Inputs!Y569-AA167","v":0},{"$f":"-Tx_Inputs!Z569-AB167","v":0},{"$f":"-Tx_Inputs!AA569-AC167","v":0},{"$f":"-Tx_Inputs!AB569-AD167","v":0},{"$f":"-Tx_Inputs!AC569-AE167","v":0},{"$f":"-Tx_Inputs!AD569-AF167","v":0}]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H570-J168","v":0},{"$f":"-Tx_Inputs!I570-K168","v":0},{"$f":"-Tx_Inputs!J570-L168","v":0},{"$f":"-Tx_Inputs!K570-M168","v":0},{"$f":"-Tx_Inputs!L570-N168","v":0},{"$f":"-Tx_Inputs!M570-O168","v":0},{"$f":"-Tx_Inputs!N570-P168","v":0},{"$f":"-Tx_Inputs!O570-Q168","v":0},{"$f":"-Tx_Inputs!P570-R168","v":0},{"$f":"-Tx_Inputs!Q570-S168","v":0},{"$f":"-Tx_Inputs!R570-T168","v":0},{"$f":"-Tx_Inputs!S570-U168","v":0},{"$f":"-Tx_Inputs!T570-V168","v":0},{"$f":"-Tx_Inputs!U570-W168","v":0},{"$f":"-Tx_Inputs!V570-X168","v":0},{"$f":"-Tx_Inputs!W570-Y168","v":0},{"$f":"-Tx_Inputs!X570-Z168","v":0},{"$f":"-Tx_Inputs!Y570-AA168","v":0},{"$f":"-Tx_Inputs!Z570-AB168","v":0},{"$f":"-Tx_Inputs!AA570-AC168","v":0},{"$f":"-Tx_Inputs!AB570-AD168","v":0},{"$f":"-Tx_Inputs!AC570-AE168","v":0},{"$f":"-Tx_Inputs!AD570-AF168","v":0}]
[null,"SCADA and Communications",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H571-J169","v":0},{"$f":"-Tx_Inputs!I571-K169","v":0},{"$f":"-Tx_Inputs!J571-L169","v":0},{"$f":"-Tx_Inputs!K571-M169","v":0},{"$f":"-Tx_Inputs!L571-N169","v":0},{"$f":"-Tx_Inputs!M571-O169","v":0},{"$f":"-Tx_Inputs!N571-P169","v":0},{"$f":"-Tx_Inputs!O571-Q169","v":0},{"$f":"-Tx_Inputs!P571-R169","v":0},{"$f":"-Tx_Inputs!Q571-S169","v":0},{"$f":"-Tx_Inputs!R571-T169","v":0},{"$f":"-Tx_Inputs!S571-U169","v":0},{"$f":"-Tx_Inputs!T571-V169","v":0},{"$f":"-Tx_Inputs!U571-W169","v":0},{"$f":"-Tx_Inputs!V571-X169","v":0},{"$f":"-Tx_Inputs!W571-Y169","v":0},{"$f":"-Tx_Inputs!X571-Z169","v":0},{"$f":"-Tx_Inputs!Y571-AA169","v":0},{"$f":"-Tx_Inputs!Z571-AB169","v":0},{"$f":"-Tx_Inputs!AA571-AC169","v":0},{"$f":"-Tx_Inputs!AB571-AD169","v":0},{"$f":"-Tx_Inputs!AC571-AE169","v":0},{"$f":"-Tx_Inputs!AD571-AF169","v":0}]
[null,"IT",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H572-J170","v":-0.59821078612863166},{"$f":"-Tx_Inputs!I572-K170","v":0},{"$f":"-Tx_Inputs!J572-L170","v":-4.2270605435839596E-2},{"$f":"-Tx_Inputs!K572-M170","v":-2.8040319070649806E-16},{"$f":"-Tx_Inputs!L572-N170","v":0},{"$f":"-Tx_Inputs!M572-O170","v":0},{"$f":"-Tx_Inputs!N572-P170","v":0},{"$f":"-Tx_Inputs!O572-Q170","v":0},{"$f":"-Tx_Inputs!P572-R170","v":0},{"$f":"-Tx_Inputs!Q572-S170","v":0},{"$f":"-Tx_Inputs!R572-T170","v":0},{"$f":"-Tx_Inputs!S572-U170","v":0},{"$f":"-Tx_Inputs!T572-V170","v":0},{"$f":"-Tx_Inputs!U572-W170","v":0},{"$f":"-Tx_Inputs!V572-X170","v":0},{"$f":"-Tx_Inputs!W572-Y170","v":0},{"$f":"-Tx_Inputs!X572-Z170","v":0},{"$f":"-Tx_Inputs!Y572-AA170","v":0},{"$f":"-Tx_Inputs!Z572-AB170","v":0},{"$f":"-Tx_Inputs!AA572-AC170","v":0},{"$f":"-Tx_Inputs!AB572-AD170","v":0},{"$f":"-Tx_Inputs!AC572-AE170","v":0},{"$f":"-Tx_Inputs!AD572-AF170","v":0}]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H573-J171","v":0},{"$f":"-Tx_Inputs!I573-K171","v":0},{"$f":"-Tx_Inputs!J573-L171","v":0},{"$f":"-Tx_Inputs!K573-M171","v":0},{"$f":"-Tx_Inputs!L573-N171","v":0},{"$f":"-Tx_Inputs!M573-O171","v":0},{"$f":"-Tx_Inputs!N573-P171","v":0},{"$f":"-Tx_Inputs!O573-Q171","v":0},{"$f":"-Tx_Inputs!P573-R171","v":0},{"$f":"-Tx_Inputs!Q573-S171","v":0},{"$f":"-Tx_Inputs!R573-T171","v":0},{"$f":"-Tx_Inputs!S573-U171","v":0},{"$f":"-Tx_Inputs!T573-V171","v":0},{"$f":"-Tx_Inputs!U573-W171","v":0},{"$f":"-Tx_Inputs!V573-X171","v":0},{"$f":"-Tx_Inputs!W573-Y171","v":0},{"$f":"-Tx_Inputs!X573-Z171","v":0},{"$f":"-Tx_Inputs!Y573-AA171","v":0},{"$f":"-Tx_Inputs!Z573-AB171","v":0},{"$f":"-Tx_Inputs!AA573-AC171","v":0},{"$f":"-Tx_Inputs!AB573-AD171","v":0},{"$f":"-Tx_Inputs!AC573-AE171","v":0},{"$f":"-Tx_Inputs!AD573-AF171","v":0}]
[null,"Land & Easements",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H574-J172","v":0},{"$f":"-Tx_Inputs!I574-K172","v":0},{"$f":"-Tx_Inputs!J574-L172","v":0},{"$f":"-Tx_Inputs!K574-M172","v":0},{"$f":"-Tx_Inputs!L574-N172","v":0},{"$f":"-Tx_Inputs!M574-O172","v":0},{"$f":"-Tx_Inputs!N574-P172","v":0},{"$f":"-Tx_Inputs!O574-Q172","v":0},{"$f":"-Tx_Inputs!P574-R172","v":0},{"$f":"-Tx_Inputs!Q574-S172","v":0},{"$f":"-Tx_Inputs!R574-T172","v":0},{"$f":"-Tx_Inputs!S574-U172","v":0},{"$f":"-Tx_Inputs!T574-V172","v":0},{"$f":"-Tx_Inputs!U574-W172","v":0},{"$f":"-Tx_Inputs!V574-X172","v":0},{"$f":"-Tx_Inputs!W574-Y172","v":0},{"$f":"-Tx_Inputs!X574-Z172","v":0},{"$f":"-Tx_Inputs!Y574-AA172","v":0},{"$f":"-Tx_Inputs!Z574-AB172","v":0},{"$f":"-Tx_Inputs!AA574-AC172","v":0},{"$f":"-Tx_Inputs!AB574-AD172","v":0},{"$f":"-Tx_Inputs!AC574-AE172","v":0},{"$f":"-Tx_Inputs!AD574-AF172","v":0}]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!H575-J173","v":0},{"$f":"-Tx_Inputs!I575-K173","v":0},{"$f":"-Tx_Inputs!J575-L173","v":0},{"$f":"-Tx_Inputs!K575-M173","v":0},{"$f":"-Tx_Inputs!L575-N173","v":0},{"$f":"-Tx_Inputs!M575-O173","v":0},{"$f":"-Tx_Inputs!N575-P173","v":0},{"$f":"-Tx_Inputs!O575-Q173","v":0},{"$f":"-Tx_Inputs!P575-R173","v":0},{"$f":"-Tx_Inputs!Q575-S173","v":0},{"$f":"-Tx_Inputs!R575-T173","v":0},{"$f":"-Tx_Inputs!S575-U173","v":0},{"$f":"-Tx_Inputs!T575-V173","v":0},{"$f":"-Tx_Inputs!U575-W173","v":0},{"$f":"-Tx_Inputs!V575-X173","v":0},{"$f":"-Tx_Inputs!W575-Y173","v":0},{"$f":"-Tx_Inputs!X575-Z173","v":0},{"$f":"-Tx_Inputs!Y575-AA173","v":0},{"$f":"-Tx_Inputs!Z575-AB173","v":0},{"$f":"-Tx_Inputs!AA575-AC173","v":0},{"$f":"-Tx_Inputs!AB575-AD173","v":0},{"$f":"-Tx_Inputs!AC575-AE173","v":0},{"$f":"-Tx_Inputs!AD575-AF173","v":0}]
[null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(J243:J255)","v":-0.59821078612863166},{"$f":"SUM(K243:K255)","v":0},-4.2270605435839596E-2,-2.8040319070649806E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing balance"]
[null,"Transmission cables",null,null,null,0,{"$f":"SUM(G195,G211,G243,G227)","v":5.7437173207308341},{"$f":"SUM(H195,H211,H243,H227)","v":10.554233476887859},15.976768360113878,20.810750330057591,22.697250180729927,23.158235847275527,38.482569016986666,68.602172051043453,76.523099994085243,78.014270826781072,78.854545507564794,81.425414537518265,83.513403122561002,82.970987930165904,82.533325248035922,81.6858657896274,87.011262393942317,95.420912213160875,97.034297210509337,97.752687520305614,102.00250450324845,102.39689819495797,102.74207261562283,103.03802776524302,103.28476364381854,103.48228025134938]
[null,"Transmission steel towers",null,null,null,0,90.833808791796983,{"$f":"SUM(H196,H212,H244,H228)","v":217.76444734669735},317.85163276405837,369.0406089579626,400.12699731304991,423.47226243922262,426.87367908514977,440.5178459114191,437.34798213888695,431.15270048992704,424.18435188754614,419.10896801946006,413.71872489495195,406.65938090997929,399.677737018107,392.43063060011133,389.02670675075905,387.57739991607502,381.83441021618614,375.52650194817153,371.4515272064674,364.94187582135532,358.39697037836322,351.81681087749104,345.20139731873883,338.55072970210659]
[null,"Transmission wood poles",null,null,null,0,15.893621228909577,30.873692431440269,49.158159649329882,62.579792684836093,70.760564232075907,77.433737775287611,104.16338550118681,130.903813031059,157.96864472963975,177.88990075277317,195.4178263343203,218.62758755472316,253.84483963569377,285.36994350658216,310.01893136164506,334.29250062706393,357.3935086381087,386.49782549506693,411.26169782756119,434.06851434837591,458.07556679321146,478.4176262195337,498.03055822422482,516.91436280728487,535.06903996871381,552.49458970851163]
[null,"Transmission Metering",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,0,60.84351797664614,113.91276907416653,169.429767750819,202.14049187343474,216.257405318634,226.57095384161136,279.54865931288282,380.56953946043717,413.995305488089,436.69577922112433,451.01868129072869,470.43808541079699,505.63057217787843,529.86363634559882,549.6173567924875,573.2553425193945,601.71724554101809,634.18743154841854,651.88414144464343,667.17408974528951,694.65413874492629,704.88289914692518,714.55436958365897,723.66855005512764,732.2254405613312,740.22504110226976]
[null,"Transmission reactors",null,null,null,0,4.5832868544333394,8.0059677385658308,11.799724405414443,12.676828056987244,12.864580957324089,12.95638159088349,19.356188042551597,31.22819361587274,37.083980634874855,40.303414559227178,42.888842876144459,45.239671299533974,49.519459966884554,52.377143857188436,54.68067281551324,57.454766975252198,61.103274432915825,65.354207633746071,67.565822089241536,69.455367736299536,72.96497230875427,74.232307358754397,75.438241918813461,76.582775988931445,77.665909569108351,78.687642659344178]
[null,"Transmission capacitors",null,null,null,0,29.66471817173543,52.198439745650617,76.235525119974255,83.719712983075482,83.631025237071157,82.297472264672763,84.012559744053817,89.42553282230034,88.831197599854661,86.86636064535648,84.627242709451664,83.074012670978306,81.394059583391339,79.071422654848661,76.773556517552777,74.372475580253351,73.443880730102165,73.24568443050255,71.390881854039776,69.313132624408141,68.080381170914819,65.906662606954754,63.714521800485038,61.503958751505664,59.274973460016639,57.027565926017964]
[null,"Transmission circuit breakers",null,null,null,0,62.839579508501139,114.13171746857522,182.29710316346734,217.22385953497391,259.20800950063773,289.89695308714232,307.80309492181101,344.56324078757893,353.44307057710978,361.41710993912125,364.68143497569787,370.7587656252025,385.82573232106841,396.36214787827601,404.37292111454576,414.76122446381476,424.12874214029324,433.91117497294994,439.50242660540079,444.28561794589262,453.74106973364962,455.91467953378856,457.8017426009655,459.40225893518038,460.71622853643328,461.74365140472412]
[null,"SCADA and Communications",null,null,null,0,7.7707900148726452,12.910991657892568,18.93334464532067,30.066345268097489,35.70306382746066,48.082592750229317,52.684601289157563,60.752437567458173,69.748021752753743,81.111667988117432,85.329011130608961,88.305261977162672,96.73432458606365,106.16003735539218,112.58865274824723,113.7618114450883,122.29202191030468,132.12560678985542,139.50497030362089,140.09864069713075,137.68818794887713,141.20042144723917,143.74966008522051,145.12325694954581,145.89270636533729,146.27635108709924]
[null,"IT",null,null,null,0,6.6550644617149244,18.536105686559363,25.391543188373181,32.917403751541379,45.457196214499753,60.250520098537443,66.341459146945283,66.114402743676237,65.98466080436512,59.977655882000541,59.357727341009955,67.699961979469606,71.911639286746905,71.237705582339728,64.948795042468419,56.408755716590491,52.327440002148847,48.37589297800681,47.08489564884934,45.155224039740759,45.514267545504168,41.681242525769676,38.313401926713425,36.195598252212868,34.444566137253474,33.359493031514873]
[null,"Other Non-Network Assets",null,null,null,0,3.3594609923550514,5.5139704317069578,11.79350075168284,19.510008309710447,32.261500004035845,46.326077083084584,54.119888120921502,52.19281097320917,52.877692136394366,53.202979684377674,49.767526891582939,50.816733729981735,55.118439512964933,73.782108779017591,70.295592038627319,66.353111667323432,68.174023667917908,70.70079506570093,70.128377061976465,67.343655521480215,69.709631158208509,{"$f":"SUM(AB205,AB221,AB253,AB237)","v":71.883434533120322},74.611508003118104,77.929659247601023,81.45509372044171,84.729473825494466]
[null,"Land & Easements",null,null,null,0,28.457458767814202,54.152839707597181,82.567352994387221,106.86024142460298,118.09445591882516,123.63453210816222,157.59780432162697,224.55753729427846,242.5947248667598,249.89805923375852,256.05614941768056,268.54494034961959,282.79340038141873,301.55248870887266,306.41324862756329,310.22844433288412,330.58645727204481,358.21967579596014,370.3315003123883,379.29189524110933,398.81952906184341,410.35552291096678,421.89151676009016,433.42751060921353,444.9635044583369,456.49949830746027]
[null,"Equity Raising Costs",null,null,null,0,0,0,0,0,0,0,0.54884392140704175,2.4310001701796753,2.7239167669528115,3.3398595062673362,4.425966137445049,4.3318689548784812,4.2377717723119135,4.1436745897453457,4.049577407178778,3.9554802246122103,3.8613830420456425,3.7672858594790748,3.6731886769125071,3.5790914943459393,3.4849943117793716,3.3908971292128038,3.2967999466462361,3.2027027640796684,3.1086055815131006,3.0145083989465329]
[null,"Total",null,null,null,{"$f":"SUM(F259:F271)","v":0},{"$f":"SUM(G259:G271)","v":316.64502408951023},{"$f":"SUM(H259:H271)","v":638.55517476573982},961.43442279294084,1157.5460431752799,1297.0620487043443,1414.079718886109,1591.5327324246807,1891.8585264285123,1999.1222974897664,2059.869758728832,2096.6093064997813,2168.3712721093257,2284.2423672419359,2389.5506780980068,2435.9703667319723,2478.9604099420158,2571.0659465216008,2689.383892698922,2751.1966092513298,2793.0444188625497,2876.1867704873844,2915.2044674285776,2952.5413638439227,2988.8054730034173,3023.3022293210429,3056.0908254048386]
[]
[null,"Depreciation schedules [$M real as at 30 June 2017]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Transmission cables","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":38.1},{"$f":"VLOOKUP(B276,$B$177:$F$189,5,FALSE)","v":15.580771651950194},null,{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646183},{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646183},{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646183},{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646177},{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646177},{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646172},{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646189},{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646189},{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646189},{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646194},{"$f":"IF($D277=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B276,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":-0.40894413784646194},{"$f":"-IF($D277=0,0,IF(R$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-R$275+1)))","v":-0.40894413784646333},{"$f":"-IF($D277=0,0,IF(S$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-S$275+1)))","v":-0.40894413784646333},{"$f":"-IF($D277=0,0,IF(T$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-T$275+1)))","v":-0.40894413784646333},{"$f":"-IF($D277=0,0,IF(U$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-U$275+1)))","v":-0.40894413784646338},{"$f":"-IF($D277=0,0,IF(V$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-V$275+1)))","v":-0.40894413784646338},{"$f":"-IF($D277=0,0,IF(W$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-W$275+1)))","v":-0.40894413784646338},{"$f":"-IF($D277=0,0,IF(X$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-X$275+1)))","v":-0.40894413784646338},{"$f":"-IF($D277=0,0,IF(Y$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-Y$275+1)))","v":-0.40894413784646338},{"$f":"-IF($D277=0,0,IF(Z$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-Z$275+1)))","v":-0.40894413784646344},{"$f":"-IF($D277=0,0,IF(AA$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-AA$275+1)))","v":-0.40894413784646344},{"$f":"-IF($D277=0,0,IF(AB$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-AB$275+1)))","v":-0.40894413784646344},{"$f":"-IF($D277=0,0,IF(AC$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-AC$275+1)))","v":-0.4089441378464635},{"$f":"-IF($D277=0,0,IF(AD$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-AD$275+1)))","v":-0.4089441378464635},{"$f":"-IF($D277=0,0,IF(AE$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-AE$275+1)))","v":-0.40894413784646355},{"$f":"-IF($D277=0,0,IF(AF$275>($C277+$D277),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C277,$D277)-AF$275+1)))","v":-0.40894413784646355}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C278,$G$193:$AF$193,0))","v":5.7437173207308341},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C278,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B276,Tx_Inputs!$B$491:$B$503,0),MATCH($C278+1,Tx_Inputs!$E$422:$AD$422))","v":-0.11260154984944047},{"$f":"H278","v":-0.11260154984944047},{"$f":"-IF($D278=0,0,IF(J$275>($C278+$D278),$E278+SUM($G278:I278),SUM($E278:$I278)/($D278-2)))","v":-0.10412290983079157},{"$f":"-IF($D278=0,0,IF(K$275>($C278+$D278),$E278+SUM($G278:J278),SUM($E278:$I278)/($D278-2)))","v":-0.10412290983079157},{"$f":"-IF($D278=0,0,IF(L$275>($C278+$D278),$E278+SUM($G278:K278),SUM($E278:$I278)/($D278-2)))","v":-0.10412290983079157},{"$f":"-IF($D278=0,0,IF(M$275>($C278+$D278),$E278+SUM($G278:L278),SUM($E278:$I278)/($D278-2)))","v":-0.10412290983079157},{"$f":"-IF($D278=0,0,IF(N$275>($C278+$D278),$E278+SUM($G278:M278),SUM($E278:$I278)/($D278-2)))","v":-0.10412290983079157},{"$f":"-IF($D278=0,0,IF(O$275>($C278+$D278),$E278+SUM($G278:N278),SUM($E278:$I278)/($D278-2)))","v":-0.10412290983079157},{"$f":"-IF($D278=0,0,IF(P$275>($C278+$D278),$E278+SUM($G278:O278),SUM($E278:$I278)/($D278-2)))","v":-0.10412290983079157},{"$f":"-IF($D278=0,0,IF(Q$275>($C278+$D278),$E278+SUM($G278:P278),SUM($E278:$I278)/($D278-2)))","v":-0.10412290983079157},{"$f":"-IF($D278=0,0,IF(R$275>($C278+$D278),$E278+SUM($G278:Q278),IF(SUM($E278,$G278:Q278)<0,$E278+SUM($G278:Q278),IF(SUM($E278,$G278:Q278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(S$275>($C278+$D278),$E278+SUM($G278:R278),IF(SUM($E278,$G278:R278)<0,$E278+SUM($G278:R278),IF(SUM($E278,$G278:R278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(T$275>($C278+$D278),$E278+SUM($G278:S278),IF(SUM($E278,$G278:S278)<0,$E278+SUM($G278:S278),IF(SUM($E278,$G278:S278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(U$275>($C278+$D278),$E278+SUM($G278:T278),IF(SUM($E278,$G278:T278)<0,$E278+SUM($G278:T278),IF(SUM($E278,$G278:T278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(V$275>($C278+$D278),$E278+SUM($G278:U278),IF(SUM($E278,$G278:U278)<0,$E278+SUM($G278:U278),IF(SUM($E278,$G278:U278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(W$275>($C278+$D278),$E278+SUM($G278:V278),IF(SUM($E278,$G278:V278)<0,$E278+SUM($G278:V278),IF(SUM($E278,$G278:V278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(X$275>($C278+$D278),$E278+SUM($G278:W278),IF(SUM($E278,$G278:W278)<0,$E278+SUM($G278:W278),IF(SUM($E278,$G278:W278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(Y$275>($C278+$D278),$E278+SUM($G278:X278),IF(SUM($E278,$G278:X278)<0,$E278+SUM($G278:X278),IF(SUM($E278,$G278:X278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(Z$275>($C278+$D278),$E278+SUM($G278:Y278),IF(SUM($E278,$G278:Y278)<0,$E278+SUM($G278:Y278),IF(SUM($E278,$G278:Y278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(AA$275>($C278+$D278),$E278+SUM($G278:Z278),IF(SUM($E278,$G278:Z278)<0,$E278+SUM($G278:Z278),IF(SUM($E278,$G278:Z278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(AB$275>($C278+$D278),$E278+SUM($G278:AA278),IF(SUM($E278,$G278:AA278)<0,$E278+SUM($G278:AA278),IF(SUM($E278,$G278:AA278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(AC$275>($C278+$D278),$E278+SUM($G278:AB278),IF(SUM($E278,$G278:AB278)<0,$E278+SUM($G278:AB278),IF(SUM($E278,$G278:AB278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(AD$275>($C278+$D278),$E278+SUM($G278:AC278),IF(SUM($E278,$G278:AC278)<0,$E278+SUM($G278:AC278),IF(SUM($E278,$G278:AC278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(AE$275>($C278+$D278),$E278+SUM($G278:AD278),IF(SUM($E278,$G278:AD278)<0,$E278+SUM($G278:AD278),IF(SUM($E278,$G278:AD278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156},{"$f":"-IF($D278=0,0,IF(AF$275>($C278+$D278),$E278+SUM($G278:AE278),IF(SUM($E278,$G278:AE278)<0,$E278+SUM($G278:AE278),IF(SUM($E278,$G278:AE278)=0,0,($E278+SUM($G278:$Q278))/($D278-COUNT($G278:$Q278))))))","v":-0.10412290983079156}]
[null,null,2008,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C279,$G$193:$AF$193,0))","v":4.9231177060064661},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C279,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B276,Tx_Inputs!$B$491:$B$503,0),MATCH($C279+1,Tx_Inputs!$E$422:$AD$422))","v":-0.15228015200502032},{"$f":"-IF($D279=0,0,IF(J$275>($C279+$D279),$E279+SUM($G279:I279),SUM($E279:$I279)/($D279-1)))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(K$275>($C279+$D279),$E279+SUM($G279:J279),SUM($E279:$I279)/($D279-1)))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(L$275>($C279+$D279),$E279+SUM($G279:K279),SUM($E279:$I279)/($D279-1)))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(M$275>($C279+$D279),$E279+SUM($G279:L279),SUM($E279:$I279)/($D279-1)))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(N$275>($C279+$D279),$E279+SUM($G279:M279),SUM($E279:$I279)/($D279-1)))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(O$275>($C279+$D279),$E279+SUM($G279:N279),SUM($E279:$I279)/($D279-1)))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(P$275>($C279+$D279),$E279+SUM($G279:O279),SUM($E279:$I279)/($D279-1)))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(Q$275>($C279+$D279),$E279+SUM($G279:P279),SUM($E279:$I279)/($D279-1)))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(R$275>($C279+$D279),$E279+SUM($G279:Q279),IF(SUM($E279,$G279:Q279)<0,$E279+SUM($G279:Q279),IF(SUM($E279,$G279:Q279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(S$275>($C279+$D279),$E279+SUM($G279:R279),IF(SUM($E279,$G279:R279)<0,$E279+SUM($G279:R279),IF(SUM($E279,$G279:R279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(T$275>($C279+$D279),$E279+SUM($G279:S279),IF(SUM($E279,$G279:S279)<0,$E279+SUM($G279:S279),IF(SUM($E279,$G279:S279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(U$275>($C279+$D279),$E279+SUM($G279:T279),IF(SUM($E279,$G279:T279)<0,$E279+SUM($G279:T279),IF(SUM($E279,$G279:T279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(V$275>($C279+$D279),$E279+SUM($G279:U279),IF(SUM($E279,$G279:U279)<0,$E279+SUM($G279:U279),IF(SUM($E279,$G279:U279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(W$275>($C279+$D279),$E279+SUM($G279:V279),IF(SUM($E279,$G279:V279)<0,$E279+SUM($G279:V279),IF(SUM($E279,$G279:V279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(X$275>($C279+$D279),$E279+SUM($G279:W279),IF(SUM($E279,$G279:W279)<0,$E279+SUM($G279:W279),IF(SUM($E279,$G279:W279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(Y$275>($C279+$D279),$E279+SUM($G279:X279),IF(SUM($E279,$G279:X279)<0,$E279+SUM($G279:X279),IF(SUM($E279,$G279:X279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(Z$275>($C279+$D279),$E279+SUM($G279:Y279),IF(SUM($E279,$G279:Y279)<0,$E279+SUM($G279:Y279),IF(SUM($E279,$G279:Y279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(AA$275>($C279+$D279),$E279+SUM($G279:Z279),IF(SUM($E279,$G279:Z279)<0,$E279+SUM($G279:Z279),IF(SUM($E279,$G279:Z279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(AB$275>($C279+$D279),$E279+SUM($G279:AA279),IF(SUM($E279,$G279:AA279)<0,$E279+SUM($G279:AA279),IF(SUM($E279,$G279:AA279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(AC$275>($C279+$D279),$E279+SUM($G279:AB279),IF(SUM($E279,$G279:AB279)<0,$E279+SUM($G279:AB279),IF(SUM($E279,$G279:AB279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(AD$275>($C279+$D279),$E279+SUM($G279:AC279),IF(SUM($E279,$G279:AC279)<0,$E279+SUM($G279:AC279),IF(SUM($E279,$G279:AC279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(AE$275>($C279+$D279),$E279+SUM($G279:AD279),IF(SUM($E279,$G279:AD279)<0,$E279+SUM($G279:AD279),IF(SUM($E279,$G279:AD279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2},{"$f":"-IF($D279=0,0,IF(AF$275>($C279+$D279),$E279+SUM($G279:AE279),IF(SUM($E279,$G279:AE279)<0,$E279+SUM($G279:AE279),IF(SUM($E279,$G279:AE279)=0,0,($E279+SUM($G279:$Q279))/($D279-COUNT($G279:$Q279))))))","v":-8.8348843592619367E-2}]
[null,null,2009,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C280,$G$193:$AF$193,0))","v":5.6874165850804816},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C280,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B276,Tx_Inputs!$B$491:$B$503,0),MATCH($C280+1,Tx_Inputs!$E$422:$AD$422))","v":-0.10340757427419058},{"$f":"J280","v":-0.10340757427419058},{"$f":"K280","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(M$275>($C280+$D280),$E280+SUM($G280:L280),SUM($E280:$L280)/($D280-3)))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(N$275>($C280+$D280),$E280+SUM($G280:M280),SUM($E280:$L280)/($D280-3)))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(O$275>($C280+$D280),$E280+SUM($G280:N280),SUM($E280:$L280)/($D280-3)))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(P$275>($C280+$D280),$E280+SUM($G280:O280),SUM($E280:$L280)/($D280-3)))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(Q$275>($C280+$D280),$E280+SUM($G280:P280),SUM($E280:$L280)/($D280-3)))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(R$275>($C280+$D280),$E280+SUM($G280:Q280),IF(SUM($E280,$G280:Q280)<0,$E280+SUM($G280:Q280),IF(SUM($E280,$G280:Q280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(S$275>($C280+$D280),$E280+SUM($G280:R280),IF(SUM($E280,$G280:R280)<0,$E280+SUM($G280:R280),IF(SUM($E280,$G280:R280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(T$275>($C280+$D280),$E280+SUM($G280:S280),IF(SUM($E280,$G280:S280)<0,$E280+SUM($G280:S280),IF(SUM($E280,$G280:S280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(U$275>($C280+$D280),$E280+SUM($G280:T280),IF(SUM($E280,$G280:T280)<0,$E280+SUM($G280:T280),IF(SUM($E280,$G280:T280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(V$275>($C280+$D280),$E280+SUM($G280:U280),IF(SUM($E280,$G280:U280)<0,$E280+SUM($G280:U280),IF(SUM($E280,$G280:U280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(W$275>($C280+$D280),$E280+SUM($G280:V280),IF(SUM($E280,$G280:V280)<0,$E280+SUM($G280:V280),IF(SUM($E280,$G280:V280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(X$275>($C280+$D280),$E280+SUM($G280:W280),IF(SUM($E280,$G280:W280)<0,$E280+SUM($G280:W280),IF(SUM($E280,$G280:W280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(Y$275>($C280+$D280),$E280+SUM($G280:X280),IF(SUM($E280,$G280:X280)<0,$E280+SUM($G280:X280),IF(SUM($E280,$G280:X280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(Z$275>($C280+$D280),$E280+SUM($G280:Y280),IF(SUM($E280,$G280:Y280)<0,$E280+SUM($G280:Y280),IF(SUM($E280,$G280:Y280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(AA$275>($C280+$D280),$E280+SUM($G280:Z280),IF(SUM($E280,$G280:Z280)<0,$E280+SUM($G280:Z280),IF(SUM($E280,$G280:Z280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(AB$275>($C280+$D280),$E280+SUM($G280:AA280),IF(SUM($E280,$G280:AA280)<0,$E280+SUM($G280:AA280),IF(SUM($E280,$G280:AA280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(AC$275>($C280+$D280),$E280+SUM($G280:AB280),IF(SUM($E280,$G280:AB280)<0,$E280+SUM($G280:AB280),IF(SUM($E280,$G280:AB280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(AD$275>($C280+$D280),$E280+SUM($G280:AC280),IF(SUM($E280,$G280:AC280)<0,$E280+SUM($G280:AC280),IF(SUM($E280,$G280:AC280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(AE$275>($C280+$D280),$E280+SUM($G280:AD280),IF(SUM($E280,$G280:AD280)<0,$E280+SUM($G280:AD280),IF(SUM($E280,$G280:AD280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058},{"$f":"-IF($D280=0,0,IF(AF$275>($C280+$D280),$E280+SUM($G280:AE280),IF(SUM($E280,$G280:AE280)<0,$E280+SUM($G280:AE280),IF(SUM($E280,$G280:AE280)=0,0,($E280+SUM($G280:$Q280))/($D280-COUNT($G280:$Q280))))))","v":-0.10340757427419058}]
[null,null,2010,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C281,$G$193:$AF$193,0))","v":5.1298612976413143},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C281,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B276,Tx_Inputs!$B$491:$B$503,0),MATCH($C281+1,Tx_Inputs!$E$422:$AD$422))","v":-0.12916916575142448},{"$f":"K281","v":-0.12916916575142448},{"$f":"-IF($D281=0,0,IF(M$275>($C281+$D281),$E281+SUM($G281:L281),SUM($E281:$L281)/($D281-2)))","v":-9.1915527662989924E-2},{"$f":"-IF($D281=0,0,IF(N$275>($C281+$D281),$E281+SUM($G281:M281),SUM($E281:$L281)/($D281-2)))","v":-9.1915527662989924E-2},{"$f":"-IF($D281=0,0,IF(O$275>($C281+$D281),$E281+SUM($G281:N281),SUM($E281:$L281)/($D281-2)))","v":-9.1915527662989924E-2},{"$f":"-IF($D281=0,0,IF(P$275>($C281+$D281),$E281+SUM($G281:O281),SUM($E281:$L281)/($D281-2)))","v":-9.1915527662989924E-2},{"$f":"-IF($D281=0,0,IF(Q$275>($C281+$D281),$E281+SUM($G281:P281),SUM($E281:$L281)/($D281-2)))","v":-9.1915527662989924E-2},{"$f":"-IF($D281=0,0,IF(R$275>($C281+$D281),$E281+SUM($G281:Q281),IF(SUM($E281,$G281:Q281)<0,$E281+SUM($G281:Q281),IF(SUM($E281,$G281:Q281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(S$275>($C281+$D281),$E281+SUM($G281:R281),IF(SUM($E281,$G281:R281)<0,$E281+SUM($G281:R281),IF(SUM($E281,$G281:R281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(T$275>($C281+$D281),$E281+SUM($G281:S281),IF(SUM($E281,$G281:S281)<0,$E281+SUM($G281:S281),IF(SUM($E281,$G281:S281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(U$275>($C281+$D281),$E281+SUM($G281:T281),IF(SUM($E281,$G281:T281)<0,$E281+SUM($G281:T281),IF(SUM($E281,$G281:T281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(V$275>($C281+$D281),$E281+SUM($G281:U281),IF(SUM($E281,$G281:U281)<0,$E281+SUM($G281:U281),IF(SUM($E281,$G281:U281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(W$275>($C281+$D281),$E281+SUM($G281:V281),IF(SUM($E281,$G281:V281)<0,$E281+SUM($G281:V281),IF(SUM($E281,$G281:V281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(X$275>($C281+$D281),$E281+SUM($G281:W281),IF(SUM($E281,$G281:W281)<0,$E281+SUM($G281:W281),IF(SUM($E281,$G281:W281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(Y$275>($C281+$D281),$E281+SUM($G281:X281),IF(SUM($E281,$G281:X281)<0,$E281+SUM($G281:X281),IF(SUM($E281,$G281:X281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(Z$275>($C281+$D281),$E281+SUM($G281:Y281),IF(SUM($E281,$G281:Y281)<0,$E281+SUM($G281:Y281),IF(SUM($E281,$G281:Y281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(AA$275>($C281+$D281),$E281+SUM($G281:Z281),IF(SUM($E281,$G281:Z281)<0,$E281+SUM($G281:Z281),IF(SUM($E281,$G281:Z281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(AB$275>($C281+$D281),$E281+SUM($G281:AA281),IF(SUM($E281,$G281:AA281)<0,$E281+SUM($G281:AA281),IF(SUM($E281,$G281:AA281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(AC$275>($C281+$D281),$E281+SUM($G281:AB281),IF(SUM($E281,$G281:AB281)<0,$E281+SUM($G281:AB281),IF(SUM($E281,$G281:AB281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(AD$275>($C281+$D281),$E281+SUM($G281:AC281),IF(SUM($E281,$G281:AC281)<0,$E281+SUM($G281:AC281),IF(SUM($E281,$G281:AC281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(AE$275>($C281+$D281),$E281+SUM($G281:AD281),IF(SUM($E281,$G281:AD281)<0,$E281+SUM($G281:AD281),IF(SUM($E281,$G281:AD281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2},{"$f":"-IF($D281=0,0,IF(AF$275>($C281+$D281),$E281+SUM($G281:AE281),IF(SUM($E281,$G281:AE281)<0,$E281+SUM($G281:AE281),IF(SUM($E281,$G281:AE281)=0,0,($E281+SUM($G281:$Q281))/($D281-COUNT($G281:$Q281))))))","v":-9.1915527662989896E-2}]
[null,null,2011,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C282,$G$193:$AF$193,0))","v":2.3115483441213618},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C282,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B276,Tx_Inputs!$B$491:$B$503,0),MATCH($C282+1,Tx_Inputs!$E$422:$AD$422))","v":-0.15064440452359304},{"$f":"-IF($D282=0,0,IF(M$275>($C282+$D282),$E282+SUM($G282:L282),SUM($E282:$L282)/($D282-1)))","v":-4.00167396221809E-2},{"$f":"-IF($D282=0,0,IF(N$275>($C282+$D282),$E282+SUM($G282:M282),SUM($E282:$L282)/($D282-1)))","v":-4.00167396221809E-2},{"$f":"-IF($D282=0,0,IF(O$275>($C282+$D282),$E282+SUM($G282:N282),SUM($E282:$L282)/($D282-1)))","v":-4.00167396221809E-2},{"$f":"-IF($D282=0,0,IF(P$275>($C282+$D282),$E282+SUM($G282:O282),SUM($E282:$L282)/($D282-1)))","v":-4.00167396221809E-2},{"$f":"-IF($D282=0,0,IF(Q$275>($C282+$D282),$E282+SUM($G282:P282),SUM($E282:$L282)/($D282-1)))","v":-4.00167396221809E-2},{"$f":"-IF($D282=0,0,IF(R$275>($C282+$D282),$E282+SUM($G282:Q282),IF(SUM($E282,$G282:Q282)<0,$E282+SUM($G282:Q282),IF(SUM($E282,$G282:Q282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(S$275>($C282+$D282),$E282+SUM($G282:R282),IF(SUM($E282,$G282:R282)<0,$E282+SUM($G282:R282),IF(SUM($E282,$G282:R282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(T$275>($C282+$D282),$E282+SUM($G282:S282),IF(SUM($E282,$G282:S282)<0,$E282+SUM($G282:S282),IF(SUM($E282,$G282:S282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(U$275>($C282+$D282),$E282+SUM($G282:T282),IF(SUM($E282,$G282:T282)<0,$E282+SUM($G282:T282),IF(SUM($E282,$G282:T282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(V$275>($C282+$D282),$E282+SUM($G282:U282),IF(SUM($E282,$G282:U282)<0,$E282+SUM($G282:U282),IF(SUM($E282,$G282:U282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(W$275>($C282+$D282),$E282+SUM($G282:V282),IF(SUM($E282,$G282:V282)<0,$E282+SUM($G282:V282),IF(SUM($E282,$G282:V282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(X$275>($C282+$D282),$E282+SUM($G282:W282),IF(SUM($E282,$G282:W282)<0,$E282+SUM($G282:W282),IF(SUM($E282,$G282:W282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(Y$275>($C282+$D282),$E282+SUM($G282:X282),IF(SUM($E282,$G282:X282)<0,$E282+SUM($G282:X282),IF(SUM($E282,$G282:X282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(Z$275>($C282+$D282),$E282+SUM($G282:Y282),IF(SUM($E282,$G282:Y282)<0,$E282+SUM($G282:Y282),IF(SUM($E282,$G282:Y282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(AA$275>($C282+$D282),$E282+SUM($G282:Z282),IF(SUM($E282,$G282:Z282)<0,$E282+SUM($G282:Z282),IF(SUM($E282,$G282:Z282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(AB$275>($C282+$D282),$E282+SUM($G282:AA282),IF(SUM($E282,$G282:AA282)<0,$E282+SUM($G282:AA282),IF(SUM($E282,$G282:AA282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(AC$275>($C282+$D282),$E282+SUM($G282:AB282),IF(SUM($E282,$G282:AB282)<0,$E282+SUM($G282:AB282),IF(SUM($E282,$G282:AB282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(AD$275>($C282+$D282),$E282+SUM($G282:AC282),IF(SUM($E282,$G282:AC282)<0,$E282+SUM($G282:AC282),IF(SUM($E282,$G282:AC282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(AE$275>($C282+$D282),$E282+SUM($G282:AD282),IF(SUM($E282,$G282:AD282)<0,$E282+SUM($G282:AD282),IF(SUM($E282,$G282:AD282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2},{"$f":"-IF($D282=0,0,IF(AF$275>($C282+$D282),$E282+SUM($G282:AE282),IF(SUM($E282,$G282:AE282)<0,$E282+SUM($G282:AE282),IF(SUM($E282,$G282:AE282)=0,0,($E282+SUM($G282:$Q282))/($D282-COUNT($G282:$Q282))))))","v":-4.0016739622180907E-2}]
[null,null,2012,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C283,$G$193:$AF$193,0))","v":1.0366785645182188},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C283,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B276,Tx_Inputs!$B$491:$B$503,0),MATCH($C283+1,Tx_Inputs!$E$422:$AD$422))","v":-1.8848701173058525E-2},{"$f":"M283","v":-1.8848701173058525E-2},{"$f":"N283","v":-1.8848701173058525E-2},{"$f":"O283","v":-1.8848701173058525E-2},{"$f":"P283","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(R$275>($C283+$D283),$E283+SUM($G283:Q283),IF(SUM($E283,$G283:Q283)<0,$E283+SUM($G283:Q283),IF(SUM($E283,$G283:Q283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(S$275>($C283+$D283),$E283+SUM($G283:R283),IF(SUM($E283,$G283:R283)<0,$E283+SUM($G283:R283),IF(SUM($E283,$G283:R283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(T$275>($C283+$D283),$E283+SUM($G283:S283),IF(SUM($E283,$G283:S283)<0,$E283+SUM($G283:S283),IF(SUM($E283,$G283:S283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(U$275>($C283+$D283),$E283+SUM($G283:T283),IF(SUM($E283,$G283:T283)<0,$E283+SUM($G283:T283),IF(SUM($E283,$G283:T283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(V$275>($C283+$D283),$E283+SUM($G283:U283),IF(SUM($E283,$G283:U283)<0,$E283+SUM($G283:U283),IF(SUM($E283,$G283:U283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(W$275>($C283+$D283),$E283+SUM($G283:V283),IF(SUM($E283,$G283:V283)<0,$E283+SUM($G283:V283),IF(SUM($E283,$G283:V283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(X$275>($C283+$D283),$E283+SUM($G283:W283),IF(SUM($E283,$G283:W283)<0,$E283+SUM($G283:W283),IF(SUM($E283,$G283:W283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(Y$275>($C283+$D283),$E283+SUM($G283:X283),IF(SUM($E283,$G283:X283)<0,$E283+SUM($G283:X283),IF(SUM($E283,$G283:X283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(Z$275>($C283+$D283),$E283+SUM($G283:Y283),IF(SUM($E283,$G283:Y283)<0,$E283+SUM($G283:Y283),IF(SUM($E283,$G283:Y283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(AA$275>($C283+$D283),$E283+SUM($G283:Z283),IF(SUM($E283,$G283:Z283)<0,$E283+SUM($G283:Z283),IF(SUM($E283,$G283:Z283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(AB$275>($C283+$D283),$E283+SUM($G283:AA283),IF(SUM($E283,$G283:AA283)<0,$E283+SUM($G283:AA283),IF(SUM($E283,$G283:AA283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(AC$275>($C283+$D283),$E283+SUM($G283:AB283),IF(SUM($E283,$G283:AB283)<0,$E283+SUM($G283:AB283),IF(SUM($E283,$G283:AB283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(AD$275>($C283+$D283),$E283+SUM($G283:AC283),IF(SUM($E283,$G283:AC283)<0,$E283+SUM($G283:AC283),IF(SUM($E283,$G283:AC283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(AE$275>($C283+$D283),$E283+SUM($G283:AD283),IF(SUM($E283,$G283:AD283)<0,$E283+SUM($G283:AD283),IF(SUM($E283,$G283:AD283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2},{"$f":"-IF($D283=0,0,IF(AF$275>($C283+$D283),$E283+SUM($G283:AE283),IF(SUM($E283,$G283:AE283)<0,$E283+SUM($G283:AE283),IF(SUM($E283,$G283:AE283)=0,0,($E283+SUM($G283:$Q283))/($D283-COUNT($G283:$Q283))))))","v":-1.8848701173058525E-2}]
[null,null,2013,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C284,$G$193:$AF$193,0))","v":15.770993465866974},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C284,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B276,Tx_Inputs!$B$491:$B$503,0),MATCH($C284+1,Tx_Inputs!$E$422:$AD$422))","v":-0.51631016358902759},{"$f":"N284","v":-0.51631016358902759},{"$f":"O284","v":-0.51631016358902759},{"$f":"P284","v":-0.51631016358902759},{"$f":"-IF($D284=0,0,IF(R$275>($C284+$D284),$E284+SUM($G284:Q284),IF(SUM($E284,$G284:Q284)<0,$E284+SUM($G284:Q284),IF(SUM($E284,$G284:Q284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(S$275>($C284+$D284),$E284+SUM($G284:R284),IF(SUM($E284,$G284:R284)<0,$E284+SUM($G284:R284),IF(SUM($E284,$G284:R284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(T$275>($C284+$D284),$E284+SUM($G284:S284),IF(SUM($E284,$G284:S284)<0,$E284+SUM($G284:S284),IF(SUM($E284,$G284:S284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(U$275>($C284+$D284),$E284+SUM($G284:T284),IF(SUM($E284,$G284:T284)<0,$E284+SUM($G284:T284),IF(SUM($E284,$G284:T284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(V$275>($C284+$D284),$E284+SUM($G284:U284),IF(SUM($E284,$G284:U284)<0,$E284+SUM($G284:U284),IF(SUM($E284,$G284:U284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(W$275>($C284+$D284),$E284+SUM($G284:V284),IF(SUM($E284,$G284:V284)<0,$E284+SUM($G284:V284),IF(SUM($E284,$G284:V284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(X$275>($C284+$D284),$E284+SUM($G284:W284),IF(SUM($E284,$G284:W284)<0,$E284+SUM($G284:W284),IF(SUM($E284,$G284:W284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(Y$275>($C284+$D284),$E284+SUM($G284:X284),IF(SUM($E284,$G284:X284)<0,$E284+SUM($G284:X284),IF(SUM($E284,$G284:X284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(Z$275>($C284+$D284),$E284+SUM($G284:Y284),IF(SUM($E284,$G284:Y284)<0,$E284+SUM($G284:Y284),IF(SUM($E284,$G284:Y284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(AA$275>($C284+$D284),$E284+SUM($G284:Z284),IF(SUM($E284,$G284:Z284)<0,$E284+SUM($G284:Z284),IF(SUM($E284,$G284:Z284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(AB$275>($C284+$D284),$E284+SUM($G284:AA284),IF(SUM($E284,$G284:AA284)<0,$E284+SUM($G284:AA284),IF(SUM($E284,$G284:AA284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(AC$275>($C284+$D284),$E284+SUM($G284:AB284),IF(SUM($E284,$G284:AB284)<0,$E284+SUM($G284:AB284),IF(SUM($E284,$G284:AB284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(AD$275>($C284+$D284),$E284+SUM($G284:AC284),IF(SUM($E284,$G284:AC284)<0,$E284+SUM($G284:AC284),IF(SUM($E284,$G284:AC284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(AE$275>($C284+$D284),$E284+SUM($G284:AD284),IF(SUM($E284,$G284:AD284)<0,$E284+SUM($G284:AD284),IF(SUM($E284,$G284:AD284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954},{"$f":"-IF($D284=0,0,IF(AF$275>($C284+$D284),$E284+SUM($G284:AE284),IF(SUM($E284,$G284:AE284)<0,$E284+SUM($G284:AE284),IF(SUM($E284,$G284:AE284)=0,0,($E284+SUM($G284:$Q284))/($D284-COUNT($G284:$Q284))))))","v":-0.2687402512060954}]
[null,null,2014,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C285,$G$193:$AF$193,0))","v":31.082573493801643},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C285,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B276,Tx_Inputs!$B$491:$B$503,0),MATCH($C285+1,Tx_Inputs!$E$422:$AD$422))","v":-0.73274927475629192},{"$f":"O285","v":-0.73274927475629192},{"$f":"P285","v":-0.73274927475629192},{"$f":"-IF($D285=0,0,IF(R$275>($C285+$D285),$E285+SUM($G285:Q285),IF(SUM($E285,$G285:Q285)<0,$E285+SUM($G285:Q285),IF(SUM($E285,$G285:Q285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(S$275>($C285+$D285),$E285+SUM($G285:R285),IF(SUM($E285,$G285:R285)<0,$E285+SUM($G285:R285),IF(SUM($E285,$G285:R285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(T$275>($C285+$D285),$E285+SUM($G285:S285),IF(SUM($E285,$G285:S285)<0,$E285+SUM($G285:S285),IF(SUM($E285,$G285:S285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(U$275>($C285+$D285),$E285+SUM($G285:T285),IF(SUM($E285,$G285:T285)<0,$E285+SUM($G285:T285),IF(SUM($E285,$G285:T285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(V$275>($C285+$D285),$E285+SUM($G285:U285),IF(SUM($E285,$G285:U285)<0,$E285+SUM($G285:U285),IF(SUM($E285,$G285:U285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(W$275>($C285+$D285),$E285+SUM($G285:V285),IF(SUM($E285,$G285:V285)<0,$E285+SUM($G285:V285),IF(SUM($E285,$G285:V285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(X$275>($C285+$D285),$E285+SUM($G285:W285),IF(SUM($E285,$G285:W285)<0,$E285+SUM($G285:W285),IF(SUM($E285,$G285:W285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(Y$275>($C285+$D285),$E285+SUM($G285:X285),IF(SUM($E285,$G285:X285)<0,$E285+SUM($G285:X285),IF(SUM($E285,$G285:X285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(Z$275>($C285+$D285),$E285+SUM($G285:Y285),IF(SUM($E285,$G285:Y285)<0,$E285+SUM($G285:Y285),IF(SUM($E285,$G285:Y285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(AA$275>($C285+$D285),$E285+SUM($G285:Z285),IF(SUM($E285,$G285:Z285)<0,$E285+SUM($G285:Z285),IF(SUM($E285,$G285:Z285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(AB$275>($C285+$D285),$E285+SUM($G285:AA285),IF(SUM($E285,$G285:AA285)<0,$E285+SUM($G285:AA285),IF(SUM($E285,$G285:AA285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(AC$275>($C285+$D285),$E285+SUM($G285:AB285),IF(SUM($E285,$G285:AB285)<0,$E285+SUM($G285:AB285),IF(SUM($E285,$G285:AB285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(AD$275>($C285+$D285),$E285+SUM($G285:AC285),IF(SUM($E285,$G285:AC285)<0,$E285+SUM($G285:AC285),IF(SUM($E285,$G285:AC285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(AE$275>($C285+$D285),$E285+SUM($G285:AD285),IF(SUM($E285,$G285:AD285)<0,$E285+SUM($G285:AD285),IF(SUM($E285,$G285:AD285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855},{"$f":"-IF($D285=0,0,IF(AF$275>($C285+$D285),$E285+SUM($G285:AE285),IF(SUM($E285,$G285:AE285)<0,$E285+SUM($G285:AE285),IF(SUM($E285,$G285:AE285)=0,0,($E285+SUM($G285:$Q285))/($D285-COUNT($G285:$Q285))))))","v":-0.55546780133716855}]
[null,null,2015,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C286,$G$193:$AF$193,0))","v":9.6166476775429484},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C286,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B276,Tx_Inputs!$B$491:$B$503,0),MATCH($C286+1,Tx_Inputs!$E$422:$AD$422))","v":-0.36919146599191482},{"$f":"P286","v":-0.36919146599191482},{"$f":"-IF($D286=0,0,IF(R$275>($C286+$D286),$E286+SUM($G286:Q286),IF(SUM($E286,$G286:Q286)<0,$E286+SUM($G286:Q286),IF(SUM($E286,$G286:Q286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(S$275>($C286+$D286),$E286+SUM($G286:R286),IF(SUM($E286,$G286:R286)<0,$E286+SUM($G286:R286),IF(SUM($E286,$G286:R286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(T$275>($C286+$D286),$E286+SUM($G286:S286),IF(SUM($E286,$G286:S286)<0,$E286+SUM($G286:S286),IF(SUM($E286,$G286:S286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(U$275>($C286+$D286),$E286+SUM($G286:T286),IF(SUM($E286,$G286:T286)<0,$E286+SUM($G286:T286),IF(SUM($E286,$G286:T286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(V$275>($C286+$D286),$E286+SUM($G286:U286),IF(SUM($E286,$G286:U286)<0,$E286+SUM($G286:U286),IF(SUM($E286,$G286:U286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(W$275>($C286+$D286),$E286+SUM($G286:V286),IF(SUM($E286,$G286:V286)<0,$E286+SUM($G286:V286),IF(SUM($E286,$G286:V286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(X$275>($C286+$D286),$E286+SUM($G286:W286),IF(SUM($E286,$G286:W286)<0,$E286+SUM($G286:W286),IF(SUM($E286,$G286:W286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(Y$275>($C286+$D286),$E286+SUM($G286:X286),IF(SUM($E286,$G286:X286)<0,$E286+SUM($G286:X286),IF(SUM($E286,$G286:X286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(Z$275>($C286+$D286),$E286+SUM($G286:Y286),IF(SUM($E286,$G286:Y286)<0,$E286+SUM($G286:Y286),IF(SUM($E286,$G286:Y286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(AA$275>($C286+$D286),$E286+SUM($G286:Z286),IF(SUM($E286,$G286:Z286)<0,$E286+SUM($G286:Z286),IF(SUM($E286,$G286:Z286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(AB$275>($C286+$D286),$E286+SUM($G286:AA286),IF(SUM($E286,$G286:AA286)<0,$E286+SUM($G286:AA286),IF(SUM($E286,$G286:AA286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(AC$275>($C286+$D286),$E286+SUM($G286:AB286),IF(SUM($E286,$G286:AB286)<0,$E286+SUM($G286:AB286),IF(SUM($E286,$G286:AB286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(AD$275>($C286+$D286),$E286+SUM($G286:AC286),IF(SUM($E286,$G286:AC286)<0,$E286+SUM($G286:AC286),IF(SUM($E286,$G286:AC286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(AE$275>($C286+$D286),$E286+SUM($G286:AD286),IF(SUM($E286,$G286:AD286)<0,$E286+SUM($G286:AD286),IF(SUM($E286,$G286:AD286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278},{"$f":"-IF($D286=0,0,IF(AF$275>($C286+$D286),$E286+SUM($G286:AE286),IF(SUM($E286,$G286:AE286)<0,$E286+SUM($G286:AE286),IF(SUM($E286,$G286:AE286)=0,0,($E286+SUM($G286:$Q286))/($D286-COUNT($G286:$Q286))))))","v":-0.16751442916149278}]
[null,null,2016,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C287,$G$193:$AF$193,0))","v":3.5560820331889014},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C287,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B276,Tx_Inputs!$B$491:$B$503,0),MATCH($C287+1,Tx_Inputs!$E$422:$AD$422))","v":-0.39446535486674494},{"$f":"-IF($D287=0,0,IF(R$275>($C287+$D287),$E287+SUM($G287:Q287),IF(SUM($E287,$G287:Q287)<0,$E287+SUM($G287:Q287),IF(SUM($E287,$G287:Q287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(S$275>($C287+$D287),$E287+SUM($G287:R287),IF(SUM($E287,$G287:R287)<0,$E287+SUM($G287:R287),IF(SUM($E287,$G287:R287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(T$275>($C287+$D287),$E287+SUM($G287:S287),IF(SUM($E287,$G287:S287)<0,$E287+SUM($G287:S287),IF(SUM($E287,$G287:S287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(U$275>($C287+$D287),$E287+SUM($G287:T287),IF(SUM($E287,$G287:T287)<0,$E287+SUM($G287:T287),IF(SUM($E287,$G287:T287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(V$275>($C287+$D287),$E287+SUM($G287:U287),IF(SUM($E287,$G287:U287)<0,$E287+SUM($G287:U287),IF(SUM($E287,$G287:U287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(W$275>($C287+$D287),$E287+SUM($G287:V287),IF(SUM($E287,$G287:V287)<0,$E287+SUM($G287:V287),IF(SUM($E287,$G287:V287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(X$275>($C287+$D287),$E287+SUM($G287:W287),IF(SUM($E287,$G287:W287)<0,$E287+SUM($G287:W287),IF(SUM($E287,$G287:W287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(Y$275>($C287+$D287),$E287+SUM($G287:X287),IF(SUM($E287,$G287:X287)<0,$E287+SUM($G287:X287),IF(SUM($E287,$G287:X287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(Z$275>($C287+$D287),$E287+SUM($G287:Y287),IF(SUM($E287,$G287:Y287)<0,$E287+SUM($G287:Y287),IF(SUM($E287,$G287:Y287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(AA$275>($C287+$D287),$E287+SUM($G287:Z287),IF(SUM($E287,$G287:Z287)<0,$E287+SUM($G287:Z287),IF(SUM($E287,$G287:Z287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(AB$275>($C287+$D287),$E287+SUM($G287:AA287),IF(SUM($E287,$G287:AA287)<0,$E287+SUM($G287:AA287),IF(SUM($E287,$G287:AA287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(AC$275>($C287+$D287),$E287+SUM($G287:AB287),IF(SUM($E287,$G287:AB287)<0,$E287+SUM($G287:AB287),IF(SUM($E287,$G287:AB287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(AD$275>($C287+$D287),$E287+SUM($G287:AC287),IF(SUM($E287,$G287:AC287)<0,$E287+SUM($G287:AC287),IF(SUM($E287,$G287:AC287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(AE$275>($C287+$D287),$E287+SUM($G287:AD287),IF(SUM($E287,$G287:AD287)<0,$E287+SUM($G287:AD287),IF(SUM($E287,$G287:AD287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2},{"$f":"-IF($D287=0,0,IF(AF$275>($C287+$D287),$E287+SUM($G287:AE287),IF(SUM($E287,$G287:AE287)<0,$E287+SUM($G287:AE287),IF(SUM($E287,$G287:AE287)=0,0,($E287+SUM($G287:$Q287))/($D287-COUNT($G287:$Q287))))))","v":-5.8548457005965858E-2}]
[null,null,2017,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C288,$G$193:$AF$193,0))","v":3.2996512361435388},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C288,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D288=0,0,IF(R$275>($C288+$D288),$E288+SUM($G288:Q288),IF(SUM($E288,$G288:Q288)<0,$E288+SUM($G288:Q288),IF(SUM($E288,$G288:Q288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(S$275>($C288+$D288),$E288+SUM($G288:R288),IF(SUM($E288,$G288:R288)<0,$E288+SUM($G288:R288),IF(SUM($E288,$G288:R288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(T$275>($C288+$D288),$E288+SUM($G288:S288),IF(SUM($E288,$G288:S288)<0,$E288+SUM($G288:S288),IF(SUM($E288,$G288:S288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(U$275>($C288+$D288),$E288+SUM($G288:T288),IF(SUM($E288,$G288:T288)<0,$E288+SUM($G288:T288),IF(SUM($E288,$G288:T288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(V$275>($C288+$D288),$E288+SUM($G288:U288),IF(SUM($E288,$G288:U288)<0,$E288+SUM($G288:U288),IF(SUM($E288,$G288:U288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(W$275>($C288+$D288),$E288+SUM($G288:V288),IF(SUM($E288,$G288:V288)<0,$E288+SUM($G288:V288),IF(SUM($E288,$G288:V288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(X$275>($C288+$D288),$E288+SUM($G288:W288),IF(SUM($E288,$G288:W288)<0,$E288+SUM($G288:W288),IF(SUM($E288,$G288:W288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(Y$275>($C288+$D288),$E288+SUM($G288:X288),IF(SUM($E288,$G288:X288)<0,$E288+SUM($G288:X288),IF(SUM($E288,$G288:X288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(Z$275>($C288+$D288),$E288+SUM($G288:Y288),IF(SUM($E288,$G288:Y288)<0,$E288+SUM($G288:Y288),IF(SUM($E288,$G288:Y288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(AA$275>($C288+$D288),$E288+SUM($G288:Z288),IF(SUM($E288,$G288:Z288)<0,$E288+SUM($G288:Z288),IF(SUM($E288,$G288:Z288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(AB$275>($C288+$D288),$E288+SUM($G288:AA288),IF(SUM($E288,$G288:AA288)<0,$E288+SUM($G288:AA288),IF(SUM($E288,$G288:AA288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(AC$275>($C288+$D288),$E288+SUM($G288:AB288),IF(SUM($E288,$G288:AB288)<0,$E288+SUM($G288:AB288),IF(SUM($E288,$G288:AB288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(AD$275>($C288+$D288),$E288+SUM($G288:AC288),IF(SUM($E288,$G288:AC288)<0,$E288+SUM($G288:AC288),IF(SUM($E288,$G288:AC288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(AE$275>($C288+$D288),$E288+SUM($G288:AD288),IF(SUM($E288,$G288:AD288)<0,$E288+SUM($G288:AD288),IF(SUM($E288,$G288:AD288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2},{"$f":"-IF($D288=0,0,IF(AF$275>($C288+$D288),$E288+SUM($G288:AE288),IF(SUM($E288,$G288:AE288)<0,$E288+SUM($G288:AE288),IF(SUM($E288,$G288:AE288)=0,0,($E288+SUM($G288:$Q288))/($D288-COUNT($G288:$Q288))))))","v":-5.9993658838973431E-2}]
[null,null,2018,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C289,$G$193:$AF$193,0))","v":4.1277939236589987},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C289,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D289=0,0,IF(S$275>($C289+$D289),$E289+SUM($G289:R289),IF(SUM($E289,$G289:R289)<0,$E289+SUM($G289:R289),IF(SUM($E289,$G289:R289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(T$275>($C289+$D289),$E289+SUM($G289:S289),IF(SUM($E289,$G289:S289)<0,$E289+SUM($G289:S289),IF(SUM($E289,$G289:S289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(U$275>($C289+$D289),$E289+SUM($G289:T289),IF(SUM($E289,$G289:T289)<0,$E289+SUM($G289:T289),IF(SUM($E289,$G289:T289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(V$275>($C289+$D289),$E289+SUM($G289:U289),IF(SUM($E289,$G289:U289)<0,$E289+SUM($G289:U289),IF(SUM($E289,$G289:U289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(W$275>($C289+$D289),$E289+SUM($G289:V289),IF(SUM($E289,$G289:V289)<0,$E289+SUM($G289:V289),IF(SUM($E289,$G289:V289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(X$275>($C289+$D289),$E289+SUM($G289:W289),IF(SUM($E289,$G289:W289)<0,$E289+SUM($G289:W289),IF(SUM($E289,$G289:W289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(Y$275>($C289+$D289),$E289+SUM($G289:X289),IF(SUM($E289,$G289:X289)<0,$E289+SUM($G289:X289),IF(SUM($E289,$G289:X289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(Z$275>($C289+$D289),$E289+SUM($G289:Y289),IF(SUM($E289,$G289:Y289)<0,$E289+SUM($G289:Y289),IF(SUM($E289,$G289:Y289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(AA$275>($C289+$D289),$E289+SUM($G289:Z289),IF(SUM($E289,$G289:Z289)<0,$E289+SUM($G289:Z289),IF(SUM($E289,$G289:Z289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(AB$275>($C289+$D289),$E289+SUM($G289:AA289),IF(SUM($E289,$G289:AA289)<0,$E289+SUM($G289:AA289),IF(SUM($E289,$G289:AA289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(AC$275>($C289+$D289),$E289+SUM($G289:AB289),IF(SUM($E289,$G289:AB289)<0,$E289+SUM($G289:AB289),IF(SUM($E289,$G289:AB289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(AD$275>($C289+$D289),$E289+SUM($G289:AC289),IF(SUM($E289,$G289:AC289)<0,$E289+SUM($G289:AC289),IF(SUM($E289,$G289:AC289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(AE$275>($C289+$D289),$E289+SUM($G289:AD289),IF(SUM($E289,$G289:AD289)<0,$E289+SUM($G289:AD289),IF(SUM($E289,$G289:AD289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2},{"$f":"-IF($D289=0,0,IF(AF$275>($C289+$D289),$E289+SUM($G289:AE289),IF(SUM($E289,$G289:AE289)<0,$E289+SUM($G289:AE289),IF(SUM($E289,$G289:AE289)=0,0,($E289+SUM($G289:$Q289))/($D289-COUNT($G289:$Q289))))))","v":-7.50507986119818E-2}]
[null,null,2019,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C290,$G$193:$AF$193,0))","v":3.7199642773602459},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C290,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D290=0,0,IF(T$275>($C290+$D290),$E290+SUM($G290:S290),IF(SUM($E290,$G290:S290)<0,$E290+SUM($G290:S290),IF(SUM($E290,$G290:S290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(U$275>($C290+$D290),$E290+SUM($G290:T290),IF(SUM($E290,$G290:T290)<0,$E290+SUM($G290:T290),IF(SUM($E290,$G290:T290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(V$275>($C290+$D290),$E290+SUM($G290:U290),IF(SUM($E290,$G290:U290)<0,$E290+SUM($G290:U290),IF(SUM($E290,$G290:U290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(W$275>($C290+$D290),$E290+SUM($G290:V290),IF(SUM($E290,$G290:V290)<0,$E290+SUM($G290:V290),IF(SUM($E290,$G290:V290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(X$275>($C290+$D290),$E290+SUM($G290:W290),IF(SUM($E290,$G290:W290)<0,$E290+SUM($G290:W290),IF(SUM($E290,$G290:W290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(Y$275>($C290+$D290),$E290+SUM($G290:X290),IF(SUM($E290,$G290:X290)<0,$E290+SUM($G290:X290),IF(SUM($E290,$G290:X290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(Z$275>($C290+$D290),$E290+SUM($G290:Y290),IF(SUM($E290,$G290:Y290)<0,$E290+SUM($G290:Y290),IF(SUM($E290,$G290:Y290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(AA$275>($C290+$D290),$E290+SUM($G290:Z290),IF(SUM($E290,$G290:Z290)<0,$E290+SUM($G290:Z290),IF(SUM($E290,$G290:Z290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(AB$275>($C290+$D290),$E290+SUM($G290:AA290),IF(SUM($E290,$G290:AA290)<0,$E290+SUM($G290:AA290),IF(SUM($E290,$G290:AA290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(AC$275>($C290+$D290),$E290+SUM($G290:AB290),IF(SUM($E290,$G290:AB290)<0,$E290+SUM($G290:AB290),IF(SUM($E290,$G290:AB290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(AD$275>($C290+$D290),$E290+SUM($G290:AC290),IF(SUM($E290,$G290:AC290)<0,$E290+SUM($G290:AC290),IF(SUM($E290,$G290:AC290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(AE$275>($C290+$D290),$E290+SUM($G290:AD290),IF(SUM($E290,$G290:AD290)<0,$E290+SUM($G290:AD290),IF(SUM($E290,$G290:AD290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2},{"$f":"-IF($D290=0,0,IF(AF$275>($C290+$D290),$E290+SUM($G290:AE290),IF(SUM($E290,$G290:AE290)<0,$E290+SUM($G290:AE290),IF(SUM($E290,$G290:AE290)=0,0,($E290+SUM($G290:$Q290))/($D290-COUNT($G290:$Q290))))))","v":-6.7635714133822647E-2}]
[null,null,2020,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C291,$G$193:$AF$193,0))","v":1.1571962140562289},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C291,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D291=0,0,IF(U$275>($C291+$D291),$E291+SUM($G291:T291),IF(SUM($E291,$G291:T291)<0,$E291+SUM($G291:T291),IF(SUM($E291,$G291:T291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(V$275>($C291+$D291),$E291+SUM($G291:U291),IF(SUM($E291,$G291:U291)<0,$E291+SUM($G291:U291),IF(SUM($E291,$G291:U291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(W$275>($C291+$D291),$E291+SUM($G291:V291),IF(SUM($E291,$G291:V291)<0,$E291+SUM($G291:V291),IF(SUM($E291,$G291:V291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(X$275>($C291+$D291),$E291+SUM($G291:W291),IF(SUM($E291,$G291:W291)<0,$E291+SUM($G291:W291),IF(SUM($E291,$G291:W291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(Y$275>($C291+$D291),$E291+SUM($G291:X291),IF(SUM($E291,$G291:X291)<0,$E291+SUM($G291:X291),IF(SUM($E291,$G291:X291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(Z$275>($C291+$D291),$E291+SUM($G291:Y291),IF(SUM($E291,$G291:Y291)<0,$E291+SUM($G291:Y291),IF(SUM($E291,$G291:Y291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(AA$275>($C291+$D291),$E291+SUM($G291:Z291),IF(SUM($E291,$G291:Z291)<0,$E291+SUM($G291:Z291),IF(SUM($E291,$G291:Z291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(AB$275>($C291+$D291),$E291+SUM($G291:AA291),IF(SUM($E291,$G291:AA291)<0,$E291+SUM($G291:AA291),IF(SUM($E291,$G291:AA291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(AC$275>($C291+$D291),$E291+SUM($G291:AB291),IF(SUM($E291,$G291:AB291)<0,$E291+SUM($G291:AB291),IF(SUM($E291,$G291:AB291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(AD$275>($C291+$D291),$E291+SUM($G291:AC291),IF(SUM($E291,$G291:AC291)<0,$E291+SUM($G291:AC291),IF(SUM($E291,$G291:AC291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(AE$275>($C291+$D291),$E291+SUM($G291:AD291),IF(SUM($E291,$G291:AD291)<0,$E291+SUM($G291:AD291),IF(SUM($E291,$G291:AD291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2},{"$f":"-IF($D291=0,0,IF(AF$275>($C291+$D291),$E291+SUM($G291:AE291),IF(SUM($E291,$G291:AE291)<0,$E291+SUM($G291:AE291),IF(SUM($E291,$G291:AE291)=0,0,($E291+SUM($G291:$Q291))/($D291-COUNT($G291:$Q291))))))","v":-2.1039931164658708E-2}]
[null,null,2021,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C292,$G$193:$AF$193,0))","v":1.282988655486013},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C292,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D292=0,0,IF(V$275>($C292+$D292),$E292+SUM($G292:U292),IF(SUM($E292,$G292:U292)<0,$E292+SUM($G292:U292),IF(SUM($E292,$G292:U292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2},{"$f":"-IF($D292=0,0,IF(W$275>($C292+$D292),$E292+SUM($G292:V292),IF(SUM($E292,$G292:V292)<0,$E292+SUM($G292:V292),IF(SUM($E292,$G292:V292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2},{"$f":"-IF($D292=0,0,IF(X$275>($C292+$D292),$E292+SUM($G292:W292),IF(SUM($E292,$G292:W292)<0,$E292+SUM($G292:W292),IF(SUM($E292,$G292:W292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2},{"$f":"-IF($D292=0,0,IF(Y$275>($C292+$D292),$E292+SUM($G292:X292),IF(SUM($E292,$G292:X292)<0,$E292+SUM($G292:X292),IF(SUM($E292,$G292:X292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2},{"$f":"-IF($D292=0,0,IF(Z$275>($C292+$D292),$E292+SUM($G292:Y292),IF(SUM($E292,$G292:Y292)<0,$E292+SUM($G292:Y292),IF(SUM($E292,$G292:Y292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2},{"$f":"-IF($D292=0,0,IF(AA$275>($C292+$D292),$E292+SUM($G292:Z292),IF(SUM($E292,$G292:Z292)<0,$E292+SUM($G292:Z292),IF(SUM($E292,$G292:Z292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2},{"$f":"-IF($D292=0,0,IF(AB$275>($C292+$D292),$E292+SUM($G292:AA292),IF(SUM($E292,$G292:AA292)<0,$E292+SUM($G292:AA292),IF(SUM($E292,$G292:AA292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2},{"$f":"-IF($D292=0,0,IF(AC$275>($C292+$D292),$E292+SUM($G292:AB292),IF(SUM($E292,$G292:AB292)<0,$E292+SUM($G292:AB292),IF(SUM($E292,$G292:AB292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2},{"$f":"-IF($D292=0,0,IF(AD$275>($C292+$D292),$E292+SUM($G292:AC292),IF(SUM($E292,$G292:AC292)<0,$E292+SUM($G292:AC292),IF(SUM($E292,$G292:AC292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2},{"$f":"-IF($D292=0,0,IF(AE$275>($C292+$D292),$E292+SUM($G292:AD292),IF(SUM($E292,$G292:AD292)<0,$E292+SUM($G292:AD292),IF(SUM($E292,$G292:AD292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2},{"$f":"-IF($D292=0,0,IF(AF$275>($C292+$D292),$E292+SUM($G292:AE292),IF(SUM($E292,$G292:AE292)<0,$E292+SUM($G292:AE292),IF(SUM($E292,$G292:AE292)=0,0,($E292+SUM($G292:$Q292))/($D292-COUNT($G292:$Q292))))))","v":-2.3327066463382055E-2}]
[null,null,2022,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C293,$G$193:$AF$193,0))","v":0.89651894567084667},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C293,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D293=0,0,IF(W$275>($C293+$D293),$E293+SUM($G293:V293),IF(SUM($E293,$G293:V293)<0,$E293+SUM($G293:V293),IF(SUM($E293,$G293:V293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-1.6300344466742667E-2},{"$f":"-IF($D293=0,0,IF(X$275>($C293+$D293),$E293+SUM($G293:W293),IF(SUM($E293,$G293:W293)<0,$E293+SUM($G293:W293),IF(SUM($E293,$G293:W293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-1.6300344466742667E-2},{"$f":"-IF($D293=0,0,IF(Y$275>($C293+$D293),$E293+SUM($G293:X293),IF(SUM($E293,$G293:X293)<0,$E293+SUM($G293:X293),IF(SUM($E293,$G293:X293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-1.6300344466742667E-2},{"$f":"-IF($D293=0,0,IF(Z$275>($C293+$D293),$E293+SUM($G293:Y293),IF(SUM($E293,$G293:Y293)<0,$E293+SUM($G293:Y293),IF(SUM($E293,$G293:Y293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-1.6300344466742667E-2},{"$f":"-IF($D293=0,0,IF(AA$275>($C293+$D293),$E293+SUM($G293:Z293),IF(SUM($E293,$G293:Z293)<0,$E293+SUM($G293:Z293),IF(SUM($E293,$G293:Z293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-1.6300344466742667E-2},{"$f":"-IF($D293=0,0,IF(AB$275>($C293+$D293),$E293+SUM($G293:AA293),IF(SUM($E293,$G293:AA293)<0,$E293+SUM($G293:AA293),IF(SUM($E293,$G293:AA293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-1.6300344466742667E-2},{"$f":"-IF($D293=0,0,IF(AC$275>($C293+$D293),$E293+SUM($G293:AB293),IF(SUM($E293,$G293:AB293)<0,$E293+SUM($G293:AB293),IF(SUM($E293,$G293:AB293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-1.6300344466742667E-2},{"$f":"-IF($D293=0,0,IF(AD$275>($C293+$D293),$E293+SUM($G293:AC293),IF(SUM($E293,$G293:AC293)<0,$E293+SUM($G293:AC293),IF(SUM($E293,$G293:AC293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-1.6300344466742667E-2},{"$f":"-IF($D293=0,0,IF(AE$275>($C293+$D293),$E293+SUM($G293:AD293),IF(SUM($E293,$G293:AD293)<0,$E293+SUM($G293:AD293),IF(SUM($E293,$G293:AD293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-1.6300344466742667E-2},{"$f":"-IF($D293=0,0,IF(AF$275>($C293+$D293),$E293+SUM($G293:AE293),IF(SUM($E293,$G293:AE293)<0,$E293+SUM($G293:AE293),IF(SUM($E293,$G293:AE293)=0,0,($E293+SUM($G293:$Q293))/($D293-COUNT($G293:$Q293))))))","v":-1.6300344466742667E-2}]
[null,null,2023,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C294,$G$193:$AF$193,0))","v":7.0856753528610348},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C294,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D294=0,0,IF(X$275>($C294+$D294),$E294+SUM($G294:W294),IF(SUM($E294,$G294:W294)<0,$E294+SUM($G294:W294),IF(SUM($E294,$G294:W294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.12883046096110973},{"$f":"-IF($D294=0,0,IF(Y$275>($C294+$D294),$E294+SUM($G294:X294),IF(SUM($E294,$G294:X294)<0,$E294+SUM($G294:X294),IF(SUM($E294,$G294:X294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.12883046096110973},{"$f":"-IF($D294=0,0,IF(Z$275>($C294+$D294),$E294+SUM($G294:Y294),IF(SUM($E294,$G294:Y294)<0,$E294+SUM($G294:Y294),IF(SUM($E294,$G294:Y294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.12883046096110973},{"$f":"-IF($D294=0,0,IF(AA$275>($C294+$D294),$E294+SUM($G294:Z294),IF(SUM($E294,$G294:Z294)<0,$E294+SUM($G294:Z294),IF(SUM($E294,$G294:Z294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.12883046096110973},{"$f":"-IF($D294=0,0,IF(AB$275>($C294+$D294),$E294+SUM($G294:AA294),IF(SUM($E294,$G294:AA294)<0,$E294+SUM($G294:AA294),IF(SUM($E294,$G294:AA294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.12883046096110973},{"$f":"-IF($D294=0,0,IF(AC$275>($C294+$D294),$E294+SUM($G294:AB294),IF(SUM($E294,$G294:AB294)<0,$E294+SUM($G294:AB294),IF(SUM($E294,$G294:AB294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.12883046096110973},{"$f":"-IF($D294=0,0,IF(AD$275>($C294+$D294),$E294+SUM($G294:AC294),IF(SUM($E294,$G294:AC294)<0,$E294+SUM($G294:AC294),IF(SUM($E294,$G294:AC294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.12883046096110973},{"$f":"-IF($D294=0,0,IF(AE$275>($C294+$D294),$E294+SUM($G294:AD294),IF(SUM($E294,$G294:AD294)<0,$E294+SUM($G294:AD294),IF(SUM($E294,$G294:AD294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.12883046096110973},{"$f":"-IF($D294=0,0,IF(AF$275>($C294+$D294),$E294+SUM($G294:AE294),IF(SUM($E294,$G294:AE294)<0,$E294+SUM($G294:AE294),IF(SUM($E294,$G294:AE294)=0,0,($E294+SUM($G294:$Q294))/($D294-COUNT($G294:$Q294))))))","v":-0.12883046096110973}]
[null,null,2024,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C295,$G$193:$AF$193,0))","v":10.29875902872578},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C295,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D295=0,0,IF(Y$275>($C295+$D295),$E295+SUM($G295:X295),IF(SUM($E295,$G295:X295)<0,$E295+SUM($G295:X295),IF(SUM($E295,$G295:X295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.18725016415865053},{"$f":"-IF($D295=0,0,IF(Z$275>($C295+$D295),$E295+SUM($G295:Y295),IF(SUM($E295,$G295:Y295)<0,$E295+SUM($G295:Y295),IF(SUM($E295,$G295:Y295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.18725016415865053},{"$f":"-IF($D295=0,0,IF(AA$275>($C295+$D295),$E295+SUM($G295:Z295),IF(SUM($E295,$G295:Z295)<0,$E295+SUM($G295:Z295),IF(SUM($E295,$G295:Z295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.18725016415865053},{"$f":"-IF($D295=0,0,IF(AB$275>($C295+$D295),$E295+SUM($G295:AA295),IF(SUM($E295,$G295:AA295)<0,$E295+SUM($G295:AA295),IF(SUM($E295,$G295:AA295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.18725016415865053},{"$f":"-IF($D295=0,0,IF(AC$275>($C295+$D295),$E295+SUM($G295:AB295),IF(SUM($E295,$G295:AB295)<0,$E295+SUM($G295:AB295),IF(SUM($E295,$G295:AB295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.18725016415865053},{"$f":"-IF($D295=0,0,IF(AD$275>($C295+$D295),$E295+SUM($G295:AC295),IF(SUM($E295,$G295:AC295)<0,$E295+SUM($G295:AC295),IF(SUM($E295,$G295:AC295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.18725016415865053},{"$f":"-IF($D295=0,0,IF(AE$275>($C295+$D295),$E295+SUM($G295:AD295),IF(SUM($E295,$G295:AD295)<0,$E295+SUM($G295:AD295),IF(SUM($E295,$G295:AD295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.18725016415865053},{"$f":"-IF($D295=0,0,IF(AF$275>($C295+$D295),$E295+SUM($G295:AE295),IF(SUM($E295,$G295:AE295)<0,$E295+SUM($G295:AE295),IF(SUM($E295,$G295:AE295)=0,0,($E295+SUM($G295:$Q295))/($D295-COUNT($G295:$Q295))))))","v":-0.18725016415865053}]
[null,null,2025,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C296,$G$193:$AF$193,0))","v":3.6897443710143385},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C296,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D296=0,0,IF(Z$275>($C296+$D296),$E296+SUM($G296:Y296),IF(SUM($E296,$G296:Y296)<0,$E296+SUM($G296:Y296),IF(SUM($E296,$G296:Y296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-6.7086261291169791E-2},{"$f":"-IF($D296=0,0,IF(AA$275>($C296+$D296),$E296+SUM($G296:Z296),IF(SUM($E296,$G296:Z296)<0,$E296+SUM($G296:Z296),IF(SUM($E296,$G296:Z296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-6.7086261291169791E-2},{"$f":"-IF($D296=0,0,IF(AB$275>($C296+$D296),$E296+SUM($G296:AA296),IF(SUM($E296,$G296:AA296)<0,$E296+SUM($G296:AA296),IF(SUM($E296,$G296:AA296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-6.7086261291169791E-2},{"$f":"-IF($D296=0,0,IF(AC$275>($C296+$D296),$E296+SUM($G296:AB296),IF(SUM($E296,$G296:AB296)<0,$E296+SUM($G296:AB296),IF(SUM($E296,$G296:AB296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-6.7086261291169791E-2},{"$f":"-IF($D296=0,0,IF(AD$275>($C296+$D296),$E296+SUM($G296:AC296),IF(SUM($E296,$G296:AC296)<0,$E296+SUM($G296:AC296),IF(SUM($E296,$G296:AC296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-6.7086261291169791E-2},{"$f":"-IF($D296=0,0,IF(AE$275>($C296+$D296),$E296+SUM($G296:AD296),IF(SUM($E296,$G296:AD296)<0,$E296+SUM($G296:AD296),IF(SUM($E296,$G296:AD296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-6.7086261291169791E-2},{"$f":"-IF($D296=0,0,IF(AF$275>($C296+$D296),$E296+SUM($G296:AE296),IF(SUM($E296,$G296:AE296)<0,$E296+SUM($G296:AE296),IF(SUM($E296,$G296:AE296)=0,0,($E296+SUM($G296:$Q296))/($D296-COUNT($G296:$Q296))))))","v":-6.7086261291169791E-2}]
[null,null,2026,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C297,$G$193:$AF$193,0))","v":2.8618359447533268},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C297,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D297=0,0,IF(AA$275>($C297+$D297),$E297+SUM($G297:Z297),IF(SUM($E297,$G297:Z297)<0,$E297+SUM($G297:Z297),IF(SUM($E297,$G297:Z297)=0,0,($E297+SUM($G297:$Q297))/($D297-COUNT($G297:$Q297))))))","v":-5.203338081369685E-2},{"$f":"-IF($D297=0,0,IF(AB$275>($C297+$D297),$E297+SUM($G297:AA297),IF(SUM($E297,$G297:AA297)<0,$E297+SUM($G297:AA297),IF(SUM($E297,$G297:AA297)=0,0,($E297+SUM($G297:$Q297))/($D297-COUNT($G297:$Q297))))))","v":-5.203338081369685E-2},{"$f":"-IF($D297=0,0,IF(AC$275>($C297+$D297),$E297+SUM($G297:AB297),IF(SUM($E297,$G297:AB297)<0,$E297+SUM($G297:AB297),IF(SUM($E297,$G297:AB297)=0,0,($E297+SUM($G297:$Q297))/($D297-COUNT($G297:$Q297))))))","v":-5.203338081369685E-2},{"$f":"-IF($D297=0,0,IF(AD$275>($C297+$D297),$E297+SUM($G297:AC297),IF(SUM($E297,$G297:AC297)<0,$E297+SUM($G297:AC297),IF(SUM($E297,$G297:AC297)=0,0,($E297+SUM($G297:$Q297))/($D297-COUNT($G297:$Q297))))))","v":-5.203338081369685E-2},{"$f":"-IF($D297=0,0,IF(AE$275>($C297+$D297),$E297+SUM($G297:AD297),IF(SUM($E297,$G297:AD297)<0,$E297+SUM($G297:AD297),IF(SUM($E297,$G297:AD297)=0,0,($E297+SUM($G297:$Q297))/($D297-COUNT($G297:$Q297))))))","v":-5.203338081369685E-2},{"$f":"-IF($D297=0,0,IF(AF$275>($C297+$D297),$E297+SUM($G297:AE297),IF(SUM($E297,$G297:AE297)<0,$E297+SUM($G297:AE297),IF(SUM($E297,$G297:AE297)=0,0,($E297+SUM($G297:$Q297))/($D297-COUNT($G297:$Q297))))))","v":-5.203338081369685E-2}]
[null,null,2027,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C298,$G$193:$AF$193,0))","v":6.4452959987135792},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C298,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D298=0,0,IF(AB$275>($C298+$D298),$E298+SUM($G298:AA298),IF(SUM($E298,$G298:AA298)<0,$E298+SUM($G298:AA298),IF(SUM($E298,$G298:AA298)=0,0,($E298+SUM($G298:$Q298))/($D298-COUNT($G298:$Q298))))))","v":-0.11718719997661053},{"$f":"-IF($D298=0,0,IF(AC$275>($C298+$D298),$E298+SUM($G298:AB298),IF(SUM($E298,$G298:AB298)<0,$E298+SUM($G298:AB298),IF(SUM($E298,$G298:AB298)=0,0,($E298+SUM($G298:$Q298))/($D298-COUNT($G298:$Q298))))))","v":-0.11718719997661053},{"$f":"-IF($D298=0,0,IF(AD$275>($C298+$D298),$E298+SUM($G298:AC298),IF(SUM($E298,$G298:AC298)<0,$E298+SUM($G298:AC298),IF(SUM($E298,$G298:AC298)=0,0,($E298+SUM($G298:$Q298))/($D298-COUNT($G298:$Q298))))))","v":-0.11718719997661053},{"$f":"-IF($D298=0,0,IF(AE$275>($C298+$D298),$E298+SUM($G298:AD298),IF(SUM($E298,$G298:AD298)<0,$E298+SUM($G298:AD298),IF(SUM($E298,$G298:AD298)=0,0,($E298+SUM($G298:$Q298))/($D298-COUNT($G298:$Q298))))))","v":-0.11718719997661053},{"$f":"-IF($D298=0,0,IF(AF$275>($C298+$D298),$E298+SUM($G298:AE298),IF(SUM($E298,$G298:AE298)<0,$E298+SUM($G298:AE298),IF(SUM($E298,$G298:AE298)=0,0,($E298+SUM($G298:$Q298))/($D298-COUNT($G298:$Q298))))))","v":-0.11718719997661053}]
[null,null,2028,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C299,$G$193:$AF$193,0))","v":2.7070599074568866},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C299,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D299=0,0,IF(AC$275>($C299+$D299),$E299+SUM($G299:AB299),IF(SUM($E299,$G299:AB299)<0,$E299+SUM($G299:AB299),IF(SUM($E299,$G299:AB299)=0,0,($E299+SUM($G299:$Q299))/($D299-COUNT($G299:$Q299))))))","v":-4.9219271044670665E-2},{"$f":"-IF($D299=0,0,IF(AD$275>($C299+$D299),$E299+SUM($G299:AC299),IF(SUM($E299,$G299:AC299)<0,$E299+SUM($G299:AC299),IF(SUM($E299,$G299:AC299)=0,0,($E299+SUM($G299:$Q299))/($D299-COUNT($G299:$Q299))))))","v":-4.9219271044670665E-2},{"$f":"-IF($D299=0,0,IF(AE$275>($C299+$D299),$E299+SUM($G299:AD299),IF(SUM($E299,$G299:AD299)<0,$E299+SUM($G299:AD299),IF(SUM($E299,$G299:AD299)=0,0,($E299+SUM($G299:$Q299))/($D299-COUNT($G299:$Q299))))))","v":-4.9219271044670665E-2},{"$f":"-IF($D299=0,0,IF(AF$275>($C299+$D299),$E299+SUM($G299:AE299),IF(SUM($E299,$G299:AE299)<0,$E299+SUM($G299:AE299),IF(SUM($E299,$G299:AE299)=0,0,($E299+SUM($G299:$Q299))/($D299-COUNT($G299:$Q299))))))","v":-4.9219271044670665E-2}]
[null,null,2029,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C300,$G$193:$AF$193,0))","v":2.7070599074568866},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C300,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D300=0,0,IF(AD$275>($C300+$D300),$E300+SUM($G300:AC300),IF(SUM($E300,$G300:AC300)<0,$E300+SUM($G300:AC300),IF(SUM($E300,$G300:AC300)=0,0,($E300+SUM($G300:$Q300))/($D300-COUNT($G300:$Q300))))))","v":-4.9219271044670665E-2},{"$f":"-IF($D300=0,0,IF(AE$275>($C300+$D300),$E300+SUM($G300:AD300),IF(SUM($E300,$G300:AD300)<0,$E300+SUM($G300:AD300),IF(SUM($E300,$G300:AD300)=0,0,($E300+SUM($G300:$Q300))/($D300-COUNT($G300:$Q300))))))","v":-4.9219271044670665E-2},{"$f":"-IF($D300=0,0,IF(AF$275>($C300+$D300),$E300+SUM($G300:AE300),IF(SUM($E300,$G300:AE300)<0,$E300+SUM($G300:AE300),IF(SUM($E300,$G300:AE300)=0,0,($E300+SUM($G300:$Q300))/($D300-COUNT($G300:$Q300))))))","v":-4.9219271044670665E-2}]
[null,null,2030,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C301,$G$193:$AF$193,0))","v":2.7070599074568866},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C301,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D301=0,0,IF(AE$275>($C301+$D301),$E301+SUM($G301:AD301),IF(SUM($E301,$G301:AD301)<0,$E301+SUM($G301:AD301),IF(SUM($E301,$G301:AD301)=0,0,($E301+SUM($G301:$Q301))/($D301-COUNT($G301:$Q301))))))","v":-4.9219271044670665E-2},{"$f":"-IF($D301=0,0,IF(AF$275>($C301+$D301),$E301+SUM($G301:AE301),IF(SUM($E301,$G301:AE301)<0,$E301+SUM($G301:AE301),IF(SUM($E301,$G301:AE301)=0,0,($E301+SUM($G301:$Q301))/($D301-COUNT($G301:$Q301))))))","v":-4.9219271044670665E-2}]
[null,null,2031,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C302,$G$193:$AF$193,0))","v":2.7070599074568866},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C302,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D302=0,0,IF(AF$275>($C302+$D302),$E302+SUM($G302:AE302),IF(SUM($E302,$G302:AE302)<0,$E302+SUM($G302:AE302),IF(SUM($E302,$G302:AE302)=0,0,($E302+SUM($G302:$Q302))/($D302-COUNT($G302:$Q302))))))","v":-4.9219271044670665E-2}]
[null,null,2032,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":55},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C303,$G$193:$AF$193,0))","v":2.7070599074568866},{"$f":"INDEX($G$243:$AF$255,MATCH(B276,$B$243:$B$255,0),MATCH(C303,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E278:E303)-SUM(G211:AF211),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G277:G303)","v":-0.40894413784646183},{"$f":"SUM(H277:H303)","v":-0.52154568769590226},-0.67382583970092258,-0.70482346554406328,-0.83399263129548773,-0.9846370358190808,-0.85560443400229269,-1.3719145975913203,-2.1046638723476123,-2.473855338339527,-2.8683206932062717,-1.96586903155199,-2.0409198301639719,-2.1085555442977948,-2.1295954754624535,-2.1529225419258355,-2.1692228863925784,-2.2980533473536884,-2.4853035115123387,-2.5523897728035085,-2.6044231536172053,-2.7216103535938156,-2.7708296246384863,-2.8200488956831569,-2.8692681667278275,-2.9184874377724981]
[]
[null,"Transmission steel towers","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":41.3},{"$f":"VLOOKUP(B306,$B$177:$F$189,5,FALSE)","v":470.7613908501076},null,{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254422},{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254422},{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254422},{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254424},{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254424},{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254424},{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254424},{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254426},{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254426},{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254426},{"$f":"IF($D307=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B306,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":-11.398580892254426},{"$f":"-IF($D307=0,0,IF(R$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-R$275+1)))","v":-11.39858089225444},{"$f":"-IF($D307=0,0,IF(S$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-S$275+1)))","v":-11.398580892254442},{"$f":"-IF($D307=0,0,IF(T$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-T$275+1)))","v":-11.398580892254442},{"$f":"-IF($D307=0,0,IF(U$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-U$275+1)))","v":-11.398580892254444},{"$f":"-IF($D307=0,0,IF(V$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-V$275+1)))","v":-11.398580892254445},{"$f":"-IF($D307=0,0,IF(W$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-W$275+1)))","v":-11.398580892254444},{"$f":"-IF($D307=0,0,IF(X$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-X$275+1)))","v":-11.398580892254442},{"$f":"-IF($D307=0,0,IF(Y$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-Y$275+1)))","v":-11.398580892254444},{"$f":"-IF($D307=0,0,IF(Z$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-Z$275+1)))","v":-11.398580892254444},{"$f":"-IF($D307=0,0,IF(AA$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-AA$275+1)))","v":-11.398580892254444},{"$f":"-IF($D307=0,0,IF(AB$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-AB$275+1)))","v":-11.398580892254444},{"$f":"-IF($D307=0,0,IF(AC$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-AC$275+1)))","v":-11.398580892254444},{"$f":"-IF($D307=0,0,IF(AD$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-AD$275+1)))","v":-11.398580892254444},{"$f":"-IF($D307=0,0,IF(AE$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-AE$275+1)))","v":-11.398580892254444},{"$f":"-IF($D307=0,0,IF(AF$275>($C307+$D307),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C307,$D307)-AF$275+1)))","v":-11.398580892254444}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C308,$G$193:$AF$193,0))","v":90.833808791796983},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C308,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B306,Tx_Inputs!$B$491:$B$503,0),MATCH($C308+1,Tx_Inputs!$E$422:$AD$422))","v":-1.6965061093464524},{"$f":"H308","v":-1.6965061093464524},{"$f":"-IF($D308=0,0,IF(J$275>($C308+$D308),$E308+SUM($G308:I308),SUM($E308:$I308)/($D308-2)))","v":-1.5075999409155874},{"$f":"-IF($D308=0,0,IF(K$275>($C308+$D308),$E308+SUM($G308:J308),SUM($E308:$I308)/($D308-2)))","v":-1.5075999409155874},{"$f":"-IF($D308=0,0,IF(L$275>($C308+$D308),$E308+SUM($G308:K308),SUM($E308:$I308)/($D308-2)))","v":-1.5075999409155874},{"$f":"-IF($D308=0,0,IF(M$275>($C308+$D308),$E308+SUM($G308:L308),SUM($E308:$I308)/($D308-2)))","v":-1.5075999409155874},{"$f":"-IF($D308=0,0,IF(N$275>($C308+$D308),$E308+SUM($G308:M308),SUM($E308:$I308)/($D308-2)))","v":-1.5075999409155874},{"$f":"-IF($D308=0,0,IF(O$275>($C308+$D308),$E308+SUM($G308:N308),SUM($E308:$I308)/($D308-2)))","v":-1.5075999409155874},{"$f":"-IF($D308=0,0,IF(P$275>($C308+$D308),$E308+SUM($G308:O308),SUM($E308:$I308)/($D308-2)))","v":-1.5075999409155874},{"$f":"-IF($D308=0,0,IF(Q$275>($C308+$D308),$E308+SUM($G308:P308),SUM($E308:$I308)/($D308-2)))","v":-1.5075999409155874},{"$f":"-IF($D308=0,0,IF(R$275>($C308+$D308),$E308+SUM($G308:Q308),IF(SUM($E308,$G308:Q308)<0,$E308+SUM($G308:Q308),IF(SUM($E308,$G308:Q308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(S$275>($C308+$D308),$E308+SUM($G308:R308),IF(SUM($E308,$G308:R308)<0,$E308+SUM($G308:R308),IF(SUM($E308,$G308:R308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(T$275>($C308+$D308),$E308+SUM($G308:S308),IF(SUM($E308,$G308:S308)<0,$E308+SUM($G308:S308),IF(SUM($E308,$G308:S308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(U$275>($C308+$D308),$E308+SUM($G308:T308),IF(SUM($E308,$G308:T308)<0,$E308+SUM($G308:T308),IF(SUM($E308,$G308:T308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(V$275>($C308+$D308),$E308+SUM($G308:U308),IF(SUM($E308,$G308:U308)<0,$E308+SUM($G308:U308),IF(SUM($E308,$G308:U308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(W$275>($C308+$D308),$E308+SUM($G308:V308),IF(SUM($E308,$G308:V308)<0,$E308+SUM($G308:V308),IF(SUM($E308,$G308:V308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(X$275>($C308+$D308),$E308+SUM($G308:W308),IF(SUM($E308,$G308:W308)<0,$E308+SUM($G308:W308),IF(SUM($E308,$G308:W308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(Y$275>($C308+$D308),$E308+SUM($G308:X308),IF(SUM($E308,$G308:X308)<0,$E308+SUM($G308:X308),IF(SUM($E308,$G308:X308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(Z$275>($C308+$D308),$E308+SUM($G308:Y308),IF(SUM($E308,$G308:Y308)<0,$E308+SUM($G308:Y308),IF(SUM($E308,$G308:Y308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(AA$275>($C308+$D308),$E308+SUM($G308:Z308),IF(SUM($E308,$G308:Z308)<0,$E308+SUM($G308:Z308),IF(SUM($E308,$G308:Z308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(AB$275>($C308+$D308),$E308+SUM($G308:AA308),IF(SUM($E308,$G308:AA308)<0,$E308+SUM($G308:AA308),IF(SUM($E308,$G308:AA308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(AC$275>($C308+$D308),$E308+SUM($G308:AB308),IF(SUM($E308,$G308:AB308)<0,$E308+SUM($G308:AB308),IF(SUM($E308,$G308:AB308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(AD$275>($C308+$D308),$E308+SUM($G308:AC308),IF(SUM($E308,$G308:AC308)<0,$E308+SUM($G308:AC308),IF(SUM($E308,$G308:AC308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(AE$275>($C308+$D308),$E308+SUM($G308:AD308),IF(SUM($E308,$G308:AD308)<0,$E308+SUM($G308:AD308),IF(SUM($E308,$G308:AD308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876},{"$f":"-IF($D308=0,0,IF(AF$275>($C308+$D308),$E308+SUM($G308:AE308),IF(SUM($E308,$G308:AE308)<0,$E308+SUM($G308:AE308),IF(SUM($E308,$G308:AE308)=0,0,($E308+SUM($G308:$Q308))/($D308-COUNT($G308:$Q308))))))","v":-1.5075999409155876}]
[null,null,2008,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C309,$G$193:$AF$193,0))","v":128.62714466424683},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C309,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B306,Tx_Inputs!$B$491:$B$503,0),MATCH($C309+1,Tx_Inputs!$E$422:$AD$422))","v":-1.6819440722644885},{"$f":"-IF($D309=0,0,IF(J$275>($C309+$D309),$E309+SUM($G309:I309),SUM($E309:$I309)/($D309-1)))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(K$275>($C309+$D309),$E309+SUM($G309:J309),SUM($E309:$I309)/($D309-1)))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(L$275>($C309+$D309),$E309+SUM($G309:K309),SUM($E309:$I309)/($D309-1)))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(M$275>($C309+$D309),$E309+SUM($G309:L309),SUM($E309:$I309)/($D309-1)))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(N$275>($C309+$D309),$E309+SUM($G309:M309),SUM($E309:$I309)/($D309-1)))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(O$275>($C309+$D309),$E309+SUM($G309:N309),SUM($E309:$I309)/($D309-1)))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(P$275>($C309+$D309),$E309+SUM($G309:O309),SUM($E309:$I309)/($D309-1)))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(Q$275>($C309+$D309),$E309+SUM($G309:P309),SUM($E309:$I309)/($D309-1)))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(R$275>($C309+$D309),$E309+SUM($G309:Q309),IF(SUM($E309,$G309:Q309)<0,$E309+SUM($G309:Q309),IF(SUM($E309,$G309:Q309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(S$275>($C309+$D309),$E309+SUM($G309:R309),IF(SUM($E309,$G309:R309)<0,$E309+SUM($G309:R309),IF(SUM($E309,$G309:R309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(T$275>($C309+$D309),$E309+SUM($G309:S309),IF(SUM($E309,$G309:S309)<0,$E309+SUM($G309:S309),IF(SUM($E309,$G309:S309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(U$275>($C309+$D309),$E309+SUM($G309:T309),IF(SUM($E309,$G309:T309)<0,$E309+SUM($G309:T309),IF(SUM($E309,$G309:T309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(V$275>($C309+$D309),$E309+SUM($G309:U309),IF(SUM($E309,$G309:U309)<0,$E309+SUM($G309:U309),IF(SUM($E309,$G309:U309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(W$275>($C309+$D309),$E309+SUM($G309:V309),IF(SUM($E309,$G309:V309)<0,$E309+SUM($G309:V309),IF(SUM($E309,$G309:V309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(X$275>($C309+$D309),$E309+SUM($G309:W309),IF(SUM($E309,$G309:W309)<0,$E309+SUM($G309:W309),IF(SUM($E309,$G309:W309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(Y$275>($C309+$D309),$E309+SUM($G309:X309),IF(SUM($E309,$G309:X309)<0,$E309+SUM($G309:X309),IF(SUM($E309,$G309:X309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(Z$275>($C309+$D309),$E309+SUM($G309:Y309),IF(SUM($E309,$G309:Y309)<0,$E309+SUM($G309:Y309),IF(SUM($E309,$G309:Y309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(AA$275>($C309+$D309),$E309+SUM($G309:Z309),IF(SUM($E309,$G309:Z309)<0,$E309+SUM($G309:Z309),IF(SUM($E309,$G309:Z309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(AB$275>($C309+$D309),$E309+SUM($G309:AA309),IF(SUM($E309,$G309:AA309)<0,$E309+SUM($G309:AA309),IF(SUM($E309,$G309:AA309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(AC$275>($C309+$D309),$E309+SUM($G309:AB309),IF(SUM($E309,$G309:AB309)<0,$E309+SUM($G309:AB309),IF(SUM($E309,$G309:AB309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(AD$275>($C309+$D309),$E309+SUM($G309:AC309),IF(SUM($E309,$G309:AC309)<0,$E309+SUM($G309:AC309),IF(SUM($E309,$G309:AC309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(AE$275>($C309+$D309),$E309+SUM($G309:AD309),IF(SUM($E309,$G309:AD309)<0,$E309+SUM($G309:AD309),IF(SUM($E309,$G309:AD309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331},{"$f":"-IF($D309=0,0,IF(AF$275>($C309+$D309),$E309+SUM($G309:AE309),IF(SUM($E309,$G309:AE309)<0,$E309+SUM($G309:AE309),IF(SUM($E309,$G309:AE309)=0,0,($E309+SUM($G309:$Q309))/($D309-COUNT($G309:$Q309))))))","v":-2.1516135693556331}]
[null,null,2009,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C310,$G$193:$AF$193,0))","v":103.46563559897199},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C310,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B306,Tx_Inputs!$B$491:$B$503,0),MATCH($C310+1,Tx_Inputs!$E$422:$AD$422))","v":-1.7244272599828663},{"$f":"J310","v":-1.7244272599828663},{"$f":"K310","v":-1.7244272599828663},{"$f":"-IF($D310=0,0,IF(M$275>($C310+$D310),$E310+SUM($G310:L310),SUM($E310:$L310)/($D310-3)))","v":-1.7244272599828667},{"$f":"-IF($D310=0,0,IF(N$275>($C310+$D310),$E310+SUM($G310:M310),SUM($E310:$L310)/($D310-3)))","v":-1.7244272599828667},{"$f":"-IF($D310=0,0,IF(O$275>($C310+$D310),$E310+SUM($G310:N310),SUM($E310:$L310)/($D310-3)))","v":-1.7244272599828667},{"$f":"-IF($D310=0,0,IF(P$275>($C310+$D310),$E310+SUM($G310:O310),SUM($E310:$L310)/($D310-3)))","v":-1.7244272599828667},{"$f":"-IF($D310=0,0,IF(Q$275>($C310+$D310),$E310+SUM($G310:P310),SUM($E310:$L310)/($D310-3)))","v":-1.7244272599828667},{"$f":"-IF($D310=0,0,IF(R$275>($C310+$D310),$E310+SUM($G310:Q310),IF(SUM($E310,$G310:Q310)<0,$E310+SUM($G310:Q310),IF(SUM($E310,$G310:Q310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(S$275>($C310+$D310),$E310+SUM($G310:R310),IF(SUM($E310,$G310:R310)<0,$E310+SUM($G310:R310),IF(SUM($E310,$G310:R310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(T$275>($C310+$D310),$E310+SUM($G310:S310),IF(SUM($E310,$G310:S310)<0,$E310+SUM($G310:S310),IF(SUM($E310,$G310:S310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(U$275>($C310+$D310),$E310+SUM($G310:T310),IF(SUM($E310,$G310:T310)<0,$E310+SUM($G310:T310),IF(SUM($E310,$G310:T310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(V$275>($C310+$D310),$E310+SUM($G310:U310),IF(SUM($E310,$G310:U310)<0,$E310+SUM($G310:U310),IF(SUM($E310,$G310:U310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(W$275>($C310+$D310),$E310+SUM($G310:V310),IF(SUM($E310,$G310:V310)<0,$E310+SUM($G310:V310),IF(SUM($E310,$G310:V310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(X$275>($C310+$D310),$E310+SUM($G310:W310),IF(SUM($E310,$G310:W310)<0,$E310+SUM($G310:W310),IF(SUM($E310,$G310:W310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(Y$275>($C310+$D310),$E310+SUM($G310:X310),IF(SUM($E310,$G310:X310)<0,$E310+SUM($G310:X310),IF(SUM($E310,$G310:X310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(Z$275>($C310+$D310),$E310+SUM($G310:Y310),IF(SUM($E310,$G310:Y310)<0,$E310+SUM($G310:Y310),IF(SUM($E310,$G310:Y310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(AA$275>($C310+$D310),$E310+SUM($G310:Z310),IF(SUM($E310,$G310:Z310)<0,$E310+SUM($G310:Z310),IF(SUM($E310,$G310:Z310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(AB$275>($C310+$D310),$E310+SUM($G310:AA310),IF(SUM($E310,$G310:AA310)<0,$E310+SUM($G310:AA310),IF(SUM($E310,$G310:AA310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(AC$275>($C310+$D310),$E310+SUM($G310:AB310),IF(SUM($E310,$G310:AB310)<0,$E310+SUM($G310:AB310),IF(SUM($E310,$G310:AB310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(AD$275>($C310+$D310),$E310+SUM($G310:AC310),IF(SUM($E310,$G310:AC310)<0,$E310+SUM($G310:AC310),IF(SUM($E310,$G310:AC310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(AE$275>($C310+$D310),$E310+SUM($G310:AD310),IF(SUM($E310,$G310:AD310)<0,$E310+SUM($G310:AD310),IF(SUM($E310,$G310:AD310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665},{"$f":"-IF($D310=0,0,IF(AF$275>($C310+$D310),$E310+SUM($G310:AE310),IF(SUM($E310,$G310:AE310)<0,$E310+SUM($G310:AE310),IF(SUM($E310,$G310:AE310)=0,0,($E310+SUM($G310:$Q310))/($D310-COUNT($G310:$Q310))))))","v":-1.7244272599828665}]
[null,null,2010,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C311,$G$193:$AF$193,0))","v":56.572616964158335},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C311,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B306,Tx_Inputs!$B$491:$B$503,0),MATCH($C311+1,Tx_Inputs!$E$422:$AD$422))","v":-2.2335311991943314},{"$f":"K311","v":-2.2335311991943314},{"$f":"-IF($D311=0,0,IF(M$275>($C311+$D311),$E311+SUM($G311:L311),SUM($E311:$L311)/($D311-2)))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(N$275>($C311+$D311),$E311+SUM($G311:M311),SUM($E311:$L311)/($D311-2)))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(O$275>($C311+$D311),$E311+SUM($G311:N311),SUM($E311:$L311)/($D311-2)))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(P$275>($C311+$D311),$E311+SUM($G311:O311),SUM($E311:$L311)/($D311-2)))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(Q$275>($C311+$D311),$E311+SUM($G311:P311),SUM($E311:$L311)/($D311-2)))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(R$275>($C311+$D311),$E311+SUM($G311:Q311),IF(SUM($E311,$G311:Q311)<0,$E311+SUM($G311:Q311),IF(SUM($E311,$G311:Q311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(S$275>($C311+$D311),$E311+SUM($G311:R311),IF(SUM($E311,$G311:R311)<0,$E311+SUM($G311:R311),IF(SUM($E311,$G311:R311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(T$275>($C311+$D311),$E311+SUM($G311:S311),IF(SUM($E311,$G311:S311)<0,$E311+SUM($G311:S311),IF(SUM($E311,$G311:S311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(U$275>($C311+$D311),$E311+SUM($G311:T311),IF(SUM($E311,$G311:T311)<0,$E311+SUM($G311:T311),IF(SUM($E311,$G311:T311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(V$275>($C311+$D311),$E311+SUM($G311:U311),IF(SUM($E311,$G311:U311)<0,$E311+SUM($G311:U311),IF(SUM($E311,$G311:U311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(W$275>($C311+$D311),$E311+SUM($G311:V311),IF(SUM($E311,$G311:V311)<0,$E311+SUM($G311:V311),IF(SUM($E311,$G311:V311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(X$275>($C311+$D311),$E311+SUM($G311:W311),IF(SUM($E311,$G311:W311)<0,$E311+SUM($G311:W311),IF(SUM($E311,$G311:W311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(Y$275>($C311+$D311),$E311+SUM($G311:X311),IF(SUM($E311,$G311:X311)<0,$E311+SUM($G311:X311),IF(SUM($E311,$G311:X311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(Z$275>($C311+$D311),$E311+SUM($G311:Y311),IF(SUM($E311,$G311:Y311)<0,$E311+SUM($G311:Y311),IF(SUM($E311,$G311:Y311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(AA$275>($C311+$D311),$E311+SUM($G311:Z311),IF(SUM($E311,$G311:Z311)<0,$E311+SUM($G311:Z311),IF(SUM($E311,$G311:Z311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(AB$275>($C311+$D311),$E311+SUM($G311:AA311),IF(SUM($E311,$G311:AA311)<0,$E311+SUM($G311:AA311),IF(SUM($E311,$G311:AA311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(AC$275>($C311+$D311),$E311+SUM($G311:AB311),IF(SUM($E311,$G311:AB311)<0,$E311+SUM($G311:AB311),IF(SUM($E311,$G311:AB311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(AD$275>($C311+$D311),$E311+SUM($G311:AC311),IF(SUM($E311,$G311:AC311)<0,$E311+SUM($G311:AC311),IF(SUM($E311,$G311:AC311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(AE$275>($C311+$D311),$E311+SUM($G311:AD311),IF(SUM($E311,$G311:AD311)<0,$E311+SUM($G311:AD311),IF(SUM($E311,$G311:AD311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468},{"$f":"-IF($D311=0,0,IF(AF$275>($C311+$D311),$E311+SUM($G311:AE311),IF(SUM($E311,$G311:AE311)<0,$E311+SUM($G311:AE311),IF(SUM($E311,$G311:AE311)=0,0,($E311+SUM($G311:$Q311))/($D311-COUNT($G311:$Q311))))))","v":-0.89837163044430468}]
[null,null,2011,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C312,$G$193:$AF$193,0))","v":38.703560324535744},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C312,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B306,Tx_Inputs!$B$491:$B$503,0),MATCH($C312+1,Tx_Inputs!$E$422:$AD$422))","v":-4.4715409083992768},{"$f":"-IF($D312=0,0,IF(M$275>($C312+$D312),$E312+SUM($G312:L312),SUM($E312:$L312)/($D312-1)))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(N$275>($C312+$D312),$E312+SUM($G312:M312),SUM($E312:$L312)/($D312-1)))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(O$275>($C312+$D312),$E312+SUM($G312:N312),SUM($E312:$L312)/($D312-1)))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(P$275>($C312+$D312),$E312+SUM($G312:O312),SUM($E312:$L312)/($D312-1)))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(Q$275>($C312+$D312),$E312+SUM($G312:P312),SUM($E312:$L312)/($D312-1)))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(R$275>($C312+$D312),$E312+SUM($G312:Q312),IF(SUM($E312,$G312:Q312)<0,$E312+SUM($G312:Q312),IF(SUM($E312,$G312:Q312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(S$275>($C312+$D312),$E312+SUM($G312:R312),IF(SUM($E312,$G312:R312)<0,$E312+SUM($G312:R312),IF(SUM($E312,$G312:R312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(T$275>($C312+$D312),$E312+SUM($G312:S312),IF(SUM($E312,$G312:S312)<0,$E312+SUM($G312:S312),IF(SUM($E312,$G312:S312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(U$275>($C312+$D312),$E312+SUM($G312:T312),IF(SUM($E312,$G312:T312)<0,$E312+SUM($G312:T312),IF(SUM($E312,$G312:T312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(V$275>($C312+$D312),$E312+SUM($G312:U312),IF(SUM($E312,$G312:U312)<0,$E312+SUM($G312:U312),IF(SUM($E312,$G312:U312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(W$275>($C312+$D312),$E312+SUM($G312:V312),IF(SUM($E312,$G312:V312)<0,$E312+SUM($G312:V312),IF(SUM($E312,$G312:V312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(X$275>($C312+$D312),$E312+SUM($G312:W312),IF(SUM($E312,$G312:W312)<0,$E312+SUM($G312:W312),IF(SUM($E312,$G312:W312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(Y$275>($C312+$D312),$E312+SUM($G312:X312),IF(SUM($E312,$G312:X312)<0,$E312+SUM($G312:X312),IF(SUM($E312,$G312:X312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(Z$275>($C312+$D312),$E312+SUM($G312:Y312),IF(SUM($E312,$G312:Y312)<0,$E312+SUM($G312:Y312),IF(SUM($E312,$G312:Y312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(AA$275>($C312+$D312),$E312+SUM($G312:Z312),IF(SUM($E312,$G312:Z312)<0,$E312+SUM($G312:Z312),IF(SUM($E312,$G312:Z312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(AB$275>($C312+$D312),$E312+SUM($G312:AA312),IF(SUM($E312,$G312:AA312)<0,$E312+SUM($G312:AA312),IF(SUM($E312,$G312:AA312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(AC$275>($C312+$D312),$E312+SUM($G312:AB312),IF(SUM($E312,$G312:AB312)<0,$E312+SUM($G312:AB312),IF(SUM($E312,$G312:AB312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(AD$275>($C312+$D312),$E312+SUM($G312:AC312),IF(SUM($E312,$G312:AC312)<0,$E312+SUM($G312:AC312),IF(SUM($E312,$G312:AC312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(AE$275>($C312+$D312),$E312+SUM($G312:AD312),IF(SUM($E312,$G312:AD312)<0,$E312+SUM($G312:AD312),IF(SUM($E312,$G312:AD312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728},{"$f":"-IF($D312=0,0,IF(AF$275>($C312+$D312),$E312+SUM($G312:AE312),IF(SUM($E312,$G312:AE312)<0,$E312+SUM($G312:AE312),IF(SUM($E312,$G312:AE312)=0,0,($E312+SUM($G312:$Q312))/($D312-COUNT($G312:$Q312))))))","v":-0.58020371891756728}]
[null,null,2012,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C313,$G$193:$AF$193,0))","v":35.433978004020375},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C313,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B306,Tx_Inputs!$B$491:$B$503,0),MATCH($C313+1,Tx_Inputs!$E$422:$AD$422))","v":-0.59056630006700628},{"$f":"M313","v":-0.59056630006700628},{"$f":"N313","v":-0.59056630006700628},{"$f":"O313","v":-0.59056630006700628},{"$f":"P313","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(R$275>($C313+$D313),$E313+SUM($G313:Q313),IF(SUM($E313,$G313:Q313)<0,$E313+SUM($G313:Q313),IF(SUM($E313,$G313:Q313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(S$275>($C313+$D313),$E313+SUM($G313:R313),IF(SUM($E313,$G313:R313)<0,$E313+SUM($G313:R313),IF(SUM($E313,$G313:R313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(T$275>($C313+$D313),$E313+SUM($G313:S313),IF(SUM($E313,$G313:S313)<0,$E313+SUM($G313:S313),IF(SUM($E313,$G313:S313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(U$275>($C313+$D313),$E313+SUM($G313:T313),IF(SUM($E313,$G313:T313)<0,$E313+SUM($G313:T313),IF(SUM($E313,$G313:T313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(V$275>($C313+$D313),$E313+SUM($G313:U313),IF(SUM($E313,$G313:U313)<0,$E313+SUM($G313:U313),IF(SUM($E313,$G313:U313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(W$275>($C313+$D313),$E313+SUM($G313:V313),IF(SUM($E313,$G313:V313)<0,$E313+SUM($G313:V313),IF(SUM($E313,$G313:V313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(X$275>($C313+$D313),$E313+SUM($G313:W313),IF(SUM($E313,$G313:W313)<0,$E313+SUM($G313:W313),IF(SUM($E313,$G313:W313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(Y$275>($C313+$D313),$E313+SUM($G313:X313),IF(SUM($E313,$G313:X313)<0,$E313+SUM($G313:X313),IF(SUM($E313,$G313:X313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(Z$275>($C313+$D313),$E313+SUM($G313:Y313),IF(SUM($E313,$G313:Y313)<0,$E313+SUM($G313:Y313),IF(SUM($E313,$G313:Y313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(AA$275>($C313+$D313),$E313+SUM($G313:Z313),IF(SUM($E313,$G313:Z313)<0,$E313+SUM($G313:Z313),IF(SUM($E313,$G313:Z313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(AB$275>($C313+$D313),$E313+SUM($G313:AA313),IF(SUM($E313,$G313:AA313)<0,$E313+SUM($G313:AA313),IF(SUM($E313,$G313:AA313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(AC$275>($C313+$D313),$E313+SUM($G313:AB313),IF(SUM($E313,$G313:AB313)<0,$E313+SUM($G313:AB313),IF(SUM($E313,$G313:AB313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(AD$275>($C313+$D313),$E313+SUM($G313:AC313),IF(SUM($E313,$G313:AC313)<0,$E313+SUM($G313:AC313),IF(SUM($E313,$G313:AC313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(AE$275>($C313+$D313),$E313+SUM($G313:AD313),IF(SUM($E313,$G313:AD313)<0,$E313+SUM($G313:AD313),IF(SUM($E313,$G313:AD313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628},{"$f":"-IF($D313=0,0,IF(AF$275>($C313+$D313),$E313+SUM($G313:AE313),IF(SUM($E313,$G313:AE313)<0,$E313+SUM($G313:AE313),IF(SUM($E313,$G313:AE313)=0,0,($E313+SUM($G313:$Q313))/($D313-COUNT($G313:$Q313))))))","v":-0.59056630006700628}]
[null,null,2013,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C314,$G$193:$AF$193,0))","v":10.854199065610125},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C314,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B306,Tx_Inputs!$B$491:$B$503,0),MATCH($C314+1,Tx_Inputs!$E$422:$AD$422))","v":-0.30864505980740292},{"$f":"N314","v":-0.30864505980740292},{"$f":"O314","v":-0.30864505980740292},{"$f":"P314","v":-0.30864505980740292},{"$f":"-IF($D314=0,0,IF(R$275>($C314+$D314),$E314+SUM($G314:Q314),IF(SUM($E314,$G314:Q314)<0,$E314+SUM($G314:Q314),IF(SUM($E314,$G314:Q314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(S$275>($C314+$D314),$E314+SUM($G314:R314),IF(SUM($E314,$G314:R314)<0,$E314+SUM($G314:R314),IF(SUM($E314,$G314:R314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(T$275>($C314+$D314),$E314+SUM($G314:S314),IF(SUM($E314,$G314:S314)<0,$E314+SUM($G314:S314),IF(SUM($E314,$G314:S314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(U$275>($C314+$D314),$E314+SUM($G314:T314),IF(SUM($E314,$G314:T314)<0,$E314+SUM($G314:T314),IF(SUM($E314,$G314:T314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(V$275>($C314+$D314),$E314+SUM($G314:U314),IF(SUM($E314,$G314:U314)<0,$E314+SUM($G314:U314),IF(SUM($E314,$G314:U314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(W$275>($C314+$D314),$E314+SUM($G314:V314),IF(SUM($E314,$G314:V314)<0,$E314+SUM($G314:V314),IF(SUM($E314,$G314:V314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(X$275>($C314+$D314),$E314+SUM($G314:W314),IF(SUM($E314,$G314:W314)<0,$E314+SUM($G314:W314),IF(SUM($E314,$G314:W314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(Y$275>($C314+$D314),$E314+SUM($G314:X314),IF(SUM($E314,$G314:X314)<0,$E314+SUM($G314:X314),IF(SUM($E314,$G314:X314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(Z$275>($C314+$D314),$E314+SUM($G314:Y314),IF(SUM($E314,$G314:Y314)<0,$E314+SUM($G314:Y314),IF(SUM($E314,$G314:Y314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(AA$275>($C314+$D314),$E314+SUM($G314:Z314),IF(SUM($E314,$G314:Z314)<0,$E314+SUM($G314:Z314),IF(SUM($E314,$G314:Z314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(AB$275>($C314+$D314),$E314+SUM($G314:AA314),IF(SUM($E314,$G314:AA314)<0,$E314+SUM($G314:AA314),IF(SUM($E314,$G314:AA314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(AC$275>($C314+$D314),$E314+SUM($G314:AB314),IF(SUM($E314,$G314:AB314)<0,$E314+SUM($G314:AB314),IF(SUM($E314,$G314:AB314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(AD$275>($C314+$D314),$E314+SUM($G314:AC314),IF(SUM($E314,$G314:AC314)<0,$E314+SUM($G314:AC314),IF(SUM($E314,$G314:AC314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(AE$275>($C314+$D314),$E314+SUM($G314:AD314),IF(SUM($E314,$G314:AD314)<0,$E314+SUM($G314:AD314),IF(SUM($E314,$G314:AD314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774},{"$f":"-IF($D314=0,0,IF(AF$275>($C314+$D314),$E314+SUM($G314:AE314),IF(SUM($E314,$G314:AE314)<0,$E314+SUM($G314:AE314),IF(SUM($E314,$G314:AE314)=0,0,($E314+SUM($G314:$Q314))/($D314-COUNT($G314:$Q314))))))","v":-0.17177890761393774}]
[null,null,2014,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C315,$G$193:$AF$193,0))","v":21.405594305759667},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C315,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B306,Tx_Inputs!$B$491:$B$503,0),MATCH($C315+1,Tx_Inputs!$E$422:$AD$422))","v":-0.44086871128117655},{"$f":"O315","v":-0.44086871128117655},{"$f":"P315","v":-0.44086871128117655},{"$f":"-IF($D315=0,0,IF(R$275>($C315+$D315),$E315+SUM($G315:Q315),IF(SUM($E315,$G315:Q315)<0,$E315+SUM($G315:Q315),IF(SUM($E315,$G315:Q315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(S$275>($C315+$D315),$E315+SUM($G315:R315),IF(SUM($E315,$G315:R315)<0,$E315+SUM($G315:R315),IF(SUM($E315,$G315:R315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(T$275>($C315+$D315),$E315+SUM($G315:S315),IF(SUM($E315,$G315:S315)<0,$E315+SUM($G315:S315),IF(SUM($E315,$G315:S315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(U$275>($C315+$D315),$E315+SUM($G315:T315),IF(SUM($E315,$G315:T315)<0,$E315+SUM($G315:T315),IF(SUM($E315,$G315:T315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(V$275>($C315+$D315),$E315+SUM($G315:U315),IF(SUM($E315,$G315:U315)<0,$E315+SUM($G315:U315),IF(SUM($E315,$G315:U315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(W$275>($C315+$D315),$E315+SUM($G315:V315),IF(SUM($E315,$G315:V315)<0,$E315+SUM($G315:V315),IF(SUM($E315,$G315:V315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(X$275>($C315+$D315),$E315+SUM($G315:W315),IF(SUM($E315,$G315:W315)<0,$E315+SUM($G315:W315),IF(SUM($E315,$G315:W315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(Y$275>($C315+$D315),$E315+SUM($G315:X315),IF(SUM($E315,$G315:X315)<0,$E315+SUM($G315:X315),IF(SUM($E315,$G315:X315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(Z$275>($C315+$D315),$E315+SUM($G315:Y315),IF(SUM($E315,$G315:Y315)<0,$E315+SUM($G315:Y315),IF(SUM($E315,$G315:Y315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(AA$275>($C315+$D315),$E315+SUM($G315:Z315),IF(SUM($E315,$G315:Z315)<0,$E315+SUM($G315:Z315),IF(SUM($E315,$G315:Z315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(AB$275>($C315+$D315),$E315+SUM($G315:AA315),IF(SUM($E315,$G315:AA315)<0,$E315+SUM($G315:AA315),IF(SUM($E315,$G315:AA315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(AC$275>($C315+$D315),$E315+SUM($G315:AB315),IF(SUM($E315,$G315:AB315)<0,$E315+SUM($G315:AB315),IF(SUM($E315,$G315:AB315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(AD$275>($C315+$D315),$E315+SUM($G315:AC315),IF(SUM($E315,$G315:AC315)<0,$E315+SUM($G315:AC315),IF(SUM($E315,$G315:AC315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(AE$275>($C315+$D315),$E315+SUM($G315:AD315),IF(SUM($E315,$G315:AD315)<0,$E315+SUM($G315:AD315),IF(SUM($E315,$G315:AD315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018},{"$f":"-IF($D315=0,0,IF(AF$275>($C315+$D315),$E315+SUM($G315:AE315),IF(SUM($E315,$G315:AE315)<0,$E315+SUM($G315:AE315),IF(SUM($E315,$G315:AE315)=0,0,($E315+SUM($G315:$Q315))/($D315-COUNT($G315:$Q315))))))","v":-0.35233312582309018}]
[null,null,2015,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C316,$G$193:$AF$193,0))","v":5.0324324182394315},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C316,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B306,Tx_Inputs!$B$491:$B$503,0),MATCH($C316+1,Tx_Inputs!$E$422:$AD$422))","v":-0.22985532757648791},{"$f":"P316","v":-0.22985532757648791},{"$f":"-IF($D316=0,0,IF(R$275>($C316+$D316),$E316+SUM($G316:Q316),IF(SUM($E316,$G316:Q316)<0,$E316+SUM($G316:Q316),IF(SUM($E316,$G316:Q316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(S$275>($C316+$D316),$E316+SUM($G316:R316),IF(SUM($E316,$G316:R316)<0,$E316+SUM($G316:R316),IF(SUM($E316,$G316:R316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(T$275>($C316+$D316),$E316+SUM($G316:S316),IF(SUM($E316,$G316:S316)<0,$E316+SUM($G316:S316),IF(SUM($E316,$G316:S316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(U$275>($C316+$D316),$E316+SUM($G316:T316),IF(SUM($E316,$G316:T316)<0,$E316+SUM($G316:T316),IF(SUM($E316,$G316:T316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(V$275>($C316+$D316),$E316+SUM($G316:U316),IF(SUM($E316,$G316:U316)<0,$E316+SUM($G316:U316),IF(SUM($E316,$G316:U316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(W$275>($C316+$D316),$E316+SUM($G316:V316),IF(SUM($E316,$G316:V316)<0,$E316+SUM($G316:V316),IF(SUM($E316,$G316:V316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(X$275>($C316+$D316),$E316+SUM($G316:W316),IF(SUM($E316,$G316:W316)<0,$E316+SUM($G316:W316),IF(SUM($E316,$G316:W316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(Y$275>($C316+$D316),$E316+SUM($G316:X316),IF(SUM($E316,$G316:X316)<0,$E316+SUM($G316:X316),IF(SUM($E316,$G316:X316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(Z$275>($C316+$D316),$E316+SUM($G316:Y316),IF(SUM($E316,$G316:Y316)<0,$E316+SUM($G316:Y316),IF(SUM($E316,$G316:Y316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(AA$275>($C316+$D316),$E316+SUM($G316:Z316),IF(SUM($E316,$G316:Z316)<0,$E316+SUM($G316:Z316),IF(SUM($E316,$G316:Z316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(AB$275>($C316+$D316),$E316+SUM($G316:AA316),IF(SUM($E316,$G316:AA316)<0,$E316+SUM($G316:AA316),IF(SUM($E316,$G316:AA316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(AC$275>($C316+$D316),$E316+SUM($G316:AB316),IF(SUM($E316,$G316:AB316)<0,$E316+SUM($G316:AB316),IF(SUM($E316,$G316:AB316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(AD$275>($C316+$D316),$E316+SUM($G316:AC316),IF(SUM($E316,$G316:AC316)<0,$E316+SUM($G316:AC316),IF(SUM($E316,$G316:AC316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(AE$275>($C316+$D316),$E316+SUM($G316:AD316),IF(SUM($E316,$G316:AD316)<0,$E316+SUM($G316:AD316),IF(SUM($E316,$G316:AD316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2},{"$f":"-IF($D316=0,0,IF(AF$275>($C316+$D316),$E316+SUM($G316:AE316),IF(SUM($E316,$G316:AE316)<0,$E316+SUM($G316:AE316),IF(SUM($E316,$G316:AE316)=0,0,($E316+SUM($G316:$Q316))/($D316-COUNT($G316:$Q316))))))","v":-7.8840030398042341E-2}]
[null,null,2016,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C317,$G$193:$AF$193,0))","v":2.2368698693881202},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C317,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B306,Tx_Inputs!$B$491:$B$503,0),MATCH($C317+1,Tx_Inputs!$E$422:$AD$422))","v":-0.24463594504169392},{"$f":"-IF($D317=0,0,IF(R$275>($C317+$D317),$E317+SUM($G317:Q317),IF(SUM($E317,$G317:Q317)<0,$E317+SUM($G317:Q317),IF(SUM($E317,$G317:Q317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(S$275>($C317+$D317),$E317+SUM($G317:R317),IF(SUM($E317,$G317:R317)<0,$E317+SUM($G317:R317),IF(SUM($E317,$G317:R317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(T$275>($C317+$D317),$E317+SUM($G317:S317),IF(SUM($E317,$G317:S317)<0,$E317+SUM($G317:S317),IF(SUM($E317,$G317:S317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(U$275>($C317+$D317),$E317+SUM($G317:T317),IF(SUM($E317,$G317:T317)<0,$E317+SUM($G317:T317),IF(SUM($E317,$G317:T317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(V$275>($C317+$D317),$E317+SUM($G317:U317),IF(SUM($E317,$G317:U317)<0,$E317+SUM($G317:U317),IF(SUM($E317,$G317:U317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(W$275>($C317+$D317),$E317+SUM($G317:V317),IF(SUM($E317,$G317:V317)<0,$E317+SUM($G317:V317),IF(SUM($E317,$G317:V317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(X$275>($C317+$D317),$E317+SUM($G317:W317),IF(SUM($E317,$G317:W317)<0,$E317+SUM($G317:W317),IF(SUM($E317,$G317:W317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(Y$275>($C317+$D317),$E317+SUM($G317:X317),IF(SUM($E317,$G317:X317)<0,$E317+SUM($G317:X317),IF(SUM($E317,$G317:X317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(Z$275>($C317+$D317),$E317+SUM($G317:Y317),IF(SUM($E317,$G317:Y317)<0,$E317+SUM($G317:Y317),IF(SUM($E317,$G317:Y317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(AA$275>($C317+$D317),$E317+SUM($G317:Z317),IF(SUM($E317,$G317:Z317)<0,$E317+SUM($G317:Z317),IF(SUM($E317,$G317:Z317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(AB$275>($C317+$D317),$E317+SUM($G317:AA317),IF(SUM($E317,$G317:AA317)<0,$E317+SUM($G317:AA317),IF(SUM($E317,$G317:AA317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(AC$275>($C317+$D317),$E317+SUM($G317:AB317),IF(SUM($E317,$G317:AB317)<0,$E317+SUM($G317:AB317),IF(SUM($E317,$G317:AB317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(AD$275>($C317+$D317),$E317+SUM($G317:AC317),IF(SUM($E317,$G317:AC317)<0,$E317+SUM($G317:AC317),IF(SUM($E317,$G317:AC317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(AE$275>($C317+$D317),$E317+SUM($G317:AD317),IF(SUM($E317,$G317:AD317)<0,$E317+SUM($G317:AD317),IF(SUM($E317,$G317:AD317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2},{"$f":"-IF($D317=0,0,IF(AF$275>($C317+$D317),$E317+SUM($G317:AE317),IF(SUM($E317,$G317:AE317)<0,$E317+SUM($G317:AE317),IF(SUM($E317,$G317:AE317)=0,0,($E317+SUM($G317:$Q317))/($D317-COUNT($G317:$Q317))))))","v":-3.3766676683837732E-2}]
[null,null,2017,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C318,$G$193:$AF$193,0))","v":1.7084388610088046},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C318,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D318=0,0,IF(R$275>($C318+$D318),$E318+SUM($G318:Q318),IF(SUM($E318,$G318:Q318)<0,$E318+SUM($G318:Q318),IF(SUM($E318,$G318:Q318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(S$275>($C318+$D318),$E318+SUM($G318:R318),IF(SUM($E318,$G318:R318)<0,$E318+SUM($G318:R318),IF(SUM($E318,$G318:R318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(T$275>($C318+$D318),$E318+SUM($G318:S318),IF(SUM($E318,$G318:S318)<0,$E318+SUM($G318:S318),IF(SUM($E318,$G318:S318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(U$275>($C318+$D318),$E318+SUM($G318:T318),IF(SUM($E318,$G318:T318)<0,$E318+SUM($G318:T318),IF(SUM($E318,$G318:T318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(V$275>($C318+$D318),$E318+SUM($G318:U318),IF(SUM($E318,$G318:U318)<0,$E318+SUM($G318:U318),IF(SUM($E318,$G318:U318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(W$275>($C318+$D318),$E318+SUM($G318:V318),IF(SUM($E318,$G318:V318)<0,$E318+SUM($G318:V318),IF(SUM($E318,$G318:V318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(X$275>($C318+$D318),$E318+SUM($G318:W318),IF(SUM($E318,$G318:W318)<0,$E318+SUM($G318:W318),IF(SUM($E318,$G318:W318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(Y$275>($C318+$D318),$E318+SUM($G318:X318),IF(SUM($E318,$G318:X318)<0,$E318+SUM($G318:X318),IF(SUM($E318,$G318:X318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(Z$275>($C318+$D318),$E318+SUM($G318:Y318),IF(SUM($E318,$G318:Y318)<0,$E318+SUM($G318:Y318),IF(SUM($E318,$G318:Y318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(AA$275>($C318+$D318),$E318+SUM($G318:Z318),IF(SUM($E318,$G318:Z318)<0,$E318+SUM($G318:Z318),IF(SUM($E318,$G318:Z318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(AB$275>($C318+$D318),$E318+SUM($G318:AA318),IF(SUM($E318,$G318:AA318)<0,$E318+SUM($G318:AA318),IF(SUM($E318,$G318:AA318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(AC$275>($C318+$D318),$E318+SUM($G318:AB318),IF(SUM($E318,$G318:AB318)<0,$E318+SUM($G318:AB318),IF(SUM($E318,$G318:AB318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(AD$275>($C318+$D318),$E318+SUM($G318:AC318),IF(SUM($E318,$G318:AC318)<0,$E318+SUM($G318:AC318),IF(SUM($E318,$G318:AC318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(AE$275>($C318+$D318),$E318+SUM($G318:AD318),IF(SUM($E318,$G318:AD318)<0,$E318+SUM($G318:AD318),IF(SUM($E318,$G318:AD318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2},{"$f":"-IF($D318=0,0,IF(AF$275>($C318+$D318),$E318+SUM($G318:AE318),IF(SUM($E318,$G318:AE318)<0,$E318+SUM($G318:AE318),IF(SUM($E318,$G318:AE318)=0,0,($E318+SUM($G318:$Q318))/($D318-COUNT($G318:$Q318))))))","v":-2.8473981016813411E-2}]
[null,null,2018,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C319,$G$193:$AF$193,0))","v":3.0425912731326092},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C319,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D319=0,0,IF(S$275>($C319+$D319),$E319+SUM($G319:R319),IF(SUM($E319,$G319:R319)<0,$E319+SUM($G319:R319),IF(SUM($E319,$G319:R319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(T$275>($C319+$D319),$E319+SUM($G319:S319),IF(SUM($E319,$G319:S319)<0,$E319+SUM($G319:S319),IF(SUM($E319,$G319:S319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(U$275>($C319+$D319),$E319+SUM($G319:T319),IF(SUM($E319,$G319:T319)<0,$E319+SUM($G319:T319),IF(SUM($E319,$G319:T319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(V$275>($C319+$D319),$E319+SUM($G319:U319),IF(SUM($E319,$G319:U319)<0,$E319+SUM($G319:U319),IF(SUM($E319,$G319:U319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(W$275>($C319+$D319),$E319+SUM($G319:V319),IF(SUM($E319,$G319:V319)<0,$E319+SUM($G319:V319),IF(SUM($E319,$G319:V319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(X$275>($C319+$D319),$E319+SUM($G319:W319),IF(SUM($E319,$G319:W319)<0,$E319+SUM($G319:W319),IF(SUM($E319,$G319:W319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(Y$275>($C319+$D319),$E319+SUM($G319:X319),IF(SUM($E319,$G319:X319)<0,$E319+SUM($G319:X319),IF(SUM($E319,$G319:X319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(Z$275>($C319+$D319),$E319+SUM($G319:Y319),IF(SUM($E319,$G319:Y319)<0,$E319+SUM($G319:Y319),IF(SUM($E319,$G319:Y319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(AA$275>($C319+$D319),$E319+SUM($G319:Z319),IF(SUM($E319,$G319:Z319)<0,$E319+SUM($G319:Z319),IF(SUM($E319,$G319:Z319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(AB$275>($C319+$D319),$E319+SUM($G319:AA319),IF(SUM($E319,$G319:AA319)<0,$E319+SUM($G319:AA319),IF(SUM($E319,$G319:AA319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(AC$275>($C319+$D319),$E319+SUM($G319:AB319),IF(SUM($E319,$G319:AB319)<0,$E319+SUM($G319:AB319),IF(SUM($E319,$G319:AB319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(AD$275>($C319+$D319),$E319+SUM($G319:AC319),IF(SUM($E319,$G319:AC319)<0,$E319+SUM($G319:AC319),IF(SUM($E319,$G319:AC319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(AE$275>($C319+$D319),$E319+SUM($G319:AD319),IF(SUM($E319,$G319:AD319)<0,$E319+SUM($G319:AD319),IF(SUM($E319,$G319:AD319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2},{"$f":"-IF($D319=0,0,IF(AF$275>($C319+$D319),$E319+SUM($G319:AE319),IF(SUM($E319,$G319:AE319)<0,$E319+SUM($G319:AE319),IF(SUM($E319,$G319:AE319)=0,0,($E319+SUM($G319:$Q319))/($D319-COUNT($G319:$Q319))))))","v":-5.0709854552210151E-2}]
[null,null,2019,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C320,$G$193:$AF$193,0))","v":2.7784418712627676},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C320,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D320=0,0,IF(T$275>($C320+$D320),$E320+SUM($G320:S320),IF(SUM($E320,$G320:S320)<0,$E320+SUM($G320:S320),IF(SUM($E320,$G320:S320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(U$275>($C320+$D320),$E320+SUM($G320:T320),IF(SUM($E320,$G320:T320)<0,$E320+SUM($G320:T320),IF(SUM($E320,$G320:T320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(V$275>($C320+$D320),$E320+SUM($G320:U320),IF(SUM($E320,$G320:U320)<0,$E320+SUM($G320:U320),IF(SUM($E320,$G320:U320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(W$275>($C320+$D320),$E320+SUM($G320:V320),IF(SUM($E320,$G320:V320)<0,$E320+SUM($G320:V320),IF(SUM($E320,$G320:V320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(X$275>($C320+$D320),$E320+SUM($G320:W320),IF(SUM($E320,$G320:W320)<0,$E320+SUM($G320:W320),IF(SUM($E320,$G320:W320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(Y$275>($C320+$D320),$E320+SUM($G320:X320),IF(SUM($E320,$G320:X320)<0,$E320+SUM($G320:X320),IF(SUM($E320,$G320:X320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(Z$275>($C320+$D320),$E320+SUM($G320:Y320),IF(SUM($E320,$G320:Y320)<0,$E320+SUM($G320:Y320),IF(SUM($E320,$G320:Y320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(AA$275>($C320+$D320),$E320+SUM($G320:Z320),IF(SUM($E320,$G320:Z320)<0,$E320+SUM($G320:Z320),IF(SUM($E320,$G320:Z320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(AB$275>($C320+$D320),$E320+SUM($G320:AA320),IF(SUM($E320,$G320:AA320)<0,$E320+SUM($G320:AA320),IF(SUM($E320,$G320:AA320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(AC$275>($C320+$D320),$E320+SUM($G320:AB320),IF(SUM($E320,$G320:AB320)<0,$E320+SUM($G320:AB320),IF(SUM($E320,$G320:AB320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(AD$275>($C320+$D320),$E320+SUM($G320:AC320),IF(SUM($E320,$G320:AC320)<0,$E320+SUM($G320:AC320),IF(SUM($E320,$G320:AC320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(AE$275>($C320+$D320),$E320+SUM($G320:AD320),IF(SUM($E320,$G320:AD320)<0,$E320+SUM($G320:AD320),IF(SUM($E320,$G320:AD320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2},{"$f":"-IF($D320=0,0,IF(AF$275>($C320+$D320),$E320+SUM($G320:AE320),IF(SUM($E320,$G320:AE320)<0,$E320+SUM($G320:AE320),IF(SUM($E320,$G320:AE320)=0,0,($E320+SUM($G320:$Q320))/($D320-COUNT($G320:$Q320))))))","v":-4.6307364521046127E-2}]
[null,null,2020,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C321,$G$193:$AF$193,0))","v":1.1556483753193154},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C321,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D321=0,0,IF(U$275>($C321+$D321),$E321+SUM($G321:T321),IF(SUM($E321,$G321:T321)<0,$E321+SUM($G321:T321),IF(SUM($E321,$G321:T321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(V$275>($C321+$D321),$E321+SUM($G321:U321),IF(SUM($E321,$G321:U321)<0,$E321+SUM($G321:U321),IF(SUM($E321,$G321:U321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(W$275>($C321+$D321),$E321+SUM($G321:V321),IF(SUM($E321,$G321:V321)<0,$E321+SUM($G321:V321),IF(SUM($E321,$G321:V321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(X$275>($C321+$D321),$E321+SUM($G321:W321),IF(SUM($E321,$G321:W321)<0,$E321+SUM($G321:W321),IF(SUM($E321,$G321:W321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(Y$275>($C321+$D321),$E321+SUM($G321:X321),IF(SUM($E321,$G321:X321)<0,$E321+SUM($G321:X321),IF(SUM($E321,$G321:X321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(Z$275>($C321+$D321),$E321+SUM($G321:Y321),IF(SUM($E321,$G321:Y321)<0,$E321+SUM($G321:Y321),IF(SUM($E321,$G321:Y321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(AA$275>($C321+$D321),$E321+SUM($G321:Z321),IF(SUM($E321,$G321:Z321)<0,$E321+SUM($G321:Z321),IF(SUM($E321,$G321:Z321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(AB$275>($C321+$D321),$E321+SUM($G321:AA321),IF(SUM($E321,$G321:AA321)<0,$E321+SUM($G321:AA321),IF(SUM($E321,$G321:AA321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(AC$275>($C321+$D321),$E321+SUM($G321:AB321),IF(SUM($E321,$G321:AB321)<0,$E321+SUM($G321:AB321),IF(SUM($E321,$G321:AB321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(AD$275>($C321+$D321),$E321+SUM($G321:AC321),IF(SUM($E321,$G321:AC321)<0,$E321+SUM($G321:AC321),IF(SUM($E321,$G321:AC321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(AE$275>($C321+$D321),$E321+SUM($G321:AD321),IF(SUM($E321,$G321:AD321)<0,$E321+SUM($G321:AD321),IF(SUM($E321,$G321:AD321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2},{"$f":"-IF($D321=0,0,IF(AF$275>($C321+$D321),$E321+SUM($G321:AE321),IF(SUM($E321,$G321:AE321)<0,$E321+SUM($G321:AE321),IF(SUM($E321,$G321:AE321)=0,0,($E321+SUM($G321:$Q321))/($D321-COUNT($G321:$Q321))))))","v":-1.9260806255321925E-2}]
[null,null,2021,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C322,$G$193:$AF$193,0))","v":1.2526092746749657},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C322,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D322=0,0,IF(V$275>($C322+$D322),$E322+SUM($G322:U322),IF(SUM($E322,$G322:U322)<0,$E322+SUM($G322:U322),IF(SUM($E322,$G322:U322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2},{"$f":"-IF($D322=0,0,IF(W$275>($C322+$D322),$E322+SUM($G322:V322),IF(SUM($E322,$G322:V322)<0,$E322+SUM($G322:V322),IF(SUM($E322,$G322:V322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2},{"$f":"-IF($D322=0,0,IF(X$275>($C322+$D322),$E322+SUM($G322:W322),IF(SUM($E322,$G322:W322)<0,$E322+SUM($G322:W322),IF(SUM($E322,$G322:W322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2},{"$f":"-IF($D322=0,0,IF(Y$275>($C322+$D322),$E322+SUM($G322:X322),IF(SUM($E322,$G322:X322)<0,$E322+SUM($G322:X322),IF(SUM($E322,$G322:X322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2},{"$f":"-IF($D322=0,0,IF(Z$275>($C322+$D322),$E322+SUM($G322:Y322),IF(SUM($E322,$G322:Y322)<0,$E322+SUM($G322:Y322),IF(SUM($E322,$G322:Y322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2},{"$f":"-IF($D322=0,0,IF(AA$275>($C322+$D322),$E322+SUM($G322:Z322),IF(SUM($E322,$G322:Z322)<0,$E322+SUM($G322:Z322),IF(SUM($E322,$G322:Z322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2},{"$f":"-IF($D322=0,0,IF(AB$275>($C322+$D322),$E322+SUM($G322:AA322),IF(SUM($E322,$G322:AA322)<0,$E322+SUM($G322:AA322),IF(SUM($E322,$G322:AA322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2},{"$f":"-IF($D322=0,0,IF(AC$275>($C322+$D322),$E322+SUM($G322:AB322),IF(SUM($E322,$G322:AB322)<0,$E322+SUM($G322:AB322),IF(SUM($E322,$G322:AB322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2},{"$f":"-IF($D322=0,0,IF(AD$275>($C322+$D322),$E322+SUM($G322:AC322),IF(SUM($E322,$G322:AC322)<0,$E322+SUM($G322:AC322),IF(SUM($E322,$G322:AC322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2},{"$f":"-IF($D322=0,0,IF(AE$275>($C322+$D322),$E322+SUM($G322:AD322),IF(SUM($E322,$G322:AD322)<0,$E322+SUM($G322:AD322),IF(SUM($E322,$G322:AD322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2},{"$f":"-IF($D322=0,0,IF(AF$275>($C322+$D322),$E322+SUM($G322:AE322),IF(SUM($E322,$G322:AE322)<0,$E322+SUM($G322:AE322),IF(SUM($E322,$G322:AE322)=0,0,($E322+SUM($G322:$Q322))/($D322-COUNT($G322:$Q322))))))","v":-2.0876821244582764E-2}]
[null,null,2022,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C323,$G$193:$AF$193,0))","v":1.0080235697961841},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C323,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D323=0,0,IF(W$275>($C323+$D323),$E323+SUM($G323:V323),IF(SUM($E323,$G323:V323)<0,$E323+SUM($G323:V323),IF(SUM($E323,$G323:V323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-1.6800392829936402E-2},{"$f":"-IF($D323=0,0,IF(X$275>($C323+$D323),$E323+SUM($G323:W323),IF(SUM($E323,$G323:W323)<0,$E323+SUM($G323:W323),IF(SUM($E323,$G323:W323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-1.6800392829936402E-2},{"$f":"-IF($D323=0,0,IF(Y$275>($C323+$D323),$E323+SUM($G323:X323),IF(SUM($E323,$G323:X323)<0,$E323+SUM($G323:X323),IF(SUM($E323,$G323:X323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-1.6800392829936402E-2},{"$f":"-IF($D323=0,0,IF(Z$275>($C323+$D323),$E323+SUM($G323:Y323),IF(SUM($E323,$G323:Y323)<0,$E323+SUM($G323:Y323),IF(SUM($E323,$G323:Y323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-1.6800392829936402E-2},{"$f":"-IF($D323=0,0,IF(AA$275>($C323+$D323),$E323+SUM($G323:Z323),IF(SUM($E323,$G323:Z323)<0,$E323+SUM($G323:Z323),IF(SUM($E323,$G323:Z323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-1.6800392829936402E-2},{"$f":"-IF($D323=0,0,IF(AB$275>($C323+$D323),$E323+SUM($G323:AA323),IF(SUM($E323,$G323:AA323)<0,$E323+SUM($G323:AA323),IF(SUM($E323,$G323:AA323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-1.6800392829936402E-2},{"$f":"-IF($D323=0,0,IF(AC$275>($C323+$D323),$E323+SUM($G323:AB323),IF(SUM($E323,$G323:AB323)<0,$E323+SUM($G323:AB323),IF(SUM($E323,$G323:AB323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-1.6800392829936402E-2},{"$f":"-IF($D323=0,0,IF(AD$275>($C323+$D323),$E323+SUM($G323:AC323),IF(SUM($E323,$G323:AC323)<0,$E323+SUM($G323:AC323),IF(SUM($E323,$G323:AC323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-1.6800392829936402E-2},{"$f":"-IF($D323=0,0,IF(AE$275>($C323+$D323),$E323+SUM($G323:AD323),IF(SUM($E323,$G323:AD323)<0,$E323+SUM($G323:AD323),IF(SUM($E323,$G323:AD323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-1.6800392829936402E-2},{"$f":"-IF($D323=0,0,IF(AF$275>($C323+$D323),$E323+SUM($G323:AE323),IF(SUM($E323,$G323:AE323)<0,$E323+SUM($G323:AE323),IF(SUM($E323,$G323:AE323)=0,0,($E323+SUM($G323:$Q323))/($D323-COUNT($G323:$Q323))))))","v":-1.6800392829936402E-2}]
[null,null,2023,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C324,$G$193:$AF$193,0))","v":4.8680065312694607},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C324,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D324=0,0,IF(X$275>($C324+$D324),$E324+SUM($G324:W324),IF(SUM($E324,$G324:W324)<0,$E324+SUM($G324:W324),IF(SUM($E324,$G324:W324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-8.1133442187824339E-2},{"$f":"-IF($D324=0,0,IF(Y$275>($C324+$D324),$E324+SUM($G324:X324),IF(SUM($E324,$G324:X324)<0,$E324+SUM($G324:X324),IF(SUM($E324,$G324:X324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-8.1133442187824339E-2},{"$f":"-IF($D324=0,0,IF(Z$275>($C324+$D324),$E324+SUM($G324:Y324),IF(SUM($E324,$G324:Y324)<0,$E324+SUM($G324:Y324),IF(SUM($E324,$G324:Y324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-8.1133442187824339E-2},{"$f":"-IF($D324=0,0,IF(AA$275>($C324+$D324),$E324+SUM($G324:Z324),IF(SUM($E324,$G324:Z324)<0,$E324+SUM($G324:Z324),IF(SUM($E324,$G324:Z324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-8.1133442187824339E-2},{"$f":"-IF($D324=0,0,IF(AB$275>($C324+$D324),$E324+SUM($G324:AA324),IF(SUM($E324,$G324:AA324)<0,$E324+SUM($G324:AA324),IF(SUM($E324,$G324:AA324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-8.1133442187824339E-2},{"$f":"-IF($D324=0,0,IF(AC$275>($C324+$D324),$E324+SUM($G324:AB324),IF(SUM($E324,$G324:AB324)<0,$E324+SUM($G324:AB324),IF(SUM($E324,$G324:AB324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-8.1133442187824339E-2},{"$f":"-IF($D324=0,0,IF(AD$275>($C324+$D324),$E324+SUM($G324:AC324),IF(SUM($E324,$G324:AC324)<0,$E324+SUM($G324:AC324),IF(SUM($E324,$G324:AC324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-8.1133442187824339E-2},{"$f":"-IF($D324=0,0,IF(AE$275>($C324+$D324),$E324+SUM($G324:AD324),IF(SUM($E324,$G324:AD324)<0,$E324+SUM($G324:AD324),IF(SUM($E324,$G324:AD324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-8.1133442187824339E-2},{"$f":"-IF($D324=0,0,IF(AF$275>($C324+$D324),$E324+SUM($G324:AE324),IF(SUM($E324,$G324:AE324)<0,$E324+SUM($G324:AE324),IF(SUM($E324,$G324:AE324)=0,0,($E324+SUM($G324:$Q324))/($D324-COUNT($G324:$Q324))))))","v":-8.1133442187824339E-2}]
[null,null,2024,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C325,$G$193:$AF$193,0))","v":6.903756988125556},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C325,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D325=0,0,IF(Y$275>($C325+$D325),$E325+SUM($G325:X325),IF(SUM($E325,$G325:X325)<0,$E325+SUM($G325:X325),IF(SUM($E325,$G325:X325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-0.11506261646875927},{"$f":"-IF($D325=0,0,IF(Z$275>($C325+$D325),$E325+SUM($G325:Y325),IF(SUM($E325,$G325:Y325)<0,$E325+SUM($G325:Y325),IF(SUM($E325,$G325:Y325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-0.11506261646875927},{"$f":"-IF($D325=0,0,IF(AA$275>($C325+$D325),$E325+SUM($G325:Z325),IF(SUM($E325,$G325:Z325)<0,$E325+SUM($G325:Z325),IF(SUM($E325,$G325:Z325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-0.11506261646875927},{"$f":"-IF($D325=0,0,IF(AB$275>($C325+$D325),$E325+SUM($G325:AA325),IF(SUM($E325,$G325:AA325)<0,$E325+SUM($G325:AA325),IF(SUM($E325,$G325:AA325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-0.11506261646875927},{"$f":"-IF($D325=0,0,IF(AC$275>($C325+$D325),$E325+SUM($G325:AB325),IF(SUM($E325,$G325:AB325)<0,$E325+SUM($G325:AB325),IF(SUM($E325,$G325:AB325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-0.11506261646875927},{"$f":"-IF($D325=0,0,IF(AD$275>($C325+$D325),$E325+SUM($G325:AC325),IF(SUM($E325,$G325:AC325)<0,$E325+SUM($G325:AC325),IF(SUM($E325,$G325:AC325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-0.11506261646875927},{"$f":"-IF($D325=0,0,IF(AE$275>($C325+$D325),$E325+SUM($G325:AD325),IF(SUM($E325,$G325:AD325)<0,$E325+SUM($G325:AD325),IF(SUM($E325,$G325:AD325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-0.11506261646875927},{"$f":"-IF($D325=0,0,IF(AF$275>($C325+$D325),$E325+SUM($G325:AE325),IF(SUM($E325,$G325:AE325)<0,$E325+SUM($G325:AE325),IF(SUM($E325,$G325:AE325)=0,0,($E325+SUM($G325:$Q325))/($D325-COUNT($G325:$Q325))))))","v":-0.11506261646875927}]
[null,null,2025,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C326,$G$193:$AF$193,0))","v":2.7251367393894963},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C326,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D326=0,0,IF(Z$275>($C326+$D326),$E326+SUM($G326:Y326),IF(SUM($E326,$G326:Y326)<0,$E326+SUM($G326:Y326),IF(SUM($E326,$G326:Y326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-4.5418945656491606E-2},{"$f":"-IF($D326=0,0,IF(AA$275>($C326+$D326),$E326+SUM($G326:Z326),IF(SUM($E326,$G326:Z326)<0,$E326+SUM($G326:Z326),IF(SUM($E326,$G326:Z326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-4.5418945656491606E-2},{"$f":"-IF($D326=0,0,IF(AB$275>($C326+$D326),$E326+SUM($G326:AA326),IF(SUM($E326,$G326:AA326)<0,$E326+SUM($G326:AA326),IF(SUM($E326,$G326:AA326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-4.5418945656491606E-2},{"$f":"-IF($D326=0,0,IF(AC$275>($C326+$D326),$E326+SUM($G326:AB326),IF(SUM($E326,$G326:AB326)<0,$E326+SUM($G326:AB326),IF(SUM($E326,$G326:AB326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-4.5418945656491606E-2},{"$f":"-IF($D326=0,0,IF(AD$275>($C326+$D326),$E326+SUM($G326:AC326),IF(SUM($E326,$G326:AC326)<0,$E326+SUM($G326:AC326),IF(SUM($E326,$G326:AC326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-4.5418945656491606E-2},{"$f":"-IF($D326=0,0,IF(AE$275>($C326+$D326),$E326+SUM($G326:AD326),IF(SUM($E326,$G326:AD326)<0,$E326+SUM($G326:AD326),IF(SUM($E326,$G326:AD326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-4.5418945656491606E-2},{"$f":"-IF($D326=0,0,IF(AF$275>($C326+$D326),$E326+SUM($G326:AE326),IF(SUM($E326,$G326:AE326)<0,$E326+SUM($G326:AE326),IF(SUM($E326,$G326:AE326)=0,0,($E326+SUM($G326:$Q326))/($D326-COUNT($G326:$Q326))))))","v":-4.5418945656491606E-2}]
[null,null,2026,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C327,$G$193:$AF$193,0))","v":2.2056371169202453},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C327,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D327=0,0,IF(AA$275>($C327+$D327),$E327+SUM($G327:Z327),IF(SUM($E327,$G327:Z327)<0,$E327+SUM($G327:Z327),IF(SUM($E327,$G327:Z327)=0,0,($E327+SUM($G327:$Q327))/($D327-COUNT($G327:$Q327))))))","v":-3.6760618615337422E-2},{"$f":"-IF($D327=0,0,IF(AB$275>($C327+$D327),$E327+SUM($G327:AA327),IF(SUM($E327,$G327:AA327)<0,$E327+SUM($G327:AA327),IF(SUM($E327,$G327:AA327)=0,0,($E327+SUM($G327:$Q327))/($D327-COUNT($G327:$Q327))))))","v":-3.6760618615337422E-2},{"$f":"-IF($D327=0,0,IF(AC$275>($C327+$D327),$E327+SUM($G327:AB327),IF(SUM($E327,$G327:AB327)<0,$E327+SUM($G327:AB327),IF(SUM($E327,$G327:AB327)=0,0,($E327+SUM($G327:$Q327))/($D327-COUNT($G327:$Q327))))))","v":-3.6760618615337422E-2},{"$f":"-IF($D327=0,0,IF(AD$275>($C327+$D327),$E327+SUM($G327:AC327),IF(SUM($E327,$G327:AC327)<0,$E327+SUM($G327:AC327),IF(SUM($E327,$G327:AC327)=0,0,($E327+SUM($G327:$Q327))/($D327-COUNT($G327:$Q327))))))","v":-3.6760618615337422E-2},{"$f":"-IF($D327=0,0,IF(AE$275>($C327+$D327),$E327+SUM($G327:AD327),IF(SUM($E327,$G327:AD327)<0,$E327+SUM($G327:AD327),IF(SUM($E327,$G327:AD327)=0,0,($E327+SUM($G327:$Q327))/($D327-COUNT($G327:$Q327))))))","v":-3.6760618615337422E-2},{"$f":"-IF($D327=0,0,IF(AF$275>($C327+$D327),$E327+SUM($G327:AE327),IF(SUM($E327,$G327:AE327)<0,$E327+SUM($G327:AE327),IF(SUM($E327,$G327:AE327)=0,0,($E327+SUM($G327:$Q327))/($D327-COUNT($G327:$Q327))))))","v":-3.6760618615337422E-2}]
[null,null,2027,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C328,$G$193:$AF$193,0))","v":4.4753312618460708},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C328,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D328=0,0,IF(AB$275>($C328+$D328),$E328+SUM($G328:AA328),IF(SUM($E328,$G328:AA328)<0,$E328+SUM($G328:AA328),IF(SUM($E328,$G328:AA328)=0,0,($E328+SUM($G328:$Q328))/($D328-COUNT($G328:$Q328))))))","v":-7.4588854364101176E-2},{"$f":"-IF($D328=0,0,IF(AC$275>($C328+$D328),$E328+SUM($G328:AB328),IF(SUM($E328,$G328:AB328)<0,$E328+SUM($G328:AB328),IF(SUM($E328,$G328:AB328)=0,0,($E328+SUM($G328:$Q328))/($D328-COUNT($G328:$Q328))))))","v":-7.4588854364101176E-2},{"$f":"-IF($D328=0,0,IF(AD$275>($C328+$D328),$E328+SUM($G328:AC328),IF(SUM($E328,$G328:AC328)<0,$E328+SUM($G328:AC328),IF(SUM($E328,$G328:AC328)=0,0,($E328+SUM($G328:$Q328))/($D328-COUNT($G328:$Q328))))))","v":-7.4588854364101176E-2},{"$f":"-IF($D328=0,0,IF(AE$275>($C328+$D328),$E328+SUM($G328:AD328),IF(SUM($E328,$G328:AD328)<0,$E328+SUM($G328:AD328),IF(SUM($E328,$G328:AD328)=0,0,($E328+SUM($G328:$Q328))/($D328-COUNT($G328:$Q328))))))","v":-7.4588854364101176E-2},{"$f":"-IF($D328=0,0,IF(AF$275>($C328+$D328),$E328+SUM($G328:AE328),IF(SUM($E328,$G328:AE328)<0,$E328+SUM($G328:AE328),IF(SUM($E328,$G328:AE328)=0,0,($E328+SUM($G328:$Q328))/($D328-COUNT($G328:$Q328))))))","v":-7.4588854364101176E-2}]
[null,null,2028,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C329,$G$193:$AF$193,0))","v":2.1152434728022178},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C329,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D329=0,0,IF(AC$275>($C329+$D329),$E329+SUM($G329:AB329),IF(SUM($E329,$G329:AB329)<0,$E329+SUM($G329:AB329),IF(SUM($E329,$G329:AB329)=0,0,($E329+SUM($G329:$Q329))/($D329-COUNT($G329:$Q329))))))","v":-3.5254057880036965E-2},{"$f":"-IF($D329=0,0,IF(AD$275>($C329+$D329),$E329+SUM($G329:AC329),IF(SUM($E329,$G329:AC329)<0,$E329+SUM($G329:AC329),IF(SUM($E329,$G329:AC329)=0,0,($E329+SUM($G329:$Q329))/($D329-COUNT($G329:$Q329))))))","v":-3.5254057880036965E-2},{"$f":"-IF($D329=0,0,IF(AE$275>($C329+$D329),$E329+SUM($G329:AD329),IF(SUM($E329,$G329:AD329)<0,$E329+SUM($G329:AD329),IF(SUM($E329,$G329:AD329)=0,0,($E329+SUM($G329:$Q329))/($D329-COUNT($G329:$Q329))))))","v":-3.5254057880036965E-2},{"$f":"-IF($D329=0,0,IF(AF$275>($C329+$D329),$E329+SUM($G329:AE329),IF(SUM($E329,$G329:AE329)<0,$E329+SUM($G329:AE329),IF(SUM($E329,$G329:AE329)=0,0,($E329+SUM($G329:$Q329))/($D329-COUNT($G329:$Q329))))))","v":-3.5254057880036965E-2}]
[null,null,2029,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C330,$G$193:$AF$193,0))","v":2.1152434728022178},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C330,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D330=0,0,IF(AD$275>($C330+$D330),$E330+SUM($G330:AC330),IF(SUM($E330,$G330:AC330)<0,$E330+SUM($G330:AC330),IF(SUM($E330,$G330:AC330)=0,0,($E330+SUM($G330:$Q330))/($D330-COUNT($G330:$Q330))))))","v":-3.5254057880036965E-2},{"$f":"-IF($D330=0,0,IF(AE$275>($C330+$D330),$E330+SUM($G330:AD330),IF(SUM($E330,$G330:AD330)<0,$E330+SUM($G330:AD330),IF(SUM($E330,$G330:AD330)=0,0,($E330+SUM($G330:$Q330))/($D330-COUNT($G330:$Q330))))))","v":-3.5254057880036965E-2},{"$f":"-IF($D330=0,0,IF(AF$275>($C330+$D330),$E330+SUM($G330:AE330),IF(SUM($E330,$G330:AE330)<0,$E330+SUM($G330:AE330),IF(SUM($E330,$G330:AE330)=0,0,($E330+SUM($G330:$Q330))/($D330-COUNT($G330:$Q330))))))","v":-3.5254057880036965E-2}]
[null,null,2030,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C331,$G$193:$AF$193,0))","v":2.1152434728022178},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C331,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D331=0,0,IF(AE$275>($C331+$D331),$E331+SUM($G331:AD331),IF(SUM($E331,$G331:AD331)<0,$E331+SUM($G331:AD331),IF(SUM($E331,$G331:AD331)=0,0,($E331+SUM($G331:$Q331))/($D331-COUNT($G331:$Q331))))))","v":-3.5254057880036965E-2},{"$f":"-IF($D331=0,0,IF(AF$275>($C331+$D331),$E331+SUM($G331:AE331),IF(SUM($E331,$G331:AE331)<0,$E331+SUM($G331:AE331),IF(SUM($E331,$G331:AE331)=0,0,($E331+SUM($G331:$Q331))/($D331-COUNT($G331:$Q331))))))","v":-3.5254057880036965E-2}]
[null,null,2031,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C332,$G$193:$AF$193,0))","v":2.1152434728022178},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C332,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D332=0,0,IF(AF$275>($C332+$D332),$E332+SUM($G332:AE332),IF(SUM($E332,$G332:AE332)<0,$E332+SUM($G332:AE332),IF(SUM($E332,$G332:AE332)=0,0,($E332+SUM($G332:$Q332))/($D332-COUNT($G332:$Q332))))))","v":-3.5254057880036965E-2}]
[null,null,2032,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":60},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C333,$G$193:$AF$193,0))","v":2.1152434728022178},{"$f":"INDEX($G$243:$AF$255,MATCH(B306,$B$243:$B$255,0),MATCH(C333,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E308:E333)-SUM(G212:AF212),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G307:G333)","v":-11.398580892254422},{"$f":"SUM(H307:H333)","v":-13.095087001600875},-14.777031073865365,-16.782221662508512,-19.015752861702843,-23.48729377010212,-18.851363311937391,-19.160008371744798,-19.600877083025974,-19.830732410602462,-20.075368355644155,-19.516556033473126,-19.567265888025336,-19.613573252546381,-19.632834058801706,-19.653710880046287,-19.670511272876222,-19.751644715064042,-19.866707331532805,-19.912126277189298,-19.948886895804634,-20.023475750168735,-20.058729808048774,-20.093983865928813,-20.129237923808851,-20.16449198168889]
[]
[null,"Transmission wood poles","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":20.9},{"$f":"VLOOKUP(B336,$B$177:$F$189,5,FALSE)","v":222.67912940462841},null,{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-10.65450379926452},{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-10.65450379926452},{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-10.654503799264518},{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-10.654503799264521},{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-10.654503799264521},{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":-10.654503799264521},{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-10.654503799264518},{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":-10.654503799264516},{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":-10.654503799264516},{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":-10.654503799264516},{"$f":"IF($D337=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B336,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":-10.654503799264514},{"$f":"-IF($D337=0,0,IF(R$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-R$275+1)))","v":-10.654503799264418},{"$f":"-IF($D337=0,0,IF(S$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-S$275+1)))","v":-10.654503799264418},{"$f":"-IF($D337=0,0,IF(T$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-T$275+1)))","v":-10.65450379926442},{"$f":"-IF($D337=0,0,IF(U$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-U$275+1)))","v":-10.65450379926442},{"$f":"-IF($D337=0,0,IF(V$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-V$275+1)))","v":-10.65450379926442},{"$f":"-IF($D337=0,0,IF(W$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-W$275+1)))","v":-10.65450379926442},{"$f":"-IF($D337=0,0,IF(X$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-X$275+1)))","v":-10.65450379926442},{"$f":"-IF($D337=0,0,IF(Y$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-Y$275+1)))","v":-10.65450379926442},{"$f":"-IF($D337=0,0,IF(Z$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-Z$275+1)))","v":-10.654503799264422},{"$f":"-IF($D337=0,0,IF(AA$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-AA$275+1)))","v":-9.5890534193389492},{"$f":"-IF($D337=0,0,IF(AB$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-AB$275+1)))","v":0},{"$f":"-IF($D337=0,0,IF(AC$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-AC$275+1)))","v":0},{"$f":"-IF($D337=0,0,IF(AD$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-AD$275+1)))","v":0},{"$f":"-IF($D337=0,0,IF(AE$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-AE$275+1)))","v":0},{"$f":"-IF($D337=0,0,IF(AF$275>($C337+$D337),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C337,$D337)-AF$275+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C338,$G$193:$AF$193,0))","v":15.893621228909577},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C338,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B336,Tx_Inputs!$B$491:$B$503,0),MATCH($C338+1,Tx_Inputs!$E$422:$AD$422))","v":-0.13613966611340561},{"$f":"H338","v":-0.13613966611340561},{"$f":"-IF($D338=0,0,IF(J$275>($C338+$D338),$E338+SUM($G338:I338),SUM($E338:$I338)/($D338-2)))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(K$275>($C338+$D338),$E338+SUM($G338:J338),SUM($E338:$I338)/($D338-2)))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(L$275>($C338+$D338),$E338+SUM($G338:K338),SUM($E338:$I338)/($D338-2)))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(M$275>($C338+$D338),$E338+SUM($G338:L338),SUM($E338:$I338)/($D338-2)))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(N$275>($C338+$D338),$E338+SUM($G338:M338),SUM($E338:$I338)/($D338-2)))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(O$275>($C338+$D338),$E338+SUM($G338:N338),SUM($E338:$I338)/($D338-2)))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(P$275>($C338+$D338),$E338+SUM($G338:O338),SUM($E338:$I338)/($D338-2)))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(Q$275>($C338+$D338),$E338+SUM($G338:P338),SUM($E338:$I338)/($D338-2)))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(R$275>($C338+$D338),$E338+SUM($G338:Q338),IF(SUM($E338,$G338:Q338)<0,$E338+SUM($G338:Q338),IF(SUM($E338,$G338:Q338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(S$275>($C338+$D338),$E338+SUM($G338:R338),IF(SUM($E338,$G338:R338)<0,$E338+SUM($G338:R338),IF(SUM($E338,$G338:R338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(T$275>($C338+$D338),$E338+SUM($G338:S338),IF(SUM($E338,$G338:S338)<0,$E338+SUM($G338:S338),IF(SUM($E338,$G338:S338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(U$275>($C338+$D338),$E338+SUM($G338:T338),IF(SUM($E338,$G338:T338)<0,$E338+SUM($G338:T338),IF(SUM($E338,$G338:T338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(V$275>($C338+$D338),$E338+SUM($G338:U338),IF(SUM($E338,$G338:U338)<0,$E338+SUM($G338:U338),IF(SUM($E338,$G338:U338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(W$275>($C338+$D338),$E338+SUM($G338:V338),IF(SUM($E338,$G338:V338)<0,$E338+SUM($G338:V338),IF(SUM($E338,$G338:V338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(X$275>($C338+$D338),$E338+SUM($G338:W338),IF(SUM($E338,$G338:W338)<0,$E338+SUM($G338:W338),IF(SUM($E338,$G338:W338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(Y$275>($C338+$D338),$E338+SUM($G338:X338),IF(SUM($E338,$G338:X338)<0,$E338+SUM($G338:X338),IF(SUM($E338,$G338:X338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(Z$275>($C338+$D338),$E338+SUM($G338:Y338),IF(SUM($E338,$G338:Y338)<0,$E338+SUM($G338:Y338),IF(SUM($E338,$G338:Y338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(AA$275>($C338+$D338),$E338+SUM($G338:Z338),IF(SUM($E338,$G338:Z338)<0,$E338+SUM($G338:Z338),IF(SUM($E338,$G338:Z338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(AB$275>($C338+$D338),$E338+SUM($G338:AA338),IF(SUM($E338,$G338:AA338)<0,$E338+SUM($G338:AA338),IF(SUM($E338,$G338:AA338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(AC$275>($C338+$D338),$E338+SUM($G338:AB338),IF(SUM($E338,$G338:AB338)<0,$E338+SUM($G338:AB338),IF(SUM($E338,$G338:AB338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(AD$275>($C338+$D338),$E338+SUM($G338:AC338),IF(SUM($E338,$G338:AC338)<0,$E338+SUM($G338:AC338),IF(SUM($E338,$G338:AC338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(AE$275>($C338+$D338),$E338+SUM($G338:AD338),IF(SUM($E338,$G338:AD338)<0,$E338+SUM($G338:AD338),IF(SUM($E338,$G338:AD338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756},{"$f":"-IF($D338=0,0,IF(AF$275>($C338+$D338),$E338+SUM($G338:AE338),IF(SUM($E338,$G338:AE338)<0,$E338+SUM($G338:AE338),IF(SUM($E338,$G338:AE338)=0,0,($E338+SUM($G338:$Q338))/($D338-COUNT($G338:$Q338))))))","v":-0.36328702085308756}]
[null,null,2008,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C339,$G$193:$AF$193,0))","v":15.116210868644096},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C339,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B336,Tx_Inputs!$B$491:$B$503,0),MATCH($C339+1,Tx_Inputs!$E$422:$AD$422))","v":-0.16912680336896044},{"$f":"-IF($D339=0,0,IF(J$275>($C339+$D339),$E339+SUM($G339:I339),SUM($E339:$I339)/($D339-1)))","v":-0.33970645602898036},{"$f":"-IF($D339=0,0,IF(K$275>($C339+$D339),$E339+SUM($G339:J339),SUM($E339:$I339)/($D339-1)))","v":-0.33970645602898036},{"$f":"-IF($D339=0,0,IF(L$275>($C339+$D339),$E339+SUM($G339:K339),SUM($E339:$I339)/($D339-1)))","v":-0.33970645602898036},{"$f":"-IF($D339=0,0,IF(M$275>($C339+$D339),$E339+SUM($G339:L339),SUM($E339:$I339)/($D339-1)))","v":-0.33970645602898036},{"$f":"-IF($D339=0,0,IF(N$275>($C339+$D339),$E339+SUM($G339:M339),SUM($E339:$I339)/($D339-1)))","v":-0.33970645602898036},{"$f":"-IF($D339=0,0,IF(O$275>($C339+$D339),$E339+SUM($G339:N339),SUM($E339:$I339)/($D339-1)))","v":-0.33970645602898036},{"$f":"-IF($D339=0,0,IF(P$275>($C339+$D339),$E339+SUM($G339:O339),SUM($E339:$I339)/($D339-1)))","v":-0.33970645602898036},{"$f":"-IF($D339=0,0,IF(Q$275>($C339+$D339),$E339+SUM($G339:P339),SUM($E339:$I339)/($D339-1)))","v":-0.33970645602898036},{"$f":"-IF($D339=0,0,IF(R$275>($C339+$D339),$E339+SUM($G339:Q339),IF(SUM($E339,$G339:Q339)<0,$E339+SUM($G339:Q339),IF(SUM($E339,$G339:Q339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(S$275>($C339+$D339),$E339+SUM($G339:R339),IF(SUM($E339,$G339:R339)<0,$E339+SUM($G339:R339),IF(SUM($E339,$G339:R339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(T$275>($C339+$D339),$E339+SUM($G339:S339),IF(SUM($E339,$G339:S339)<0,$E339+SUM($G339:S339),IF(SUM($E339,$G339:S339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(U$275>($C339+$D339),$E339+SUM($G339:T339),IF(SUM($E339,$G339:T339)<0,$E339+SUM($G339:T339),IF(SUM($E339,$G339:T339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(V$275>($C339+$D339),$E339+SUM($G339:U339),IF(SUM($E339,$G339:U339)<0,$E339+SUM($G339:U339),IF(SUM($E339,$G339:U339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(W$275>($C339+$D339),$E339+SUM($G339:V339),IF(SUM($E339,$G339:V339)<0,$E339+SUM($G339:V339),IF(SUM($E339,$G339:V339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(X$275>($C339+$D339),$E339+SUM($G339:W339),IF(SUM($E339,$G339:W339)<0,$E339+SUM($G339:W339),IF(SUM($E339,$G339:W339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(Y$275>($C339+$D339),$E339+SUM($G339:X339),IF(SUM($E339,$G339:X339)<0,$E339+SUM($G339:X339),IF(SUM($E339,$G339:X339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(Z$275>($C339+$D339),$E339+SUM($G339:Y339),IF(SUM($E339,$G339:Y339)<0,$E339+SUM($G339:Y339),IF(SUM($E339,$G339:Y339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(AA$275>($C339+$D339),$E339+SUM($G339:Z339),IF(SUM($E339,$G339:Z339)<0,$E339+SUM($G339:Z339),IF(SUM($E339,$G339:Z339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(AB$275>($C339+$D339),$E339+SUM($G339:AA339),IF(SUM($E339,$G339:AA339)<0,$E339+SUM($G339:AA339),IF(SUM($E339,$G339:AA339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(AC$275>($C339+$D339),$E339+SUM($G339:AB339),IF(SUM($E339,$G339:AB339)<0,$E339+SUM($G339:AB339),IF(SUM($E339,$G339:AB339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(AD$275>($C339+$D339),$E339+SUM($G339:AC339),IF(SUM($E339,$G339:AC339)<0,$E339+SUM($G339:AC339),IF(SUM($E339,$G339:AC339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(AE$275>($C339+$D339),$E339+SUM($G339:AD339),IF(SUM($E339,$G339:AD339)<0,$E339+SUM($G339:AD339),IF(SUM($E339,$G339:AD339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031},{"$f":"-IF($D339=0,0,IF(AF$275>($C339+$D339),$E339+SUM($G339:AE339),IF(SUM($E339,$G339:AE339)<0,$E339+SUM($G339:AE339),IF(SUM($E339,$G339:AE339)=0,0,($E339+SUM($G339:$Q339))/($D339-COUNT($G339:$Q339))))))","v":-0.33970645602898031}]
[null,null,2009,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C340,$G$193:$AF$193,0))","v":18.589733687371979},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C340,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B336,Tx_Inputs!$B$491:$B$503,0),MATCH($C340+1,Tx_Inputs!$E$422:$AD$422))","v":-0.41310519305271065},{"$f":"J340","v":-0.41310519305271065},{"$f":"K340","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(M$275>($C340+$D340),$E340+SUM($G340:L340),SUM($E340:$L340)/($D340-3)))","v":-0.4131051930527106},{"$f":"-IF($D340=0,0,IF(N$275>($C340+$D340),$E340+SUM($G340:M340),SUM($E340:$L340)/($D340-3)))","v":-0.4131051930527106},{"$f":"-IF($D340=0,0,IF(O$275>($C340+$D340),$E340+SUM($G340:N340),SUM($E340:$L340)/($D340-3)))","v":-0.4131051930527106},{"$f":"-IF($D340=0,0,IF(P$275>($C340+$D340),$E340+SUM($G340:O340),SUM($E340:$L340)/($D340-3)))","v":-0.4131051930527106},{"$f":"-IF($D340=0,0,IF(Q$275>($C340+$D340),$E340+SUM($G340:P340),SUM($E340:$L340)/($D340-3)))","v":-0.4131051930527106},{"$f":"-IF($D340=0,0,IF(R$275>($C340+$D340),$E340+SUM($G340:Q340),IF(SUM($E340,$G340:Q340)<0,$E340+SUM($G340:Q340),IF(SUM($E340,$G340:Q340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(S$275>($C340+$D340),$E340+SUM($G340:R340),IF(SUM($E340,$G340:R340)<0,$E340+SUM($G340:R340),IF(SUM($E340,$G340:R340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(T$275>($C340+$D340),$E340+SUM($G340:S340),IF(SUM($E340,$G340:S340)<0,$E340+SUM($G340:S340),IF(SUM($E340,$G340:S340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(U$275>($C340+$D340),$E340+SUM($G340:T340),IF(SUM($E340,$G340:T340)<0,$E340+SUM($G340:T340),IF(SUM($E340,$G340:T340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(V$275>($C340+$D340),$E340+SUM($G340:U340),IF(SUM($E340,$G340:U340)<0,$E340+SUM($G340:U340),IF(SUM($E340,$G340:U340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(W$275>($C340+$D340),$E340+SUM($G340:V340),IF(SUM($E340,$G340:V340)<0,$E340+SUM($G340:V340),IF(SUM($E340,$G340:V340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(X$275>($C340+$D340),$E340+SUM($G340:W340),IF(SUM($E340,$G340:W340)<0,$E340+SUM($G340:W340),IF(SUM($E340,$G340:W340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(Y$275>($C340+$D340),$E340+SUM($G340:X340),IF(SUM($E340,$G340:X340)<0,$E340+SUM($G340:X340),IF(SUM($E340,$G340:X340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(Z$275>($C340+$D340),$E340+SUM($G340:Y340),IF(SUM($E340,$G340:Y340)<0,$E340+SUM($G340:Y340),IF(SUM($E340,$G340:Y340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(AA$275>($C340+$D340),$E340+SUM($G340:Z340),IF(SUM($E340,$G340:Z340)<0,$E340+SUM($G340:Z340),IF(SUM($E340,$G340:Z340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(AB$275>($C340+$D340),$E340+SUM($G340:AA340),IF(SUM($E340,$G340:AA340)<0,$E340+SUM($G340:AA340),IF(SUM($E340,$G340:AA340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(AC$275>($C340+$D340),$E340+SUM($G340:AB340),IF(SUM($E340,$G340:AB340)<0,$E340+SUM($G340:AB340),IF(SUM($E340,$G340:AB340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(AD$275>($C340+$D340),$E340+SUM($G340:AC340),IF(SUM($E340,$G340:AC340)<0,$E340+SUM($G340:AC340),IF(SUM($E340,$G340:AC340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(AE$275>($C340+$D340),$E340+SUM($G340:AD340),IF(SUM($E340,$G340:AD340)<0,$E340+SUM($G340:AD340),IF(SUM($E340,$G340:AD340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065},{"$f":"-IF($D340=0,0,IF(AF$275>($C340+$D340),$E340+SUM($G340:AE340),IF(SUM($E340,$G340:AE340)<0,$E340+SUM($G340:AE340),IF(SUM($E340,$G340:AE340)=0,0,($E340+SUM($G340:$Q340))/($D340-COUNT($G340:$Q340))))))","v":-0.41310519305271065}]
[null,null,2010,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C341,$G$193:$AF$193,0))","v":14.537731705440988},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C341,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B336,Tx_Inputs!$B$491:$B$503,0),MATCH($C341+1,Tx_Inputs!$E$422:$AD$422))","v":-0.45307033305631694},{"$f":"K341","v":-0.45307033305631694},{"$f":"-IF($D341=0,0,IF(M$275>($C341+$D341),$E341+SUM($G341:L341),SUM($E341:$L341)/($D341-2)))","v":-0.31701374510065938},{"$f":"-IF($D341=0,0,IF(N$275>($C341+$D341),$E341+SUM($G341:M341),SUM($E341:$L341)/($D341-2)))","v":-0.31701374510065938},{"$f":"-IF($D341=0,0,IF(O$275>($C341+$D341),$E341+SUM($G341:N341),SUM($E341:$L341)/($D341-2)))","v":-0.31701374510065938},{"$f":"-IF($D341=0,0,IF(P$275>($C341+$D341),$E341+SUM($G341:O341),SUM($E341:$L341)/($D341-2)))","v":-0.31701374510065938},{"$f":"-IF($D341=0,0,IF(Q$275>($C341+$D341),$E341+SUM($G341:P341),SUM($E341:$L341)/($D341-2)))","v":-0.31701374510065938},{"$f":"-IF($D341=0,0,IF(R$275>($C341+$D341),$E341+SUM($G341:Q341),IF(SUM($E341,$G341:Q341)<0,$E341+SUM($G341:Q341),IF(SUM($E341,$G341:Q341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(S$275>($C341+$D341),$E341+SUM($G341:R341),IF(SUM($E341,$G341:R341)<0,$E341+SUM($G341:R341),IF(SUM($E341,$G341:R341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(T$275>($C341+$D341),$E341+SUM($G341:S341),IF(SUM($E341,$G341:S341)<0,$E341+SUM($G341:S341),IF(SUM($E341,$G341:S341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(U$275>($C341+$D341),$E341+SUM($G341:T341),IF(SUM($E341,$G341:T341)<0,$E341+SUM($G341:T341),IF(SUM($E341,$G341:T341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(V$275>($C341+$D341),$E341+SUM($G341:U341),IF(SUM($E341,$G341:U341)<0,$E341+SUM($G341:U341),IF(SUM($E341,$G341:U341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(W$275>($C341+$D341),$E341+SUM($G341:V341),IF(SUM($E341,$G341:V341)<0,$E341+SUM($G341:V341),IF(SUM($E341,$G341:V341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(X$275>($C341+$D341),$E341+SUM($G341:W341),IF(SUM($E341,$G341:W341)<0,$E341+SUM($G341:W341),IF(SUM($E341,$G341:W341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(Y$275>($C341+$D341),$E341+SUM($G341:X341),IF(SUM($E341,$G341:X341)<0,$E341+SUM($G341:X341),IF(SUM($E341,$G341:X341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(Z$275>($C341+$D341),$E341+SUM($G341:Y341),IF(SUM($E341,$G341:Y341)<0,$E341+SUM($G341:Y341),IF(SUM($E341,$G341:Y341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(AA$275>($C341+$D341),$E341+SUM($G341:Z341),IF(SUM($E341,$G341:Z341)<0,$E341+SUM($G341:Z341),IF(SUM($E341,$G341:Z341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(AB$275>($C341+$D341),$E341+SUM($G341:AA341),IF(SUM($E341,$G341:AA341)<0,$E341+SUM($G341:AA341),IF(SUM($E341,$G341:AA341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(AC$275>($C341+$D341),$E341+SUM($G341:AB341),IF(SUM($E341,$G341:AB341)<0,$E341+SUM($G341:AB341),IF(SUM($E341,$G341:AB341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(AD$275>($C341+$D341),$E341+SUM($G341:AC341),IF(SUM($E341,$G341:AC341)<0,$E341+SUM($G341:AC341),IF(SUM($E341,$G341:AC341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(AE$275>($C341+$D341),$E341+SUM($G341:AD341),IF(SUM($E341,$G341:AD341)<0,$E341+SUM($G341:AD341),IF(SUM($E341,$G341:AD341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944},{"$f":"-IF($D341=0,0,IF(AF$275>($C341+$D341),$E341+SUM($G341:AE341),IF(SUM($E341,$G341:AE341)<0,$E341+SUM($G341:AE341),IF(SUM($E341,$G341:AE341)=0,0,($E341+SUM($G341:$Q341))/($D341-COUNT($G341:$Q341))))))","v":-0.31701374510065944}]
[null,null,2011,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C342,$G$193:$AF$193,0))","v":9.7499405502309031},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C342,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B336,Tx_Inputs!$B$491:$B$503,0),MATCH($C342+1,Tx_Inputs!$E$422:$AD$422))","v":-0.64682574283770788},{"$f":"-IF($D342=0,0,IF(M$275>($C342+$D342),$E342+SUM($G342:L342),SUM($E342:$L342)/($D342-1)))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(N$275>($C342+$D342),$E342+SUM($G342:M342),SUM($E342:$L342)/($D342-1)))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(O$275>($C342+$D342),$E342+SUM($G342:N342),SUM($E342:$L342)/($D342-1)))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(P$275>($C342+$D342),$E342+SUM($G342:O342),SUM($E342:$L342)/($D342-1)))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(Q$275>($C342+$D342),$E342+SUM($G342:P342),SUM($E342:$L342)/($D342-1)))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(R$275>($C342+$D342),$E342+SUM($G342:Q342),IF(SUM($E342,$G342:Q342)<0,$E342+SUM($G342:Q342),IF(SUM($E342,$G342:Q342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(S$275>($C342+$D342),$E342+SUM($G342:R342),IF(SUM($E342,$G342:R342)<0,$E342+SUM($G342:R342),IF(SUM($E342,$G342:R342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(T$275>($C342+$D342),$E342+SUM($G342:S342),IF(SUM($E342,$G342:S342)<0,$E342+SUM($G342:S342),IF(SUM($E342,$G342:S342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(U$275>($C342+$D342),$E342+SUM($G342:T342),IF(SUM($E342,$G342:T342)<0,$E342+SUM($G342:T342),IF(SUM($E342,$G342:T342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(V$275>($C342+$D342),$E342+SUM($G342:U342),IF(SUM($E342,$G342:U342)<0,$E342+SUM($G342:U342),IF(SUM($E342,$G342:U342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(W$275>($C342+$D342),$E342+SUM($G342:V342),IF(SUM($E342,$G342:V342)<0,$E342+SUM($G342:V342),IF(SUM($E342,$G342:V342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(X$275>($C342+$D342),$E342+SUM($G342:W342),IF(SUM($E342,$G342:W342)<0,$E342+SUM($G342:W342),IF(SUM($E342,$G342:W342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(Y$275>($C342+$D342),$E342+SUM($G342:X342),IF(SUM($E342,$G342:X342)<0,$E342+SUM($G342:X342),IF(SUM($E342,$G342:X342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(Z$275>($C342+$D342),$E342+SUM($G342:Y342),IF(SUM($E342,$G342:Y342)<0,$E342+SUM($G342:Y342),IF(SUM($E342,$G342:Y342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(AA$275>($C342+$D342),$E342+SUM($G342:Z342),IF(SUM($E342,$G342:Z342)<0,$E342+SUM($G342:Z342),IF(SUM($E342,$G342:Z342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(AB$275>($C342+$D342),$E342+SUM($G342:AA342),IF(SUM($E342,$G342:AA342)<0,$E342+SUM($G342:AA342),IF(SUM($E342,$G342:AA342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(AC$275>($C342+$D342),$E342+SUM($G342:AB342),IF(SUM($E342,$G342:AB342)<0,$E342+SUM($G342:AB342),IF(SUM($E342,$G342:AB342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(AD$275>($C342+$D342),$E342+SUM($G342:AC342),IF(SUM($E342,$G342:AC342)<0,$E342+SUM($G342:AC342),IF(SUM($E342,$G342:AC342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(AE$275>($C342+$D342),$E342+SUM($G342:AD342),IF(SUM($E342,$G342:AD342)<0,$E342+SUM($G342:AD342),IF(SUM($E342,$G342:AD342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989},{"$f":"-IF($D342=0,0,IF(AF$275>($C342+$D342),$E342+SUM($G342:AE342),IF(SUM($E342,$G342:AE342)<0,$E342+SUM($G342:AE342),IF(SUM($E342,$G342:AE342)=0,0,($E342+SUM($G342:$Q342))/($D342-COUNT($G342:$Q342))))))","v":-0.20688897289529989}]
[null,null,2012,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C343,$G$193:$AF$193,0))","v":8.8891682890405068},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C343,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B336,Tx_Inputs!$B$491:$B$503,0),MATCH($C343+1,Tx_Inputs!$E$422:$AD$422))","v":-0.19753707308978902},{"$f":"M343","v":-0.19753707308978902},{"$f":"N343","v":-0.19753707308978902},{"$f":"O343","v":-0.19753707308978902},{"$f":"P343","v":-0.19753707308978902},{"$f":"-IF($D343=0,0,IF(R$275>($C343+$D343),$E343+SUM($G343:Q343),IF(SUM($E343,$G343:Q343)<0,$E343+SUM($G343:Q343),IF(SUM($E343,$G343:Q343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(S$275>($C343+$D343),$E343+SUM($G343:R343),IF(SUM($E343,$G343:R343)<0,$E343+SUM($G343:R343),IF(SUM($E343,$G343:R343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(T$275>($C343+$D343),$E343+SUM($G343:S343),IF(SUM($E343,$G343:S343)<0,$E343+SUM($G343:S343),IF(SUM($E343,$G343:S343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(U$275>($C343+$D343),$E343+SUM($G343:T343),IF(SUM($E343,$G343:T343)<0,$E343+SUM($G343:T343),IF(SUM($E343,$G343:T343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(V$275>($C343+$D343),$E343+SUM($G343:U343),IF(SUM($E343,$G343:U343)<0,$E343+SUM($G343:U343),IF(SUM($E343,$G343:U343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(W$275>($C343+$D343),$E343+SUM($G343:V343),IF(SUM($E343,$G343:V343)<0,$E343+SUM($G343:V343),IF(SUM($E343,$G343:V343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(X$275>($C343+$D343),$E343+SUM($G343:W343),IF(SUM($E343,$G343:W343)<0,$E343+SUM($G343:W343),IF(SUM($E343,$G343:W343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(Y$275>($C343+$D343),$E343+SUM($G343:X343),IF(SUM($E343,$G343:X343)<0,$E343+SUM($G343:X343),IF(SUM($E343,$G343:X343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(Z$275>($C343+$D343),$E343+SUM($G343:Y343),IF(SUM($E343,$G343:Y343)<0,$E343+SUM($G343:Y343),IF(SUM($E343,$G343:Y343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(AA$275>($C343+$D343),$E343+SUM($G343:Z343),IF(SUM($E343,$G343:Z343)<0,$E343+SUM($G343:Z343),IF(SUM($E343,$G343:Z343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(AB$275>($C343+$D343),$E343+SUM($G343:AA343),IF(SUM($E343,$G343:AA343)<0,$E343+SUM($G343:AA343),IF(SUM($E343,$G343:AA343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(AC$275>($C343+$D343),$E343+SUM($G343:AB343),IF(SUM($E343,$G343:AB343)<0,$E343+SUM($G343:AB343),IF(SUM($E343,$G343:AB343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(AD$275>($C343+$D343),$E343+SUM($G343:AC343),IF(SUM($E343,$G343:AC343)<0,$E343+SUM($G343:AC343),IF(SUM($E343,$G343:AC343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(AE$275>($C343+$D343),$E343+SUM($G343:AD343),IF(SUM($E343,$G343:AD343)<0,$E343+SUM($G343:AD343),IF(SUM($E343,$G343:AD343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904},{"$f":"-IF($D343=0,0,IF(AF$275>($C343+$D343),$E343+SUM($G343:AE343),IF(SUM($E343,$G343:AE343)<0,$E343+SUM($G343:AE343),IF(SUM($E343,$G343:AE343)=0,0,($E343+SUM($G343:$Q343))/($D343-COUNT($G343:$Q343))))))","v":-0.19753707308978904}]
[null,null,2013,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C344,$G$193:$AF$193,0))","v":28.56718618691972},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C344,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B336,Tx_Inputs!$B$491:$B$503,0),MATCH($C344+1,Tx_Inputs!$E$422:$AD$422))","v":-0.64791506673998456},{"$f":"N344","v":-0.64791506673998456},{"$f":"O344","v":-0.64791506673998456},{"$f":"P344","v":-0.64791506673998456},{"$f":"-IF($D344=0,0,IF(R$275>($C344+$D344),$E344+SUM($G344:Q344),IF(SUM($E344,$G344:Q344)<0,$E344+SUM($G344:Q344),IF(SUM($E344,$G344:Q344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(S$275>($C344+$D344),$E344+SUM($G344:R344),IF(SUM($E344,$G344:R344)<0,$E344+SUM($G344:R344),IF(SUM($E344,$G344:R344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(T$275>($C344+$D344),$E344+SUM($G344:S344),IF(SUM($E344,$G344:S344)<0,$E344+SUM($G344:S344),IF(SUM($E344,$G344:S344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(U$275>($C344+$D344),$E344+SUM($G344:T344),IF(SUM($E344,$G344:T344)<0,$E344+SUM($G344:T344),IF(SUM($E344,$G344:T344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(V$275>($C344+$D344),$E344+SUM($G344:U344),IF(SUM($E344,$G344:U344)<0,$E344+SUM($G344:U344),IF(SUM($E344,$G344:U344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(W$275>($C344+$D344),$E344+SUM($G344:V344),IF(SUM($E344,$G344:V344)<0,$E344+SUM($G344:V344),IF(SUM($E344,$G344:V344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(X$275>($C344+$D344),$E344+SUM($G344:W344),IF(SUM($E344,$G344:W344)<0,$E344+SUM($G344:W344),IF(SUM($E344,$G344:W344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(Y$275>($C344+$D344),$E344+SUM($G344:X344),IF(SUM($E344,$G344:X344)<0,$E344+SUM($G344:X344),IF(SUM($E344,$G344:X344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(Z$275>($C344+$D344),$E344+SUM($G344:Y344),IF(SUM($E344,$G344:Y344)<0,$E344+SUM($G344:Y344),IF(SUM($E344,$G344:Y344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(AA$275>($C344+$D344),$E344+SUM($G344:Z344),IF(SUM($E344,$G344:Z344)<0,$E344+SUM($G344:Z344),IF(SUM($E344,$G344:Z344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(AB$275>($C344+$D344),$E344+SUM($G344:AA344),IF(SUM($E344,$G344:AA344)<0,$E344+SUM($G344:AA344),IF(SUM($E344,$G344:AA344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(AC$275>($C344+$D344),$E344+SUM($G344:AB344),IF(SUM($E344,$G344:AB344)<0,$E344+SUM($G344:AB344),IF(SUM($E344,$G344:AB344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(AD$275>($C344+$D344),$E344+SUM($G344:AC344),IF(SUM($E344,$G344:AC344)<0,$E344+SUM($G344:AC344),IF(SUM($E344,$G344:AC344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(AE$275>($C344+$D344),$E344+SUM($G344:AD344),IF(SUM($E344,$G344:AD344)<0,$E344+SUM($G344:AD344),IF(SUM($E344,$G344:AD344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587},{"$f":"-IF($D344=0,0,IF(AF$275>($C344+$D344),$E344+SUM($G344:AE344),IF(SUM($E344,$G344:AE344)<0,$E344+SUM($G344:AE344),IF(SUM($E344,$G344:AE344)=0,0,($E344+SUM($G344:$Q344))/($D344-COUNT($G344:$Q344))))))","v":-0.63354941268194587}]
[null,null,2014,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C345,$G$193:$AF$193,0))","v":29.225881057632709},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C345,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B336,Tx_Inputs!$B$491:$B$503,0),MATCH($C345+1,Tx_Inputs!$E$422:$AD$422))","v":-0.77361107922699102},{"$f":"O345","v":-0.77361107922699102},{"$f":"P345","v":-0.77361107922699102},{"$f":"-IF($D345=0,0,IF(R$275>($C345+$D345),$E345+SUM($G345:Q345),IF(SUM($E345,$G345:Q345)<0,$E345+SUM($G345:Q345),IF(SUM($E345,$G345:Q345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(S$275>($C345+$D345),$E345+SUM($G345:R345),IF(SUM($E345,$G345:R345)<0,$E345+SUM($G345:R345),IF(SUM($E345,$G345:R345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(T$275>($C345+$D345),$E345+SUM($G345:S345),IF(SUM($E345,$G345:S345)<0,$E345+SUM($G345:S345),IF(SUM($E345,$G345:S345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(U$275>($C345+$D345),$E345+SUM($G345:T345),IF(SUM($E345,$G345:T345)<0,$E345+SUM($G345:T345),IF(SUM($E345,$G345:T345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(V$275>($C345+$D345),$E345+SUM($G345:U345),IF(SUM($E345,$G345:U345)<0,$E345+SUM($G345:U345),IF(SUM($E345,$G345:U345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(W$275>($C345+$D345),$E345+SUM($G345:V345),IF(SUM($E345,$G345:V345)<0,$E345+SUM($G345:V345),IF(SUM($E345,$G345:V345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(X$275>($C345+$D345),$E345+SUM($G345:W345),IF(SUM($E345,$G345:W345)<0,$E345+SUM($G345:W345),IF(SUM($E345,$G345:W345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(Y$275>($C345+$D345),$E345+SUM($G345:X345),IF(SUM($E345,$G345:X345)<0,$E345+SUM($G345:X345),IF(SUM($E345,$G345:X345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(Z$275>($C345+$D345),$E345+SUM($G345:Y345),IF(SUM($E345,$G345:Y345)<0,$E345+SUM($G345:Y345),IF(SUM($E345,$G345:Y345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(AA$275>($C345+$D345),$E345+SUM($G345:Z345),IF(SUM($E345,$G345:Z345)<0,$E345+SUM($G345:Z345),IF(SUM($E345,$G345:Z345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(AB$275>($C345+$D345),$E345+SUM($G345:AA345),IF(SUM($E345,$G345:AA345)<0,$E345+SUM($G345:AA345),IF(SUM($E345,$G345:AA345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(AC$275>($C345+$D345),$E345+SUM($G345:AB345),IF(SUM($E345,$G345:AB345)<0,$E345+SUM($G345:AB345),IF(SUM($E345,$G345:AB345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(AD$275>($C345+$D345),$E345+SUM($G345:AC345),IF(SUM($E345,$G345:AC345)<0,$E345+SUM($G345:AC345),IF(SUM($E345,$G345:AC345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(AE$275>($C345+$D345),$E345+SUM($G345:AD345),IF(SUM($E345,$G345:AD345)<0,$E345+SUM($G345:AD345),IF(SUM($E345,$G345:AD345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175},{"$f":"-IF($D345=0,0,IF(AF$275>($C345+$D345),$E345+SUM($G345:AE345),IF(SUM($E345,$G345:AE345)<0,$E345+SUM($G345:AE345),IF(SUM($E345,$G345:AE345)=0,0,($E345+SUM($G345:$Q345))/($D345-COUNT($G345:$Q345))))))","v":-0.6405963766655175}]
[null,null,2015,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C346,$G$193:$AF$193,0))","v":30.323896305568255},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C346,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B336,Tx_Inputs!$B$491:$B$503,0),MATCH($C346+1,Tx_Inputs!$E$422:$AD$422))","v":-0.74436956605822857},{"$f":"P346","v":-0.74436956605822857},{"$f":"-IF($D346=0,0,IF(R$275>($C346+$D346),$E346+SUM($G346:Q346),IF(SUM($E346,$G346:Q346)<0,$E346+SUM($G346:Q346),IF(SUM($E346,$G346:Q346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(S$275>($C346+$D346),$E346+SUM($G346:R346),IF(SUM($E346,$G346:R346)<0,$E346+SUM($G346:R346),IF(SUM($E346,$G346:R346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(T$275>($C346+$D346),$E346+SUM($G346:S346),IF(SUM($E346,$G346:S346)<0,$E346+SUM($G346:S346),IF(SUM($E346,$G346:S346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(U$275>($C346+$D346),$E346+SUM($G346:T346),IF(SUM($E346,$G346:T346)<0,$E346+SUM($G346:T346),IF(SUM($E346,$G346:T346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(V$275>($C346+$D346),$E346+SUM($G346:U346),IF(SUM($E346,$G346:U346)<0,$E346+SUM($G346:U346),IF(SUM($E346,$G346:U346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(W$275>($C346+$D346),$E346+SUM($G346:V346),IF(SUM($E346,$G346:V346)<0,$E346+SUM($G346:V346),IF(SUM($E346,$G346:V346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(X$275>($C346+$D346),$E346+SUM($G346:W346),IF(SUM($E346,$G346:W346)<0,$E346+SUM($G346:W346),IF(SUM($E346,$G346:W346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(Y$275>($C346+$D346),$E346+SUM($G346:X346),IF(SUM($E346,$G346:X346)<0,$E346+SUM($G346:X346),IF(SUM($E346,$G346:X346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(Z$275>($C346+$D346),$E346+SUM($G346:Y346),IF(SUM($E346,$G346:Y346)<0,$E346+SUM($G346:Y346),IF(SUM($E346,$G346:Y346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(AA$275>($C346+$D346),$E346+SUM($G346:Z346),IF(SUM($E346,$G346:Z346)<0,$E346+SUM($G346:Z346),IF(SUM($E346,$G346:Z346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(AB$275>($C346+$D346),$E346+SUM($G346:AA346),IF(SUM($E346,$G346:AA346)<0,$E346+SUM($G346:AA346),IF(SUM($E346,$G346:AA346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(AC$275>($C346+$D346),$E346+SUM($G346:AB346),IF(SUM($E346,$G346:AB346)<0,$E346+SUM($G346:AB346),IF(SUM($E346,$G346:AB346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(AD$275>($C346+$D346),$E346+SUM($G346:AC346),IF(SUM($E346,$G346:AC346)<0,$E346+SUM($G346:AC346),IF(SUM($E346,$G346:AC346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(AE$275>($C346+$D346),$E346+SUM($G346:AD346),IF(SUM($E346,$G346:AD346)<0,$E346+SUM($G346:AD346),IF(SUM($E346,$G346:AD346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064},{"$f":"-IF($D346=0,0,IF(AF$275>($C346+$D346),$E346+SUM($G346:AE346),IF(SUM($E346,$G346:AE346)<0,$E346+SUM($G346:AE346),IF(SUM($E346,$G346:AE346)=0,0,($E346+SUM($G346:$Q346))/($D346-COUNT($G346:$Q346))))))","v":-0.67058505054539064}]
[null,null,2016,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C347,$G$193:$AF$193,0))","v":23.924690196179146},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C347,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B336,Tx_Inputs!$B$491:$B$503,0),MATCH($C347+1,Tx_Inputs!$E$422:$AD$422))","v":-0.89074425149456593},{"$f":"-IF($D347=0,0,IF(R$275>($C347+$D347),$E347+SUM($G347:Q347),IF(SUM($E347,$G347:Q347)<0,$E347+SUM($G347:Q347),IF(SUM($E347,$G347:Q347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(S$275>($C347+$D347),$E347+SUM($G347:R347),IF(SUM($E347,$G347:R347)<0,$E347+SUM($G347:R347),IF(SUM($E347,$G347:R347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(T$275>($C347+$D347),$E347+SUM($G347:S347),IF(SUM($E347,$G347:S347)<0,$E347+SUM($G347:S347),IF(SUM($E347,$G347:S347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(U$275>($C347+$D347),$E347+SUM($G347:T347),IF(SUM($E347,$G347:T347)<0,$E347+SUM($G347:T347),IF(SUM($E347,$G347:T347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(V$275>($C347+$D347),$E347+SUM($G347:U347),IF(SUM($E347,$G347:U347)<0,$E347+SUM($G347:U347),IF(SUM($E347,$G347:U347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(W$275>($C347+$D347),$E347+SUM($G347:V347),IF(SUM($E347,$G347:V347)<0,$E347+SUM($G347:V347),IF(SUM($E347,$G347:V347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(X$275>($C347+$D347),$E347+SUM($G347:W347),IF(SUM($E347,$G347:W347)<0,$E347+SUM($G347:W347),IF(SUM($E347,$G347:W347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(Y$275>($C347+$D347),$E347+SUM($G347:X347),IF(SUM($E347,$G347:X347)<0,$E347+SUM($G347:X347),IF(SUM($E347,$G347:X347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(Z$275>($C347+$D347),$E347+SUM($G347:Y347),IF(SUM($E347,$G347:Y347)<0,$E347+SUM($G347:Y347),IF(SUM($E347,$G347:Y347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(AA$275>($C347+$D347),$E347+SUM($G347:Z347),IF(SUM($E347,$G347:Z347)<0,$E347+SUM($G347:Z347),IF(SUM($E347,$G347:Z347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(AB$275>($C347+$D347),$E347+SUM($G347:AA347),IF(SUM($E347,$G347:AA347)<0,$E347+SUM($G347:AA347),IF(SUM($E347,$G347:AA347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(AC$275>($C347+$D347),$E347+SUM($G347:AB347),IF(SUM($E347,$G347:AB347)<0,$E347+SUM($G347:AB347),IF(SUM($E347,$G347:AB347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(AD$275>($C347+$D347),$E347+SUM($G347:AC347),IF(SUM($E347,$G347:AC347)<0,$E347+SUM($G347:AC347),IF(SUM($E347,$G347:AC347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(AE$275>($C347+$D347),$E347+SUM($G347:AD347),IF(SUM($E347,$G347:AD347)<0,$E347+SUM($G347:AD347),IF(SUM($E347,$G347:AD347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404},{"$f":"-IF($D347=0,0,IF(AF$275>($C347+$D347),$E347+SUM($G347:AE347),IF(SUM($E347,$G347:AE347)<0,$E347+SUM($G347:AE347),IF(SUM($E347,$G347:AE347)=0,0,($E347+SUM($G347:$Q347))/($D347-COUNT($G347:$Q347))))))","v":-0.52349877147010404}]
[null,null,2017,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C348,$G$193:$AF$193,0))","v":22.422104006087398},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C348,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D348=0,0,IF(R$275>($C348+$D348),$E348+SUM($G348:Q348),IF(SUM($E348,$G348:Q348)<0,$E348+SUM($G348:Q348),IF(SUM($E348,$G348:Q348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(S$275>($C348+$D348),$E348+SUM($G348:R348),IF(SUM($E348,$G348:R348)<0,$E348+SUM($G348:R348),IF(SUM($E348,$G348:R348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(T$275>($C348+$D348),$E348+SUM($G348:S348),IF(SUM($E348,$G348:S348)<0,$E348+SUM($G348:S348),IF(SUM($E348,$G348:S348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(U$275>($C348+$D348),$E348+SUM($G348:T348),IF(SUM($E348,$G348:T348)<0,$E348+SUM($G348:T348),IF(SUM($E348,$G348:T348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(V$275>($C348+$D348),$E348+SUM($G348:U348),IF(SUM($E348,$G348:U348)<0,$E348+SUM($G348:U348),IF(SUM($E348,$G348:U348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(W$275>($C348+$D348),$E348+SUM($G348:V348),IF(SUM($E348,$G348:V348)<0,$E348+SUM($G348:V348),IF(SUM($E348,$G348:V348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(X$275>($C348+$D348),$E348+SUM($G348:W348),IF(SUM($E348,$G348:W348)<0,$E348+SUM($G348:W348),IF(SUM($E348,$G348:W348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(Y$275>($C348+$D348),$E348+SUM($G348:X348),IF(SUM($E348,$G348:X348)<0,$E348+SUM($G348:X348),IF(SUM($E348,$G348:X348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(Z$275>($C348+$D348),$E348+SUM($G348:Y348),IF(SUM($E348,$G348:Y348)<0,$E348+SUM($G348:Y348),IF(SUM($E348,$G348:Y348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(AA$275>($C348+$D348),$E348+SUM($G348:Z348),IF(SUM($E348,$G348:Z348)<0,$E348+SUM($G348:Z348),IF(SUM($E348,$G348:Z348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(AB$275>($C348+$D348),$E348+SUM($G348:AA348),IF(SUM($E348,$G348:AA348)<0,$E348+SUM($G348:AA348),IF(SUM($E348,$G348:AA348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(AC$275>($C348+$D348),$E348+SUM($G348:AB348),IF(SUM($E348,$G348:AB348)<0,$E348+SUM($G348:AB348),IF(SUM($E348,$G348:AB348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(AD$275>($C348+$D348),$E348+SUM($G348:AC348),IF(SUM($E348,$G348:AC348)<0,$E348+SUM($G348:AC348),IF(SUM($E348,$G348:AC348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(AE$275>($C348+$D348),$E348+SUM($G348:AD348),IF(SUM($E348,$G348:AD348)<0,$E348+SUM($G348:AD348),IF(SUM($E348,$G348:AD348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533},{"$f":"-IF($D348=0,0,IF(AF$275>($C348+$D348),$E348+SUM($G348:AE348),IF(SUM($E348,$G348:AE348)<0,$E348+SUM($G348:AE348),IF(SUM($E348,$G348:AE348)=0,0,($E348+SUM($G348:$Q348))/($D348-COUNT($G348:$Q348))))))","v":-0.4982689779130533}]
[null,null,2018,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C349,$G$193:$AF$193,0))","v":28.013798270699393},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C349,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D349=0,0,IF(S$275>($C349+$D349),$E349+SUM($G349:R349),IF(SUM($E349,$G349:R349)<0,$E349+SUM($G349:R349),IF(SUM($E349,$G349:R349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(T$275>($C349+$D349),$E349+SUM($G349:S349),IF(SUM($E349,$G349:S349)<0,$E349+SUM($G349:S349),IF(SUM($E349,$G349:S349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(U$275>($C349+$D349),$E349+SUM($G349:T349),IF(SUM($E349,$G349:T349)<0,$E349+SUM($G349:T349),IF(SUM($E349,$G349:T349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(V$275>($C349+$D349),$E349+SUM($G349:U349),IF(SUM($E349,$G349:U349)<0,$E349+SUM($G349:U349),IF(SUM($E349,$G349:U349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(W$275>($C349+$D349),$E349+SUM($G349:V349),IF(SUM($E349,$G349:V349)<0,$E349+SUM($G349:V349),IF(SUM($E349,$G349:V349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(X$275>($C349+$D349),$E349+SUM($G349:W349),IF(SUM($E349,$G349:W349)<0,$E349+SUM($G349:W349),IF(SUM($E349,$G349:W349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(Y$275>($C349+$D349),$E349+SUM($G349:X349),IF(SUM($E349,$G349:X349)<0,$E349+SUM($G349:X349),IF(SUM($E349,$G349:X349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(Z$275>($C349+$D349),$E349+SUM($G349:Y349),IF(SUM($E349,$G349:Y349)<0,$E349+SUM($G349:Y349),IF(SUM($E349,$G349:Y349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(AA$275>($C349+$D349),$E349+SUM($G349:Z349),IF(SUM($E349,$G349:Z349)<0,$E349+SUM($G349:Z349),IF(SUM($E349,$G349:Z349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(AB$275>($C349+$D349),$E349+SUM($G349:AA349),IF(SUM($E349,$G349:AA349)<0,$E349+SUM($G349:AA349),IF(SUM($E349,$G349:AA349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(AC$275>($C349+$D349),$E349+SUM($G349:AB349),IF(SUM($E349,$G349:AB349)<0,$E349+SUM($G349:AB349),IF(SUM($E349,$G349:AB349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(AD$275>($C349+$D349),$E349+SUM($G349:AC349),IF(SUM($E349,$G349:AC349)<0,$E349+SUM($G349:AC349),IF(SUM($E349,$G349:AC349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(AE$275>($C349+$D349),$E349+SUM($G349:AD349),IF(SUM($E349,$G349:AD349)<0,$E349+SUM($G349:AD349),IF(SUM($E349,$G349:AD349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652},{"$f":"-IF($D349=0,0,IF(AF$275>($C349+$D349),$E349+SUM($G349:AE349),IF(SUM($E349,$G349:AE349)<0,$E349+SUM($G349:AE349),IF(SUM($E349,$G349:AE349)=0,0,($E349+SUM($G349:$Q349))/($D349-COUNT($G349:$Q349))))))","v":-0.62252885045998652}]
[null,null,2019,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C350,$G$193:$AF$193,0))","v":40.643817981727103},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C350,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D350=0,0,IF(T$275>($C350+$D350),$E350+SUM($G350:S350),IF(SUM($E350,$G350:S350)<0,$E350+SUM($G350:S350),IF(SUM($E350,$G350:S350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(U$275>($C350+$D350),$E350+SUM($G350:T350),IF(SUM($E350,$G350:T350)<0,$E350+SUM($G350:T350),IF(SUM($E350,$G350:T350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(V$275>($C350+$D350),$E350+SUM($G350:U350),IF(SUM($E350,$G350:U350)<0,$E350+SUM($G350:U350),IF(SUM($E350,$G350:U350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(W$275>($C350+$D350),$E350+SUM($G350:V350),IF(SUM($E350,$G350:V350)<0,$E350+SUM($G350:V350),IF(SUM($E350,$G350:V350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(X$275>($C350+$D350),$E350+SUM($G350:W350),IF(SUM($E350,$G350:W350)<0,$E350+SUM($G350:W350),IF(SUM($E350,$G350:W350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(Y$275>($C350+$D350),$E350+SUM($G350:X350),IF(SUM($E350,$G350:X350)<0,$E350+SUM($G350:X350),IF(SUM($E350,$G350:X350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(Z$275>($C350+$D350),$E350+SUM($G350:Y350),IF(SUM($E350,$G350:Y350)<0,$E350+SUM($G350:Y350),IF(SUM($E350,$G350:Y350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(AA$275>($C350+$D350),$E350+SUM($G350:Z350),IF(SUM($E350,$G350:Z350)<0,$E350+SUM($G350:Z350),IF(SUM($E350,$G350:Z350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(AB$275>($C350+$D350),$E350+SUM($G350:AA350),IF(SUM($E350,$G350:AA350)<0,$E350+SUM($G350:AA350),IF(SUM($E350,$G350:AA350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(AC$275>($C350+$D350),$E350+SUM($G350:AB350),IF(SUM($E350,$G350:AB350)<0,$E350+SUM($G350:AB350),IF(SUM($E350,$G350:AB350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(AD$275>($C350+$D350),$E350+SUM($G350:AC350),IF(SUM($E350,$G350:AC350)<0,$E350+SUM($G350:AC350),IF(SUM($E350,$G350:AC350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(AE$275>($C350+$D350),$E350+SUM($G350:AD350),IF(SUM($E350,$G350:AD350)<0,$E350+SUM($G350:AD350),IF(SUM($E350,$G350:AD350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114},{"$f":"-IF($D350=0,0,IF(AF$275>($C350+$D350),$E350+SUM($G350:AE350),IF(SUM($E350,$G350:AE350)<0,$E350+SUM($G350:AE350),IF(SUM($E350,$G350:AE350)=0,0,($E350+SUM($G350:$Q350))/($D350-COUNT($G350:$Q350))))))","v":-0.90319595514949114}]
[null,null,2020,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C351,$G$193:$AF$193,0))","v":37.854865726794415},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C351,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D351=0,0,IF(U$275>($C351+$D351),$E351+SUM($G351:T351),IF(SUM($E351,$G351:T351)<0,$E351+SUM($G351:T351),IF(SUM($E351,$G351:T351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(V$275>($C351+$D351),$E351+SUM($G351:U351),IF(SUM($E351,$G351:U351)<0,$E351+SUM($G351:U351),IF(SUM($E351,$G351:U351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(W$275>($C351+$D351),$E351+SUM($G351:V351),IF(SUM($E351,$G351:V351)<0,$E351+SUM($G351:V351),IF(SUM($E351,$G351:V351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(X$275>($C351+$D351),$E351+SUM($G351:W351),IF(SUM($E351,$G351:W351)<0,$E351+SUM($G351:W351),IF(SUM($E351,$G351:W351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(Y$275>($C351+$D351),$E351+SUM($G351:X351),IF(SUM($E351,$G351:X351)<0,$E351+SUM($G351:X351),IF(SUM($E351,$G351:X351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(Z$275>($C351+$D351),$E351+SUM($G351:Y351),IF(SUM($E351,$G351:Y351)<0,$E351+SUM($G351:Y351),IF(SUM($E351,$G351:Y351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(AA$275>($C351+$D351),$E351+SUM($G351:Z351),IF(SUM($E351,$G351:Z351)<0,$E351+SUM($G351:Z351),IF(SUM($E351,$G351:Z351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(AB$275>($C351+$D351),$E351+SUM($G351:AA351),IF(SUM($E351,$G351:AA351)<0,$E351+SUM($G351:AA351),IF(SUM($E351,$G351:AA351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(AC$275>($C351+$D351),$E351+SUM($G351:AB351),IF(SUM($E351,$G351:AB351)<0,$E351+SUM($G351:AB351),IF(SUM($E351,$G351:AB351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(AD$275>($C351+$D351),$E351+SUM($G351:AC351),IF(SUM($E351,$G351:AC351)<0,$E351+SUM($G351:AC351),IF(SUM($E351,$G351:AC351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(AE$275>($C351+$D351),$E351+SUM($G351:AD351),IF(SUM($E351,$G351:AD351)<0,$E351+SUM($G351:AD351),IF(SUM($E351,$G351:AD351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922},{"$f":"-IF($D351=0,0,IF(AF$275>($C351+$D351),$E351+SUM($G351:AE351),IF(SUM($E351,$G351:AE351)<0,$E351+SUM($G351:AE351),IF(SUM($E351,$G351:AE351)=0,0,($E351+SUM($G351:$Q351))/($D351-COUNT($G351:$Q351))))))","v":-0.84121923837320922}]
[null,null,2021,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C352,$G$193:$AF$193,0))","v":31.819968949342122},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C352,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D352=0,0,IF(V$275>($C352+$D352),$E352+SUM($G352:U352),IF(SUM($E352,$G352:U352)<0,$E352+SUM($G352:U352),IF(SUM($E352,$G352:U352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158},{"$f":"-IF($D352=0,0,IF(W$275>($C352+$D352),$E352+SUM($G352:V352),IF(SUM($E352,$G352:V352)<0,$E352+SUM($G352:V352),IF(SUM($E352,$G352:V352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158},{"$f":"-IF($D352=0,0,IF(X$275>($C352+$D352),$E352+SUM($G352:W352),IF(SUM($E352,$G352:W352)<0,$E352+SUM($G352:W352),IF(SUM($E352,$G352:W352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158},{"$f":"-IF($D352=0,0,IF(Y$275>($C352+$D352),$E352+SUM($G352:X352),IF(SUM($E352,$G352:X352)<0,$E352+SUM($G352:X352),IF(SUM($E352,$G352:X352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158},{"$f":"-IF($D352=0,0,IF(Z$275>($C352+$D352),$E352+SUM($G352:Y352),IF(SUM($E352,$G352:Y352)<0,$E352+SUM($G352:Y352),IF(SUM($E352,$G352:Y352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158},{"$f":"-IF($D352=0,0,IF(AA$275>($C352+$D352),$E352+SUM($G352:Z352),IF(SUM($E352,$G352:Z352)<0,$E352+SUM($G352:Z352),IF(SUM($E352,$G352:Z352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158},{"$f":"-IF($D352=0,0,IF(AB$275>($C352+$D352),$E352+SUM($G352:AA352),IF(SUM($E352,$G352:AA352)<0,$E352+SUM($G352:AA352),IF(SUM($E352,$G352:AA352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158},{"$f":"-IF($D352=0,0,IF(AC$275>($C352+$D352),$E352+SUM($G352:AB352),IF(SUM($E352,$G352:AB352)<0,$E352+SUM($G352:AB352),IF(SUM($E352,$G352:AB352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158},{"$f":"-IF($D352=0,0,IF(AD$275>($C352+$D352),$E352+SUM($G352:AC352),IF(SUM($E352,$G352:AC352)<0,$E352+SUM($G352:AC352),IF(SUM($E352,$G352:AC352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158},{"$f":"-IF($D352=0,0,IF(AE$275>($C352+$D352),$E352+SUM($G352:AD352),IF(SUM($E352,$G352:AD352)<0,$E352+SUM($G352:AD352),IF(SUM($E352,$G352:AD352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158},{"$f":"-IF($D352=0,0,IF(AF$275>($C352+$D352),$E352+SUM($G352:AE352),IF(SUM($E352,$G352:AE352)<0,$E352+SUM($G352:AE352),IF(SUM($E352,$G352:AE352)=0,0,($E352+SUM($G352:$Q352))/($D352-COUNT($G352:$Q352))))))","v":-0.70711042109649158}]
[null,null,2022,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C353,$G$193:$AF$193,0))","v":32.151660780794579},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C353,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D353=0,0,IF(W$275>($C353+$D353),$E353+SUM($G353:V353),IF(SUM($E353,$G353:V353)<0,$E353+SUM($G353:V353),IF(SUM($E353,$G353:V353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-0.71448135068432395},{"$f":"-IF($D353=0,0,IF(X$275>($C353+$D353),$E353+SUM($G353:W353),IF(SUM($E353,$G353:W353)<0,$E353+SUM($G353:W353),IF(SUM($E353,$G353:W353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-0.71448135068432395},{"$f":"-IF($D353=0,0,IF(Y$275>($C353+$D353),$E353+SUM($G353:X353),IF(SUM($E353,$G353:X353)<0,$E353+SUM($G353:X353),IF(SUM($E353,$G353:X353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-0.71448135068432395},{"$f":"-IF($D353=0,0,IF(Z$275>($C353+$D353),$E353+SUM($G353:Y353),IF(SUM($E353,$G353:Y353)<0,$E353+SUM($G353:Y353),IF(SUM($E353,$G353:Y353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-0.71448135068432395},{"$f":"-IF($D353=0,0,IF(AA$275>($C353+$D353),$E353+SUM($G353:Z353),IF(SUM($E353,$G353:Z353)<0,$E353+SUM($G353:Z353),IF(SUM($E353,$G353:Z353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-0.71448135068432395},{"$f":"-IF($D353=0,0,IF(AB$275>($C353+$D353),$E353+SUM($G353:AA353),IF(SUM($E353,$G353:AA353)<0,$E353+SUM($G353:AA353),IF(SUM($E353,$G353:AA353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-0.71448135068432395},{"$f":"-IF($D353=0,0,IF(AC$275>($C353+$D353),$E353+SUM($G353:AB353),IF(SUM($E353,$G353:AB353)<0,$E353+SUM($G353:AB353),IF(SUM($E353,$G353:AB353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-0.71448135068432395},{"$f":"-IF($D353=0,0,IF(AD$275>($C353+$D353),$E353+SUM($G353:AC353),IF(SUM($E353,$G353:AC353)<0,$E353+SUM($G353:AC353),IF(SUM($E353,$G353:AC353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-0.71448135068432395},{"$f":"-IF($D353=0,0,IF(AE$275>($C353+$D353),$E353+SUM($G353:AD353),IF(SUM($E353,$G353:AD353)<0,$E353+SUM($G353:AD353),IF(SUM($E353,$G353:AD353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-0.71448135068432395},{"$f":"-IF($D353=0,0,IF(AF$275>($C353+$D353),$E353+SUM($G353:AE353),IF(SUM($E353,$G353:AE353)<0,$E353+SUM($G353:AE353),IF(SUM($E353,$G353:AE353)=0,0,($E353+SUM($G353:$Q353))/($D353-COUNT($G353:$Q353))))))","v":-0.71448135068432395}]
[null,null,2023,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C354,$G$193:$AF$193,0))","v":31.693580877104832},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C354,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D354=0,0,IF(X$275>($C354+$D354),$E354+SUM($G354:W354),IF(SUM($E354,$G354:W354)<0,$E354+SUM($G354:W354),IF(SUM($E354,$G354:W354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-0.70430179726899622},{"$f":"-IF($D354=0,0,IF(Y$275>($C354+$D354),$E354+SUM($G354:X354),IF(SUM($E354,$G354:X354)<0,$E354+SUM($G354:X354),IF(SUM($E354,$G354:X354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-0.70430179726899622},{"$f":"-IF($D354=0,0,IF(Z$275>($C354+$D354),$E354+SUM($G354:Y354),IF(SUM($E354,$G354:Y354)<0,$E354+SUM($G354:Y354),IF(SUM($E354,$G354:Y354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-0.70430179726899622},{"$f":"-IF($D354=0,0,IF(AA$275>($C354+$D354),$E354+SUM($G354:Z354),IF(SUM($E354,$G354:Z354)<0,$E354+SUM($G354:Z354),IF(SUM($E354,$G354:Z354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-0.70430179726899622},{"$f":"-IF($D354=0,0,IF(AB$275>($C354+$D354),$E354+SUM($G354:AA354),IF(SUM($E354,$G354:AA354)<0,$E354+SUM($G354:AA354),IF(SUM($E354,$G354:AA354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-0.70430179726899622},{"$f":"-IF($D354=0,0,IF(AC$275>($C354+$D354),$E354+SUM($G354:AB354),IF(SUM($E354,$G354:AB354)<0,$E354+SUM($G354:AB354),IF(SUM($E354,$G354:AB354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-0.70430179726899622},{"$f":"-IF($D354=0,0,IF(AD$275>($C354+$D354),$E354+SUM($G354:AC354),IF(SUM($E354,$G354:AC354)<0,$E354+SUM($G354:AC354),IF(SUM($E354,$G354:AC354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-0.70430179726899622},{"$f":"-IF($D354=0,0,IF(AE$275>($C354+$D354),$E354+SUM($G354:AD354),IF(SUM($E354,$G354:AD354)<0,$E354+SUM($G354:AD354),IF(SUM($E354,$G354:AD354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-0.70430179726899622},{"$f":"-IF($D354=0,0,IF(AF$275>($C354+$D354),$E354+SUM($G354:AE354),IF(SUM($E354,$G354:AE354)<0,$E354+SUM($G354:AE354),IF(SUM($E354,$G354:AE354)=0,0,($E354+SUM($G354:$Q354))/($D354-COUNT($G354:$Q354))))))","v":-0.70430179726899622}]
[null,null,2024,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C355,$G$193:$AF$193,0))","v":38.401191520287263},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C355,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D355=0,0,IF(Y$275>($C355+$D355),$E355+SUM($G355:X355),IF(SUM($E355,$G355:X355)<0,$E355+SUM($G355:X355),IF(SUM($E355,$G355:X355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-0.85335981156193919},{"$f":"-IF($D355=0,0,IF(Z$275>($C355+$D355),$E355+SUM($G355:Y355),IF(SUM($E355,$G355:Y355)<0,$E355+SUM($G355:Y355),IF(SUM($E355,$G355:Y355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-0.85335981156193919},{"$f":"-IF($D355=0,0,IF(AA$275>($C355+$D355),$E355+SUM($G355:Z355),IF(SUM($E355,$G355:Z355)<0,$E355+SUM($G355:Z355),IF(SUM($E355,$G355:Z355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-0.85335981156193919},{"$f":"-IF($D355=0,0,IF(AB$275>($C355+$D355),$E355+SUM($G355:AA355),IF(SUM($E355,$G355:AA355)<0,$E355+SUM($G355:AA355),IF(SUM($E355,$G355:AA355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-0.85335981156193919},{"$f":"-IF($D355=0,0,IF(AC$275>($C355+$D355),$E355+SUM($G355:AB355),IF(SUM($E355,$G355:AB355)<0,$E355+SUM($G355:AB355),IF(SUM($E355,$G355:AB355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-0.85335981156193919},{"$f":"-IF($D355=0,0,IF(AD$275>($C355+$D355),$E355+SUM($G355:AC355),IF(SUM($E355,$G355:AC355)<0,$E355+SUM($G355:AC355),IF(SUM($E355,$G355:AC355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-0.85335981156193919},{"$f":"-IF($D355=0,0,IF(AE$275>($C355+$D355),$E355+SUM($G355:AD355),IF(SUM($E355,$G355:AD355)<0,$E355+SUM($G355:AD355),IF(SUM($E355,$G355:AD355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-0.85335981156193919},{"$f":"-IF($D355=0,0,IF(AF$275>($C355+$D355),$E355+SUM($G355:AE355),IF(SUM($E355,$G355:AE355)<0,$E355+SUM($G355:AE355),IF(SUM($E355,$G355:AE355)=0,0,($E355+SUM($G355:$Q355))/($D355-COUNT($G355:$Q355))))))","v":-0.85335981156193919}]
[null,null,2025,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C356,$G$193:$AF$193,0))","v":34.914106807385224},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C356,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D356=0,0,IF(Z$275>($C356+$D356),$E356+SUM($G356:Y356),IF(SUM($E356,$G356:Y356)<0,$E356+SUM($G356:Y356),IF(SUM($E356,$G356:Y356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-0.77586904016411606},{"$f":"-IF($D356=0,0,IF(AA$275>($C356+$D356),$E356+SUM($G356:Z356),IF(SUM($E356,$G356:Z356)<0,$E356+SUM($G356:Z356),IF(SUM($E356,$G356:Z356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-0.77586904016411606},{"$f":"-IF($D356=0,0,IF(AB$275>($C356+$D356),$E356+SUM($G356:AA356),IF(SUM($E356,$G356:AA356)<0,$E356+SUM($G356:AA356),IF(SUM($E356,$G356:AA356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-0.77586904016411606},{"$f":"-IF($D356=0,0,IF(AC$275>($C356+$D356),$E356+SUM($G356:AB356),IF(SUM($E356,$G356:AB356)<0,$E356+SUM($G356:AB356),IF(SUM($E356,$G356:AB356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-0.77586904016411606},{"$f":"-IF($D356=0,0,IF(AD$275>($C356+$D356),$E356+SUM($G356:AC356),IF(SUM($E356,$G356:AC356)<0,$E356+SUM($G356:AC356),IF(SUM($E356,$G356:AC356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-0.77586904016411606},{"$f":"-IF($D356=0,0,IF(AE$275>($C356+$D356),$E356+SUM($G356:AD356),IF(SUM($E356,$G356:AD356)<0,$E356+SUM($G356:AD356),IF(SUM($E356,$G356:AD356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-0.77586904016411606},{"$f":"-IF($D356=0,0,IF(AF$275>($C356+$D356),$E356+SUM($G356:AE356),IF(SUM($E356,$G356:AE356)<0,$E356+SUM($G356:AE356),IF(SUM($E356,$G356:AE356)=0,0,($E356+SUM($G356:$Q356))/($D356-COUNT($G356:$Q356))))))","v":-0.77586904016411606}]
[null,null,2026,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C357,$G$193:$AF$193,0))","v":33.732920035869796},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C357,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D357=0,0,IF(AA$275>($C357+$D357),$E357+SUM($G357:Z357),IF(SUM($E357,$G357:Z357)<0,$E357+SUM($G357:Z357),IF(SUM($E357,$G357:Z357)=0,0,($E357+SUM($G357:$Q357))/($D357-COUNT($G357:$Q357))))))","v":-0.74962044524155103},{"$f":"-IF($D357=0,0,IF(AB$275>($C357+$D357),$E357+SUM($G357:AA357),IF(SUM($E357,$G357:AA357)<0,$E357+SUM($G357:AA357),IF(SUM($E357,$G357:AA357)=0,0,($E357+SUM($G357:$Q357))/($D357-COUNT($G357:$Q357))))))","v":-0.74962044524155103},{"$f":"-IF($D357=0,0,IF(AC$275>($C357+$D357),$E357+SUM($G357:AB357),IF(SUM($E357,$G357:AB357)<0,$E357+SUM($G357:AB357),IF(SUM($E357,$G357:AB357)=0,0,($E357+SUM($G357:$Q357))/($D357-COUNT($G357:$Q357))))))","v":-0.74962044524155103},{"$f":"-IF($D357=0,0,IF(AD$275>($C357+$D357),$E357+SUM($G357:AC357),IF(SUM($E357,$G357:AC357)<0,$E357+SUM($G357:AC357),IF(SUM($E357,$G357:AC357)=0,0,($E357+SUM($G357:$Q357))/($D357-COUNT($G357:$Q357))))))","v":-0.74962044524155103},{"$f":"-IF($D357=0,0,IF(AE$275>($C357+$D357),$E357+SUM($G357:AD357),IF(SUM($E357,$G357:AD357)<0,$E357+SUM($G357:AD357),IF(SUM($E357,$G357:AD357)=0,0,($E357+SUM($G357:$Q357))/($D357-COUNT($G357:$Q357))))))","v":-0.74962044524155103},{"$f":"-IF($D357=0,0,IF(AF$275>($C357+$D357),$E357+SUM($G357:AE357),IF(SUM($E357,$G357:AE357)<0,$E357+SUM($G357:AE357),IF(SUM($E357,$G357:AE357)=0,0,($E357+SUM($G357:$Q357))/($D357-COUNT($G357:$Q357))))))","v":-0.74962044524155103}]
[null,null,2027,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C358,$G$193:$AF$193,0))","v":35.682776405132209},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C358,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D358=0,0,IF(AB$275>($C358+$D358),$E358+SUM($G358:AA358),IF(SUM($E358,$G358:AA358)<0,$E358+SUM($G358:AA358),IF(SUM($E358,$G358:AA358)=0,0,($E358+SUM($G358:$Q358))/($D358-COUNT($G358:$Q358))))))","v":-0.79295058678071573},{"$f":"-IF($D358=0,0,IF(AC$275>($C358+$D358),$E358+SUM($G358:AB358),IF(SUM($E358,$G358:AB358)<0,$E358+SUM($G358:AB358),IF(SUM($E358,$G358:AB358)=0,0,($E358+SUM($G358:$Q358))/($D358-COUNT($G358:$Q358))))))","v":-0.79295058678071573},{"$f":"-IF($D358=0,0,IF(AD$275>($C358+$D358),$E358+SUM($G358:AC358),IF(SUM($E358,$G358:AC358)<0,$E358+SUM($G358:AC358),IF(SUM($E358,$G358:AC358)=0,0,($E358+SUM($G358:$Q358))/($D358-COUNT($G358:$Q358))))))","v":-0.79295058678071573},{"$f":"-IF($D358=0,0,IF(AE$275>($C358+$D358),$E358+SUM($G358:AD358),IF(SUM($E358,$G358:AD358)<0,$E358+SUM($G358:AD358),IF(SUM($E358,$G358:AD358)=0,0,($E358+SUM($G358:$Q358))/($D358-COUNT($G358:$Q358))))))","v":-0.79295058678071573},{"$f":"-IF($D358=0,0,IF(AF$275>($C358+$D358),$E358+SUM($G358:AE358),IF(SUM($E358,$G358:AE358)<0,$E358+SUM($G358:AE358),IF(SUM($E358,$G358:AE358)=0,0,($E358+SUM($G358:$Q358))/($D358-COUNT($G358:$Q358))))))","v":-0.79295058678071573}]
[null,null,2028,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C359,$G$193:$AF$193,0))","v":32.810733973399579},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C359,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D359=0,0,IF(AC$275>($C359+$D359),$E359+SUM($G359:AB359),IF(SUM($E359,$G359:AB359)<0,$E359+SUM($G359:AB359),IF(SUM($E359,$G359:AB359)=0,0,($E359+SUM($G359:$Q359))/($D359-COUNT($G359:$Q359))))))","v":-0.72912742163110178},{"$f":"-IF($D359=0,0,IF(AD$275>($C359+$D359),$E359+SUM($G359:AC359),IF(SUM($E359,$G359:AC359)<0,$E359+SUM($G359:AC359),IF(SUM($E359,$G359:AC359)=0,0,($E359+SUM($G359:$Q359))/($D359-COUNT($G359:$Q359))))))","v":-0.72912742163110178},{"$f":"-IF($D359=0,0,IF(AE$275>($C359+$D359),$E359+SUM($G359:AD359),IF(SUM($E359,$G359:AD359)<0,$E359+SUM($G359:AD359),IF(SUM($E359,$G359:AD359)=0,0,($E359+SUM($G359:$Q359))/($D359-COUNT($G359:$Q359))))))","v":-0.72912742163110178},{"$f":"-IF($D359=0,0,IF(AF$275>($C359+$D359),$E359+SUM($G359:AE359),IF(SUM($E359,$G359:AE359)<0,$E359+SUM($G359:AE359),IF(SUM($E359,$G359:AE359)=0,0,($E359+SUM($G359:$Q359))/($D359-COUNT($G359:$Q359))))))","v":-0.72912742163110178}]
[null,null,2029,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C360,$G$193:$AF$193,0))","v":32.810733973399579},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C360,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D360=0,0,IF(AD$275>($C360+$D360),$E360+SUM($G360:AC360),IF(SUM($E360,$G360:AC360)<0,$E360+SUM($G360:AC360),IF(SUM($E360,$G360:AC360)=0,0,($E360+SUM($G360:$Q360))/($D360-COUNT($G360:$Q360))))))","v":-0.72912742163110178},{"$f":"-IF($D360=0,0,IF(AE$275>($C360+$D360),$E360+SUM($G360:AD360),IF(SUM($E360,$G360:AD360)<0,$E360+SUM($G360:AD360),IF(SUM($E360,$G360:AD360)=0,0,($E360+SUM($G360:$Q360))/($D360-COUNT($G360:$Q360))))))","v":-0.72912742163110178},{"$f":"-IF($D360=0,0,IF(AF$275>($C360+$D360),$E360+SUM($G360:AE360),IF(SUM($E360,$G360:AE360)<0,$E360+SUM($G360:AE360),IF(SUM($E360,$G360:AE360)=0,0,($E360+SUM($G360:$Q360))/($D360-COUNT($G360:$Q360))))))","v":-0.72912742163110178}]
[null,null,2030,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C361,$G$193:$AF$193,0))","v":32.810733973399579},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C361,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D361=0,0,IF(AE$275>($C361+$D361),$E361+SUM($G361:AD361),IF(SUM($E361,$G361:AD361)<0,$E361+SUM($G361:AD361),IF(SUM($E361,$G361:AD361)=0,0,($E361+SUM($G361:$Q361))/($D361-COUNT($G361:$Q361))))))","v":-0.72912742163110178},{"$f":"-IF($D361=0,0,IF(AF$275>($C361+$D361),$E361+SUM($G361:AE361),IF(SUM($E361,$G361:AE361)<0,$E361+SUM($G361:AE361),IF(SUM($E361,$G361:AE361)=0,0,($E361+SUM($G361:$Q361))/($D361-COUNT($G361:$Q361))))))","v":-0.72912742163110178}]
[null,null,2031,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C362,$G$193:$AF$193,0))","v":32.810733973399579},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C362,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D362=0,0,IF(AF$275>($C362+$D362),$E362+SUM($G362:AE362),IF(SUM($E362,$G362:AE362)<0,$E362+SUM($G362:AE362),IF(SUM($E362,$G362:AE362)=0,0,($E362+SUM($G362:$Q362))/($D362-COUNT($G362:$Q362))))))","v":-0.72912742163110178}]
[null,null,2032,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":45},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C363,$G$193:$AF$193,0))","v":32.810733973399579},{"$f":"INDEX($G$243:$AF$255,MATCH(B336,$B$243:$B$255,0),MATCH(C363,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E338:E363)-SUM(G213:AF213),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G337:G363)","v":-10.65450379926452},{"$f":"SUM(H337:H363)","v":-10.790643465377926},-10.959770268746885,-11.7706024691993,-12.223672802255617,-12.870498545093325,-12.492042260285045,-13.139957327025028,-13.913568406252018,-14.657937972310247,-15.548682223804812,-15.458540849560956,-16.081069700020944,-16.984265655170436,-17.825484893543646,-18.532595314640137,-19.24707666532446,-19.951378462593457,-20.804738274155397,-21.580607314319519,-21.264777379635593,-12.468674547077358,-13.197801968708459,-13.926929390339561,-14.656056811970663,-15.385184233601764]
[]
[null,"Transmission metering","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":26.1},{"$f":"VLOOKUP(B366,$B$177:$F$189,5,FALSE)","v":2.7415531521474414},null,{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699009},{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699011},{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699011},{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699012},{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699011},{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699011},{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699004},{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699004},{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699002},{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699002},{"$f":"IF($D367=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B366,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":-0.10504035065699002},{"$f":"-IF($D367=0,0,IF(R$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-R$275+1)))","v":-0.10504035065699083},{"$f":"-IF($D367=0,0,IF(S$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-S$275+1)))","v":-0.10504035065699083},{"$f":"-IF($D367=0,0,IF(T$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-T$275+1)))","v":-0.10504035065699083},{"$f":"-IF($D367=0,0,IF(U$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-U$275+1)))","v":-0.10504035065699084},{"$f":"-IF($D367=0,0,IF(V$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-V$275+1)))","v":-0.10504035065699084},{"$f":"-IF($D367=0,0,IF(W$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-W$275+1)))","v":-0.10504035065699084},{"$f":"-IF($D367=0,0,IF(X$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-X$275+1)))","v":-0.10504035065699086},{"$f":"-IF($D367=0,0,IF(Y$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-Y$275+1)))","v":-0.10504035065699086},{"$f":"-IF($D367=0,0,IF(Z$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-Z$275+1)))","v":-0.10504035065699087},{"$f":"-IF($D367=0,0,IF(AA$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-AA$275+1)))","v":-0.10504035065699086},{"$f":"-IF($D367=0,0,IF(AB$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-AB$275+1)))","v":-0.10504035065699084},{"$f":"-IF($D367=0,0,IF(AC$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-AC$275+1)))","v":-0.10504035065699084},{"$f":"-IF($D367=0,0,IF(AD$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-AD$275+1)))","v":-0.10504035065699084},{"$f":"-IF($D367=0,0,IF(AE$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-AE$275+1)))","v":-0.10504035065699083},{"$f":"-IF($D367=0,0,IF(AF$275>($C367+$D367),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C367,$D367)-AF$275+1)))","v":-0.10504035065699083}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C368,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C368,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B366,Tx_Inputs!$B$491:$B$503,0),MATCH($C368+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"H368","v":0},{"$f":"-IF($D368=0,0,IF(J$275>($C368+$D368),$E368+SUM($G368:I368),SUM($E368:$I368)/($D368-2)))","v":0},{"$f":"-IF($D368=0,0,IF(K$275>($C368+$D368),$E368+SUM($G368:J368),SUM($E368:$I368)/($D368-2)))","v":0},{"$f":"-IF($D368=0,0,IF(L$275>($C368+$D368),$E368+SUM($G368:K368),SUM($E368:$I368)/($D368-2)))","v":0},{"$f":"-IF($D368=0,0,IF(M$275>($C368+$D368),$E368+SUM($G368:L368),SUM($E368:$I368)/($D368-2)))","v":0},{"$f":"-IF($D368=0,0,IF(N$275>($C368+$D368),$E368+SUM($G368:M368),SUM($E368:$I368)/($D368-2)))","v":0},{"$f":"-IF($D368=0,0,IF(O$275>($C368+$D368),$E368+SUM($G368:N368),SUM($E368:$I368)/($D368-2)))","v":0},{"$f":"-IF($D368=0,0,IF(P$275>($C368+$D368),$E368+SUM($G368:O368),SUM($E368:$I368)/($D368-2)))","v":0},{"$f":"-IF($D368=0,0,IF(Q$275>($C368+$D368),$E368+SUM($G368:P368),SUM($E368:$I368)/($D368-2)))","v":0},{"$f":"-IF($D368=0,0,IF(R$275>($C368+$D368),$E368+SUM($G368:Q368),IF(SUM($E368,$G368:Q368)<0,$E368+SUM($G368:Q368),IF(SUM($E368,$G368:Q368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(S$275>($C368+$D368),$E368+SUM($G368:R368),IF(SUM($E368,$G368:R368)<0,$E368+SUM($G368:R368),IF(SUM($E368,$G368:R368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(T$275>($C368+$D368),$E368+SUM($G368:S368),IF(SUM($E368,$G368:S368)<0,$E368+SUM($G368:S368),IF(SUM($E368,$G368:S368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(U$275>($C368+$D368),$E368+SUM($G368:T368),IF(SUM($E368,$G368:T368)<0,$E368+SUM($G368:T368),IF(SUM($E368,$G368:T368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(V$275>($C368+$D368),$E368+SUM($G368:U368),IF(SUM($E368,$G368:U368)<0,$E368+SUM($G368:U368),IF(SUM($E368,$G368:U368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(W$275>($C368+$D368),$E368+SUM($G368:V368),IF(SUM($E368,$G368:V368)<0,$E368+SUM($G368:V368),IF(SUM($E368,$G368:V368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(X$275>($C368+$D368),$E368+SUM($G368:W368),IF(SUM($E368,$G368:W368)<0,$E368+SUM($G368:W368),IF(SUM($E368,$G368:W368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(Y$275>($C368+$D368),$E368+SUM($G368:X368),IF(SUM($E368,$G368:X368)<0,$E368+SUM($G368:X368),IF(SUM($E368,$G368:X368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(Z$275>($C368+$D368),$E368+SUM($G368:Y368),IF(SUM($E368,$G368:Y368)<0,$E368+SUM($G368:Y368),IF(SUM($E368,$G368:Y368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(AA$275>($C368+$D368),$E368+SUM($G368:Z368),IF(SUM($E368,$G368:Z368)<0,$E368+SUM($G368:Z368),IF(SUM($E368,$G368:Z368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(AB$275>($C368+$D368),$E368+SUM($G368:AA368),IF(SUM($E368,$G368:AA368)<0,$E368+SUM($G368:AA368),IF(SUM($E368,$G368:AA368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(AC$275>($C368+$D368),$E368+SUM($G368:AB368),IF(SUM($E368,$G368:AB368)<0,$E368+SUM($G368:AB368),IF(SUM($E368,$G368:AB368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(AD$275>($C368+$D368),$E368+SUM($G368:AC368),IF(SUM($E368,$G368:AC368)<0,$E368+SUM($G368:AC368),IF(SUM($E368,$G368:AC368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(AE$275>($C368+$D368),$E368+SUM($G368:AD368),IF(SUM($E368,$G368:AD368)<0,$E368+SUM($G368:AD368),IF(SUM($E368,$G368:AD368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0},{"$f":"-IF($D368=0,0,IF(AF$275>($C368+$D368),$E368+SUM($G368:AE368),IF(SUM($E368,$G368:AE368)<0,$E368+SUM($G368:AE368),IF(SUM($E368,$G368:AE368)=0,0,($E368+SUM($G368:$Q368))/($D368-COUNT($G368:$Q368))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C369,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C369,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B366,Tx_Inputs!$B$491:$B$503,0),MATCH($C369+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"-IF($D369=0,0,IF(J$275>($C369+$D369),$E369+SUM($G369:I369),SUM($E369:$I369)/($D369-1)))","v":0},{"$f":"-IF($D369=0,0,IF(K$275>($C369+$D369),$E369+SUM($G369:J369),SUM($E369:$I369)/($D369-1)))","v":0},{"$f":"-IF($D369=0,0,IF(L$275>($C369+$D369),$E369+SUM($G369:K369),SUM($E369:$I369)/($D369-1)))","v":0},{"$f":"-IF($D369=0,0,IF(M$275>($C369+$D369),$E369+SUM($G369:L369),SUM($E369:$I369)/($D369-1)))","v":0},{"$f":"-IF($D369=0,0,IF(N$275>($C369+$D369),$E369+SUM($G369:M369),SUM($E369:$I369)/($D369-1)))","v":0},{"$f":"-IF($D369=0,0,IF(O$275>($C369+$D369),$E369+SUM($G369:N369),SUM($E369:$I369)/($D369-1)))","v":0},{"$f":"-IF($D369=0,0,IF(P$275>($C369+$D369),$E369+SUM($G369:O369),SUM($E369:$I369)/($D369-1)))","v":0},{"$f":"-IF($D369=0,0,IF(Q$275>($C369+$D369),$E369+SUM($G369:P369),SUM($E369:$I369)/($D369-1)))","v":0},{"$f":"-IF($D369=0,0,IF(R$275>($C369+$D369),$E369+SUM($G369:Q369),IF(SUM($E369,$G369:Q369)<0,$E369+SUM($G369:Q369),IF(SUM($E369,$G369:Q369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(S$275>($C369+$D369),$E369+SUM($G369:R369),IF(SUM($E369,$G369:R369)<0,$E369+SUM($G369:R369),IF(SUM($E369,$G369:R369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(T$275>($C369+$D369),$E369+SUM($G369:S369),IF(SUM($E369,$G369:S369)<0,$E369+SUM($G369:S369),IF(SUM($E369,$G369:S369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(U$275>($C369+$D369),$E369+SUM($G369:T369),IF(SUM($E369,$G369:T369)<0,$E369+SUM($G369:T369),IF(SUM($E369,$G369:T369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(V$275>($C369+$D369),$E369+SUM($G369:U369),IF(SUM($E369,$G369:U369)<0,$E369+SUM($G369:U369),IF(SUM($E369,$G369:U369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(W$275>($C369+$D369),$E369+SUM($G369:V369),IF(SUM($E369,$G369:V369)<0,$E369+SUM($G369:V369),IF(SUM($E369,$G369:V369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(X$275>($C369+$D369),$E369+SUM($G369:W369),IF(SUM($E369,$G369:W369)<0,$E369+SUM($G369:W369),IF(SUM($E369,$G369:W369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(Y$275>($C369+$D369),$E369+SUM($G369:X369),IF(SUM($E369,$G369:X369)<0,$E369+SUM($G369:X369),IF(SUM($E369,$G369:X369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(Z$275>($C369+$D369),$E369+SUM($G369:Y369),IF(SUM($E369,$G369:Y369)<0,$E369+SUM($G369:Y369),IF(SUM($E369,$G369:Y369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(AA$275>($C369+$D369),$E369+SUM($G369:Z369),IF(SUM($E369,$G369:Z369)<0,$E369+SUM($G369:Z369),IF(SUM($E369,$G369:Z369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(AB$275>($C369+$D369),$E369+SUM($G369:AA369),IF(SUM($E369,$G369:AA369)<0,$E369+SUM($G369:AA369),IF(SUM($E369,$G369:AA369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(AC$275>($C369+$D369),$E369+SUM($G369:AB369),IF(SUM($E369,$G369:AB369)<0,$E369+SUM($G369:AB369),IF(SUM($E369,$G369:AB369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(AD$275>($C369+$D369),$E369+SUM($G369:AC369),IF(SUM($E369,$G369:AC369)<0,$E369+SUM($G369:AC369),IF(SUM($E369,$G369:AC369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(AE$275>($C369+$D369),$E369+SUM($G369:AD369),IF(SUM($E369,$G369:AD369)<0,$E369+SUM($G369:AD369),IF(SUM($E369,$G369:AD369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0},{"$f":"-IF($D369=0,0,IF(AF$275>($C369+$D369),$E369+SUM($G369:AE369),IF(SUM($E369,$G369:AE369)<0,$E369+SUM($G369:AE369),IF(SUM($E369,$G369:AE369)=0,0,($E369+SUM($G369:$Q369))/($D369-COUNT($G369:$Q369))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C370,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C370,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B366,Tx_Inputs!$B$491:$B$503,0),MATCH($C370+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"J370","v":0},{"$f":"K370","v":0},{"$f":"-IF($D370=0,0,IF(M$275>($C370+$D370),$E370+SUM($G370:L370),SUM($E370:$L370)/($D370-3)))","v":0},{"$f":"-IF($D370=0,0,IF(N$275>($C370+$D370),$E370+SUM($G370:M370),SUM($E370:$L370)/($D370-3)))","v":0},{"$f":"-IF($D370=0,0,IF(O$275>($C370+$D370),$E370+SUM($G370:N370),SUM($E370:$L370)/($D370-3)))","v":0},{"$f":"-IF($D370=0,0,IF(P$275>($C370+$D370),$E370+SUM($G370:O370),SUM($E370:$L370)/($D370-3)))","v":0},{"$f":"-IF($D370=0,0,IF(Q$275>($C370+$D370),$E370+SUM($G370:P370),SUM($E370:$L370)/($D370-3)))","v":0},{"$f":"-IF($D370=0,0,IF(R$275>($C370+$D370),$E370+SUM($G370:Q370),IF(SUM($E370,$G370:Q370)<0,$E370+SUM($G370:Q370),IF(SUM($E370,$G370:Q370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(S$275>($C370+$D370),$E370+SUM($G370:R370),IF(SUM($E370,$G370:R370)<0,$E370+SUM($G370:R370),IF(SUM($E370,$G370:R370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(T$275>($C370+$D370),$E370+SUM($G370:S370),IF(SUM($E370,$G370:S370)<0,$E370+SUM($G370:S370),IF(SUM($E370,$G370:S370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(U$275>($C370+$D370),$E370+SUM($G370:T370),IF(SUM($E370,$G370:T370)<0,$E370+SUM($G370:T370),IF(SUM($E370,$G370:T370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(V$275>($C370+$D370),$E370+SUM($G370:U370),IF(SUM($E370,$G370:U370)<0,$E370+SUM($G370:U370),IF(SUM($E370,$G370:U370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(W$275>($C370+$D370),$E370+SUM($G370:V370),IF(SUM($E370,$G370:V370)<0,$E370+SUM($G370:V370),IF(SUM($E370,$G370:V370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(X$275>($C370+$D370),$E370+SUM($G370:W370),IF(SUM($E370,$G370:W370)<0,$E370+SUM($G370:W370),IF(SUM($E370,$G370:W370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(Y$275>($C370+$D370),$E370+SUM($G370:X370),IF(SUM($E370,$G370:X370)<0,$E370+SUM($G370:X370),IF(SUM($E370,$G370:X370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(Z$275>($C370+$D370),$E370+SUM($G370:Y370),IF(SUM($E370,$G370:Y370)<0,$E370+SUM($G370:Y370),IF(SUM($E370,$G370:Y370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(AA$275>($C370+$D370),$E370+SUM($G370:Z370),IF(SUM($E370,$G370:Z370)<0,$E370+SUM($G370:Z370),IF(SUM($E370,$G370:Z370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(AB$275>($C370+$D370),$E370+SUM($G370:AA370),IF(SUM($E370,$G370:AA370)<0,$E370+SUM($G370:AA370),IF(SUM($E370,$G370:AA370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(AC$275>($C370+$D370),$E370+SUM($G370:AB370),IF(SUM($E370,$G370:AB370)<0,$E370+SUM($G370:AB370),IF(SUM($E370,$G370:AB370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(AD$275>($C370+$D370),$E370+SUM($G370:AC370),IF(SUM($E370,$G370:AC370)<0,$E370+SUM($G370:AC370),IF(SUM($E370,$G370:AC370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(AE$275>($C370+$D370),$E370+SUM($G370:AD370),IF(SUM($E370,$G370:AD370)<0,$E370+SUM($G370:AD370),IF(SUM($E370,$G370:AD370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0},{"$f":"-IF($D370=0,0,IF(AF$275>($C370+$D370),$E370+SUM($G370:AE370),IF(SUM($E370,$G370:AE370)<0,$E370+SUM($G370:AE370),IF(SUM($E370,$G370:AE370)=0,0,($E370+SUM($G370:$Q370))/($D370-COUNT($G370:$Q370))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C371,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C371,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B366,Tx_Inputs!$B$491:$B$503,0),MATCH($C371+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"K371","v":0},{"$f":"-IF($D371=0,0,IF(M$275>($C371+$D371),$E371+SUM($G371:L371),SUM($E371:$L371)/($D371-2)))","v":0},{"$f":"-IF($D371=0,0,IF(N$275>($C371+$D371),$E371+SUM($G371:M371),SUM($E371:$L371)/($D371-2)))","v":0},{"$f":"-IF($D371=0,0,IF(O$275>($C371+$D371),$E371+SUM($G371:N371),SUM($E371:$L371)/($D371-2)))","v":0},{"$f":"-IF($D371=0,0,IF(P$275>($C371+$D371),$E371+SUM($G371:O371),SUM($E371:$L371)/($D371-2)))","v":0},{"$f":"-IF($D371=0,0,IF(Q$275>($C371+$D371),$E371+SUM($G371:P371),SUM($E371:$L371)/($D371-2)))","v":0},{"$f":"-IF($D371=0,0,IF(R$275>($C371+$D371),$E371+SUM($G371:Q371),IF(SUM($E371,$G371:Q371)<0,$E371+SUM($G371:Q371),IF(SUM($E371,$G371:Q371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(S$275>($C371+$D371),$E371+SUM($G371:R371),IF(SUM($E371,$G371:R371)<0,$E371+SUM($G371:R371),IF(SUM($E371,$G371:R371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(T$275>($C371+$D371),$E371+SUM($G371:S371),IF(SUM($E371,$G371:S371)<0,$E371+SUM($G371:S371),IF(SUM($E371,$G371:S371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(U$275>($C371+$D371),$E371+SUM($G371:T371),IF(SUM($E371,$G371:T371)<0,$E371+SUM($G371:T371),IF(SUM($E371,$G371:T371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(V$275>($C371+$D371),$E371+SUM($G371:U371),IF(SUM($E371,$G371:U371)<0,$E371+SUM($G371:U371),IF(SUM($E371,$G371:U371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(W$275>($C371+$D371),$E371+SUM($G371:V371),IF(SUM($E371,$G371:V371)<0,$E371+SUM($G371:V371),IF(SUM($E371,$G371:V371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(X$275>($C371+$D371),$E371+SUM($G371:W371),IF(SUM($E371,$G371:W371)<0,$E371+SUM($G371:W371),IF(SUM($E371,$G371:W371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(Y$275>($C371+$D371),$E371+SUM($G371:X371),IF(SUM($E371,$G371:X371)<0,$E371+SUM($G371:X371),IF(SUM($E371,$G371:X371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(Z$275>($C371+$D371),$E371+SUM($G371:Y371),IF(SUM($E371,$G371:Y371)<0,$E371+SUM($G371:Y371),IF(SUM($E371,$G371:Y371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(AA$275>($C371+$D371),$E371+SUM($G371:Z371),IF(SUM($E371,$G371:Z371)<0,$E371+SUM($G371:Z371),IF(SUM($E371,$G371:Z371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(AB$275>($C371+$D371),$E371+SUM($G371:AA371),IF(SUM($E371,$G371:AA371)<0,$E371+SUM($G371:AA371),IF(SUM($E371,$G371:AA371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(AC$275>($C371+$D371),$E371+SUM($G371:AB371),IF(SUM($E371,$G371:AB371)<0,$E371+SUM($G371:AB371),IF(SUM($E371,$G371:AB371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(AD$275>($C371+$D371),$E371+SUM($G371:AC371),IF(SUM($E371,$G371:AC371)<0,$E371+SUM($G371:AC371),IF(SUM($E371,$G371:AC371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(AE$275>($C371+$D371),$E371+SUM($G371:AD371),IF(SUM($E371,$G371:AD371)<0,$E371+SUM($G371:AD371),IF(SUM($E371,$G371:AD371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0},{"$f":"-IF($D371=0,0,IF(AF$275>($C371+$D371),$E371+SUM($G371:AE371),IF(SUM($E371,$G371:AE371)<0,$E371+SUM($G371:AE371),IF(SUM($E371,$G371:AE371)=0,0,($E371+SUM($G371:$Q371))/($D371-COUNT($G371:$Q371))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C372,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C372,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B366,Tx_Inputs!$B$491:$B$503,0),MATCH($C372+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"-IF($D372=0,0,IF(M$275>($C372+$D372),$E372+SUM($G372:L372),SUM($E372:$L372)/($D372-1)))","v":0},{"$f":"-IF($D372=0,0,IF(N$275>($C372+$D372),$E372+SUM($G372:M372),SUM($E372:$L372)/($D372-1)))","v":0},{"$f":"-IF($D372=0,0,IF(O$275>($C372+$D372),$E372+SUM($G372:N372),SUM($E372:$L372)/($D372-1)))","v":0},{"$f":"-IF($D372=0,0,IF(P$275>($C372+$D372),$E372+SUM($G372:O372),SUM($E372:$L372)/($D372-1)))","v":0},{"$f":"-IF($D372=0,0,IF(Q$275>($C372+$D372),$E372+SUM($G372:P372),SUM($E372:$L372)/($D372-1)))","v":0},{"$f":"-IF($D372=0,0,IF(R$275>($C372+$D372),$E372+SUM($G372:Q372),IF(SUM($E372,$G372:Q372)<0,$E372+SUM($G372:Q372),IF(SUM($E372,$G372:Q372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(S$275>($C372+$D372),$E372+SUM($G372:R372),IF(SUM($E372,$G372:R372)<0,$E372+SUM($G372:R372),IF(SUM($E372,$G372:R372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(T$275>($C372+$D372),$E372+SUM($G372:S372),IF(SUM($E372,$G372:S372)<0,$E372+SUM($G372:S372),IF(SUM($E372,$G372:S372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(U$275>($C372+$D372),$E372+SUM($G372:T372),IF(SUM($E372,$G372:T372)<0,$E372+SUM($G372:T372),IF(SUM($E372,$G372:T372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(V$275>($C372+$D372),$E372+SUM($G372:U372),IF(SUM($E372,$G372:U372)<0,$E372+SUM($G372:U372),IF(SUM($E372,$G372:U372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(W$275>($C372+$D372),$E372+SUM($G372:V372),IF(SUM($E372,$G372:V372)<0,$E372+SUM($G372:V372),IF(SUM($E372,$G372:V372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(X$275>($C372+$D372),$E372+SUM($G372:W372),IF(SUM($E372,$G372:W372)<0,$E372+SUM($G372:W372),IF(SUM($E372,$G372:W372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(Y$275>($C372+$D372),$E372+SUM($G372:X372),IF(SUM($E372,$G372:X372)<0,$E372+SUM($G372:X372),IF(SUM($E372,$G372:X372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(Z$275>($C372+$D372),$E372+SUM($G372:Y372),IF(SUM($E372,$G372:Y372)<0,$E372+SUM($G372:Y372),IF(SUM($E372,$G372:Y372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(AA$275>($C372+$D372),$E372+SUM($G372:Z372),IF(SUM($E372,$G372:Z372)<0,$E372+SUM($G372:Z372),IF(SUM($E372,$G372:Z372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(AB$275>($C372+$D372),$E372+SUM($G372:AA372),IF(SUM($E372,$G372:AA372)<0,$E372+SUM($G372:AA372),IF(SUM($E372,$G372:AA372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(AC$275>($C372+$D372),$E372+SUM($G372:AB372),IF(SUM($E372,$G372:AB372)<0,$E372+SUM($G372:AB372),IF(SUM($E372,$G372:AB372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(AD$275>($C372+$D372),$E372+SUM($G372:AC372),IF(SUM($E372,$G372:AC372)<0,$E372+SUM($G372:AC372),IF(SUM($E372,$G372:AC372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(AE$275>($C372+$D372),$E372+SUM($G372:AD372),IF(SUM($E372,$G372:AD372)<0,$E372+SUM($G372:AD372),IF(SUM($E372,$G372:AD372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0},{"$f":"-IF($D372=0,0,IF(AF$275>($C372+$D372),$E372+SUM($G372:AE372),IF(SUM($E372,$G372:AE372)<0,$E372+SUM($G372:AE372),IF(SUM($E372,$G372:AE372)=0,0,($E372+SUM($G372:$Q372))/($D372-COUNT($G372:$Q372))))))","v":0}]
[null,null,2012,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C373,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C373,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B366,Tx_Inputs!$B$491:$B$503,0),MATCH($C373+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"M373","v":0},{"$f":"N373","v":0},{"$f":"O373","v":0},{"$f":"P373","v":0},{"$f":"-IF($D373=0,0,IF(R$275>($C373+$D373),$E373+SUM($G373:Q373),IF(SUM($E373,$G373:Q373)<0,$E373+SUM($G373:Q373),IF(SUM($E373,$G373:Q373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(S$275>($C373+$D373),$E373+SUM($G373:R373),IF(SUM($E373,$G373:R373)<0,$E373+SUM($G373:R373),IF(SUM($E373,$G373:R373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(T$275>($C373+$D373),$E373+SUM($G373:S373),IF(SUM($E373,$G373:S373)<0,$E373+SUM($G373:S373),IF(SUM($E373,$G373:S373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(U$275>($C373+$D373),$E373+SUM($G373:T373),IF(SUM($E373,$G373:T373)<0,$E373+SUM($G373:T373),IF(SUM($E373,$G373:T373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(V$275>($C373+$D373),$E373+SUM($G373:U373),IF(SUM($E373,$G373:U373)<0,$E373+SUM($G373:U373),IF(SUM($E373,$G373:U373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(W$275>($C373+$D373),$E373+SUM($G373:V373),IF(SUM($E373,$G373:V373)<0,$E373+SUM($G373:V373),IF(SUM($E373,$G373:V373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(X$275>($C373+$D373),$E373+SUM($G373:W373),IF(SUM($E373,$G373:W373)<0,$E373+SUM($G373:W373),IF(SUM($E373,$G373:W373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(Y$275>($C373+$D373),$E373+SUM($G373:X373),IF(SUM($E373,$G373:X373)<0,$E373+SUM($G373:X373),IF(SUM($E373,$G373:X373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(Z$275>($C373+$D373),$E373+SUM($G373:Y373),IF(SUM($E373,$G373:Y373)<0,$E373+SUM($G373:Y373),IF(SUM($E373,$G373:Y373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(AA$275>($C373+$D373),$E373+SUM($G373:Z373),IF(SUM($E373,$G373:Z373)<0,$E373+SUM($G373:Z373),IF(SUM($E373,$G373:Z373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(AB$275>($C373+$D373),$E373+SUM($G373:AA373),IF(SUM($E373,$G373:AA373)<0,$E373+SUM($G373:AA373),IF(SUM($E373,$G373:AA373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(AC$275>($C373+$D373),$E373+SUM($G373:AB373),IF(SUM($E373,$G373:AB373)<0,$E373+SUM($G373:AB373),IF(SUM($E373,$G373:AB373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(AD$275>($C373+$D373),$E373+SUM($G373:AC373),IF(SUM($E373,$G373:AC373)<0,$E373+SUM($G373:AC373),IF(SUM($E373,$G373:AC373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(AE$275>($C373+$D373),$E373+SUM($G373:AD373),IF(SUM($E373,$G373:AD373)<0,$E373+SUM($G373:AD373),IF(SUM($E373,$G373:AD373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0},{"$f":"-IF($D373=0,0,IF(AF$275>($C373+$D373),$E373+SUM($G373:AE373),IF(SUM($E373,$G373:AE373)<0,$E373+SUM($G373:AE373),IF(SUM($E373,$G373:AE373)=0,0,($E373+SUM($G373:$Q373))/($D373-COUNT($G373:$Q373))))))","v":0}]
[null,null,2013,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C374,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C374,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B366,Tx_Inputs!$B$491:$B$503,0),MATCH($C374+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"N374","v":0},{"$f":"O374","v":0},{"$f":"P374","v":0},{"$f":"-IF($D374=0,0,IF(R$275>($C374+$D374),$E374+SUM($G374:Q374),IF(SUM($E374,$G374:Q374)<0,$E374+SUM($G374:Q374),IF(SUM($E374,$G374:Q374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(S$275>($C374+$D374),$E374+SUM($G374:R374),IF(SUM($E374,$G374:R374)<0,$E374+SUM($G374:R374),IF(SUM($E374,$G374:R374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(T$275>($C374+$D374),$E374+SUM($G374:S374),IF(SUM($E374,$G374:S374)<0,$E374+SUM($G374:S374),IF(SUM($E374,$G374:S374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(U$275>($C374+$D374),$E374+SUM($G374:T374),IF(SUM($E374,$G374:T374)<0,$E374+SUM($G374:T374),IF(SUM($E374,$G374:T374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(V$275>($C374+$D374),$E374+SUM($G374:U374),IF(SUM($E374,$G374:U374)<0,$E374+SUM($G374:U374),IF(SUM($E374,$G374:U374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(W$275>($C374+$D374),$E374+SUM($G374:V374),IF(SUM($E374,$G374:V374)<0,$E374+SUM($G374:V374),IF(SUM($E374,$G374:V374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(X$275>($C374+$D374),$E374+SUM($G374:W374),IF(SUM($E374,$G374:W374)<0,$E374+SUM($G374:W374),IF(SUM($E374,$G374:W374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(Y$275>($C374+$D374),$E374+SUM($G374:X374),IF(SUM($E374,$G374:X374)<0,$E374+SUM($G374:X374),IF(SUM($E374,$G374:X374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(Z$275>($C374+$D374),$E374+SUM($G374:Y374),IF(SUM($E374,$G374:Y374)<0,$E374+SUM($G374:Y374),IF(SUM($E374,$G374:Y374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(AA$275>($C374+$D374),$E374+SUM($G374:Z374),IF(SUM($E374,$G374:Z374)<0,$E374+SUM($G374:Z374),IF(SUM($E374,$G374:Z374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(AB$275>($C374+$D374),$E374+SUM($G374:AA374),IF(SUM($E374,$G374:AA374)<0,$E374+SUM($G374:AA374),IF(SUM($E374,$G374:AA374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(AC$275>($C374+$D374),$E374+SUM($G374:AB374),IF(SUM($E374,$G374:AB374)<0,$E374+SUM($G374:AB374),IF(SUM($E374,$G374:AB374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(AD$275>($C374+$D374),$E374+SUM($G374:AC374),IF(SUM($E374,$G374:AC374)<0,$E374+SUM($G374:AC374),IF(SUM($E374,$G374:AC374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(AE$275>($C374+$D374),$E374+SUM($G374:AD374),IF(SUM($E374,$G374:AD374)<0,$E374+SUM($G374:AD374),IF(SUM($E374,$G374:AD374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0},{"$f":"-IF($D374=0,0,IF(AF$275>($C374+$D374),$E374+SUM($G374:AE374),IF(SUM($E374,$G374:AE374)<0,$E374+SUM($G374:AE374),IF(SUM($E374,$G374:AE374)=0,0,($E374+SUM($G374:$Q374))/($D374-COUNT($G374:$Q374))))))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C375,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C375,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B366,Tx_Inputs!$B$491:$B$503,0),MATCH($C375+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"O375","v":0},{"$f":"P375","v":0},{"$f":"-IF($D375=0,0,IF(R$275>($C375+$D375),$E375+SUM($G375:Q375),IF(SUM($E375,$G375:Q375)<0,$E375+SUM($G375:Q375),IF(SUM($E375,$G375:Q375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(S$275>($C375+$D375),$E375+SUM($G375:R375),IF(SUM($E375,$G375:R375)<0,$E375+SUM($G375:R375),IF(SUM($E375,$G375:R375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(T$275>($C375+$D375),$E375+SUM($G375:S375),IF(SUM($E375,$G375:S375)<0,$E375+SUM($G375:S375),IF(SUM($E375,$G375:S375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(U$275>($C375+$D375),$E375+SUM($G375:T375),IF(SUM($E375,$G375:T375)<0,$E375+SUM($G375:T375),IF(SUM($E375,$G375:T375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(V$275>($C375+$D375),$E375+SUM($G375:U375),IF(SUM($E375,$G375:U375)<0,$E375+SUM($G375:U375),IF(SUM($E375,$G375:U375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(W$275>($C375+$D375),$E375+SUM($G375:V375),IF(SUM($E375,$G375:V375)<0,$E375+SUM($G375:V375),IF(SUM($E375,$G375:V375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(X$275>($C375+$D375),$E375+SUM($G375:W375),IF(SUM($E375,$G375:W375)<0,$E375+SUM($G375:W375),IF(SUM($E375,$G375:W375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(Y$275>($C375+$D375),$E375+SUM($G375:X375),IF(SUM($E375,$G375:X375)<0,$E375+SUM($G375:X375),IF(SUM($E375,$G375:X375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(Z$275>($C375+$D375),$E375+SUM($G375:Y375),IF(SUM($E375,$G375:Y375)<0,$E375+SUM($G375:Y375),IF(SUM($E375,$G375:Y375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(AA$275>($C375+$D375),$E375+SUM($G375:Z375),IF(SUM($E375,$G375:Z375)<0,$E375+SUM($G375:Z375),IF(SUM($E375,$G375:Z375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(AB$275>($C375+$D375),$E375+SUM($G375:AA375),IF(SUM($E375,$G375:AA375)<0,$E375+SUM($G375:AA375),IF(SUM($E375,$G375:AA375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(AC$275>($C375+$D375),$E375+SUM($G375:AB375),IF(SUM($E375,$G375:AB375)<0,$E375+SUM($G375:AB375),IF(SUM($E375,$G375:AB375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(AD$275>($C375+$D375),$E375+SUM($G375:AC375),IF(SUM($E375,$G375:AC375)<0,$E375+SUM($G375:AC375),IF(SUM($E375,$G375:AC375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(AE$275>($C375+$D375),$E375+SUM($G375:AD375),IF(SUM($E375,$G375:AD375)<0,$E375+SUM($G375:AD375),IF(SUM($E375,$G375:AD375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0},{"$f":"-IF($D375=0,0,IF(AF$275>($C375+$D375),$E375+SUM($G375:AE375),IF(SUM($E375,$G375:AE375)<0,$E375+SUM($G375:AE375),IF(SUM($E375,$G375:AE375)=0,0,($E375+SUM($G375:$Q375))/($D375-COUNT($G375:$Q375))))))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C376,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C376,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B366,Tx_Inputs!$B$491:$B$503,0),MATCH($C376+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"P376","v":0},{"$f":"-IF($D376=0,0,IF(R$275>($C376+$D376),$E376+SUM($G376:Q376),IF(SUM($E376,$G376:Q376)<0,$E376+SUM($G376:Q376),IF(SUM($E376,$G376:Q376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(S$275>($C376+$D376),$E376+SUM($G376:R376),IF(SUM($E376,$G376:R376)<0,$E376+SUM($G376:R376),IF(SUM($E376,$G376:R376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(T$275>($C376+$D376),$E376+SUM($G376:S376),IF(SUM($E376,$G376:S376)<0,$E376+SUM($G376:S376),IF(SUM($E376,$G376:S376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(U$275>($C376+$D376),$E376+SUM($G376:T376),IF(SUM($E376,$G376:T376)<0,$E376+SUM($G376:T376),IF(SUM($E376,$G376:T376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(V$275>($C376+$D376),$E376+SUM($G376:U376),IF(SUM($E376,$G376:U376)<0,$E376+SUM($G376:U376),IF(SUM($E376,$G376:U376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(W$275>($C376+$D376),$E376+SUM($G376:V376),IF(SUM($E376,$G376:V376)<0,$E376+SUM($G376:V376),IF(SUM($E376,$G376:V376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(X$275>($C376+$D376),$E376+SUM($G376:W376),IF(SUM($E376,$G376:W376)<0,$E376+SUM($G376:W376),IF(SUM($E376,$G376:W376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(Y$275>($C376+$D376),$E376+SUM($G376:X376),IF(SUM($E376,$G376:X376)<0,$E376+SUM($G376:X376),IF(SUM($E376,$G376:X376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(Z$275>($C376+$D376),$E376+SUM($G376:Y376),IF(SUM($E376,$G376:Y376)<0,$E376+SUM($G376:Y376),IF(SUM($E376,$G376:Y376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(AA$275>($C376+$D376),$E376+SUM($G376:Z376),IF(SUM($E376,$G376:Z376)<0,$E376+SUM($G376:Z376),IF(SUM($E376,$G376:Z376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(AB$275>($C376+$D376),$E376+SUM($G376:AA376),IF(SUM($E376,$G376:AA376)<0,$E376+SUM($G376:AA376),IF(SUM($E376,$G376:AA376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(AC$275>($C376+$D376),$E376+SUM($G376:AB376),IF(SUM($E376,$G376:AB376)<0,$E376+SUM($G376:AB376),IF(SUM($E376,$G376:AB376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(AD$275>($C376+$D376),$E376+SUM($G376:AC376),IF(SUM($E376,$G376:AC376)<0,$E376+SUM($G376:AC376),IF(SUM($E376,$G376:AC376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(AE$275>($C376+$D376),$E376+SUM($G376:AD376),IF(SUM($E376,$G376:AD376)<0,$E376+SUM($G376:AD376),IF(SUM($E376,$G376:AD376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0},{"$f":"-IF($D376=0,0,IF(AF$275>($C376+$D376),$E376+SUM($G376:AE376),IF(SUM($E376,$G376:AE376)<0,$E376+SUM($G376:AE376),IF(SUM($E376,$G376:AE376)=0,0,($E376+SUM($G376:$Q376))/($D376-COUNT($G376:$Q376))))))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C377,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C377,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B366,Tx_Inputs!$B$491:$B$503,0),MATCH($C377+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"-IF($D377=0,0,IF(R$275>($C377+$D377),$E377+SUM($G377:Q377),IF(SUM($E377,$G377:Q377)<0,$E377+SUM($G377:Q377),IF(SUM($E377,$G377:Q377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(S$275>($C377+$D377),$E377+SUM($G377:R377),IF(SUM($E377,$G377:R377)<0,$E377+SUM($G377:R377),IF(SUM($E377,$G377:R377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(T$275>($C377+$D377),$E377+SUM($G377:S377),IF(SUM($E377,$G377:S377)<0,$E377+SUM($G377:S377),IF(SUM($E377,$G377:S377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(U$275>($C377+$D377),$E377+SUM($G377:T377),IF(SUM($E377,$G377:T377)<0,$E377+SUM($G377:T377),IF(SUM($E377,$G377:T377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(V$275>($C377+$D377),$E377+SUM($G377:U377),IF(SUM($E377,$G377:U377)<0,$E377+SUM($G377:U377),IF(SUM($E377,$G377:U377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(W$275>($C377+$D377),$E377+SUM($G377:V377),IF(SUM($E377,$G377:V377)<0,$E377+SUM($G377:V377),IF(SUM($E377,$G377:V377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(X$275>($C377+$D377),$E377+SUM($G377:W377),IF(SUM($E377,$G377:W377)<0,$E377+SUM($G377:W377),IF(SUM($E377,$G377:W377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(Y$275>($C377+$D377),$E377+SUM($G377:X377),IF(SUM($E377,$G377:X377)<0,$E377+SUM($G377:X377),IF(SUM($E377,$G377:X377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(Z$275>($C377+$D377),$E377+SUM($G377:Y377),IF(SUM($E377,$G377:Y377)<0,$E377+SUM($G377:Y377),IF(SUM($E377,$G377:Y377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(AA$275>($C377+$D377),$E377+SUM($G377:Z377),IF(SUM($E377,$G377:Z377)<0,$E377+SUM($G377:Z377),IF(SUM($E377,$G377:Z377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(AB$275>($C377+$D377),$E377+SUM($G377:AA377),IF(SUM($E377,$G377:AA377)<0,$E377+SUM($G377:AA377),IF(SUM($E377,$G377:AA377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(AC$275>($C377+$D377),$E377+SUM($G377:AB377),IF(SUM($E377,$G377:AB377)<0,$E377+SUM($G377:AB377),IF(SUM($E377,$G377:AB377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(AD$275>($C377+$D377),$E377+SUM($G377:AC377),IF(SUM($E377,$G377:AC377)<0,$E377+SUM($G377:AC377),IF(SUM($E377,$G377:AC377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(AE$275>($C377+$D377),$E377+SUM($G377:AD377),IF(SUM($E377,$G377:AD377)<0,$E377+SUM($G377:AD377),IF(SUM($E377,$G377:AD377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0},{"$f":"-IF($D377=0,0,IF(AF$275>($C377+$D377),$E377+SUM($G377:AE377),IF(SUM($E377,$G377:AE377)<0,$E377+SUM($G377:AE377),IF(SUM($E377,$G377:AE377)=0,0,($E377+SUM($G377:$Q377))/($D377-COUNT($G377:$Q377))))))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C378,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C378,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D378=0,0,IF(R$275>($C378+$D378),$E378+SUM($G378:Q378),IF(SUM($E378,$G378:Q378)<0,$E378+SUM($G378:Q378),IF(SUM($E378,$G378:Q378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(S$275>($C378+$D378),$E378+SUM($G378:R378),IF(SUM($E378,$G378:R378)<0,$E378+SUM($G378:R378),IF(SUM($E378,$G378:R378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(T$275>($C378+$D378),$E378+SUM($G378:S378),IF(SUM($E378,$G378:S378)<0,$E378+SUM($G378:S378),IF(SUM($E378,$G378:S378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(U$275>($C378+$D378),$E378+SUM($G378:T378),IF(SUM($E378,$G378:T378)<0,$E378+SUM($G378:T378),IF(SUM($E378,$G378:T378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(V$275>($C378+$D378),$E378+SUM($G378:U378),IF(SUM($E378,$G378:U378)<0,$E378+SUM($G378:U378),IF(SUM($E378,$G378:U378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(W$275>($C378+$D378),$E378+SUM($G378:V378),IF(SUM($E378,$G378:V378)<0,$E378+SUM($G378:V378),IF(SUM($E378,$G378:V378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(X$275>($C378+$D378),$E378+SUM($G378:W378),IF(SUM($E378,$G378:W378)<0,$E378+SUM($G378:W378),IF(SUM($E378,$G378:W378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(Y$275>($C378+$D378),$E378+SUM($G378:X378),IF(SUM($E378,$G378:X378)<0,$E378+SUM($G378:X378),IF(SUM($E378,$G378:X378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(Z$275>($C378+$D378),$E378+SUM($G378:Y378),IF(SUM($E378,$G378:Y378)<0,$E378+SUM($G378:Y378),IF(SUM($E378,$G378:Y378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(AA$275>($C378+$D378),$E378+SUM($G378:Z378),IF(SUM($E378,$G378:Z378)<0,$E378+SUM($G378:Z378),IF(SUM($E378,$G378:Z378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(AB$275>($C378+$D378),$E378+SUM($G378:AA378),IF(SUM($E378,$G378:AA378)<0,$E378+SUM($G378:AA378),IF(SUM($E378,$G378:AA378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(AC$275>($C378+$D378),$E378+SUM($G378:AB378),IF(SUM($E378,$G378:AB378)<0,$E378+SUM($G378:AB378),IF(SUM($E378,$G378:AB378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(AD$275>($C378+$D378),$E378+SUM($G378:AC378),IF(SUM($E378,$G378:AC378)<0,$E378+SUM($G378:AC378),IF(SUM($E378,$G378:AC378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(AE$275>($C378+$D378),$E378+SUM($G378:AD378),IF(SUM($E378,$G378:AD378)<0,$E378+SUM($G378:AD378),IF(SUM($E378,$G378:AD378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0},{"$f":"-IF($D378=0,0,IF(AF$275>($C378+$D378),$E378+SUM($G378:AE378),IF(SUM($E378,$G378:AE378)<0,$E378+SUM($G378:AE378),IF(SUM($E378,$G378:AE378)=0,0,($E378+SUM($G378:$Q378))/($D378-COUNT($G378:$Q378))))))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C379,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C379,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D379=0,0,IF(S$275>($C379+$D379),$E379+SUM($G379:R379),IF(SUM($E379,$G379:R379)<0,$E379+SUM($G379:R379),IF(SUM($E379,$G379:R379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(T$275>($C379+$D379),$E379+SUM($G379:S379),IF(SUM($E379,$G379:S379)<0,$E379+SUM($G379:S379),IF(SUM($E379,$G379:S379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(U$275>($C379+$D379),$E379+SUM($G379:T379),IF(SUM($E379,$G379:T379)<0,$E379+SUM($G379:T379),IF(SUM($E379,$G379:T379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(V$275>($C379+$D379),$E379+SUM($G379:U379),IF(SUM($E379,$G379:U379)<0,$E379+SUM($G379:U379),IF(SUM($E379,$G379:U379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(W$275>($C379+$D379),$E379+SUM($G379:V379),IF(SUM($E379,$G379:V379)<0,$E379+SUM($G379:V379),IF(SUM($E379,$G379:V379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(X$275>($C379+$D379),$E379+SUM($G379:W379),IF(SUM($E379,$G379:W379)<0,$E379+SUM($G379:W379),IF(SUM($E379,$G379:W379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(Y$275>($C379+$D379),$E379+SUM($G379:X379),IF(SUM($E379,$G379:X379)<0,$E379+SUM($G379:X379),IF(SUM($E379,$G379:X379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(Z$275>($C379+$D379),$E379+SUM($G379:Y379),IF(SUM($E379,$G379:Y379)<0,$E379+SUM($G379:Y379),IF(SUM($E379,$G379:Y379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(AA$275>($C379+$D379),$E379+SUM($G379:Z379),IF(SUM($E379,$G379:Z379)<0,$E379+SUM($G379:Z379),IF(SUM($E379,$G379:Z379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(AB$275>($C379+$D379),$E379+SUM($G379:AA379),IF(SUM($E379,$G379:AA379)<0,$E379+SUM($G379:AA379),IF(SUM($E379,$G379:AA379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(AC$275>($C379+$D379),$E379+SUM($G379:AB379),IF(SUM($E379,$G379:AB379)<0,$E379+SUM($G379:AB379),IF(SUM($E379,$G379:AB379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(AD$275>($C379+$D379),$E379+SUM($G379:AC379),IF(SUM($E379,$G379:AC379)<0,$E379+SUM($G379:AC379),IF(SUM($E379,$G379:AC379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(AE$275>($C379+$D379),$E379+SUM($G379:AD379),IF(SUM($E379,$G379:AD379)<0,$E379+SUM($G379:AD379),IF(SUM($E379,$G379:AD379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0},{"$f":"-IF($D379=0,0,IF(AF$275>($C379+$D379),$E379+SUM($G379:AE379),IF(SUM($E379,$G379:AE379)<0,$E379+SUM($G379:AE379),IF(SUM($E379,$G379:AE379)=0,0,($E379+SUM($G379:$Q379))/($D379-COUNT($G379:$Q379))))))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C380,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C380,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D380=0,0,IF(T$275>($C380+$D380),$E380+SUM($G380:S380),IF(SUM($E380,$G380:S380)<0,$E380+SUM($G380:S380),IF(SUM($E380,$G380:S380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(U$275>($C380+$D380),$E380+SUM($G380:T380),IF(SUM($E380,$G380:T380)<0,$E380+SUM($G380:T380),IF(SUM($E380,$G380:T380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(V$275>($C380+$D380),$E380+SUM($G380:U380),IF(SUM($E380,$G380:U380)<0,$E380+SUM($G380:U380),IF(SUM($E380,$G380:U380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(W$275>($C380+$D380),$E380+SUM($G380:V380),IF(SUM($E380,$G380:V380)<0,$E380+SUM($G380:V380),IF(SUM($E380,$G380:V380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(X$275>($C380+$D380),$E380+SUM($G380:W380),IF(SUM($E380,$G380:W380)<0,$E380+SUM($G380:W380),IF(SUM($E380,$G380:W380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(Y$275>($C380+$D380),$E380+SUM($G380:X380),IF(SUM($E380,$G380:X380)<0,$E380+SUM($G380:X380),IF(SUM($E380,$G380:X380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(Z$275>($C380+$D380),$E380+SUM($G380:Y380),IF(SUM($E380,$G380:Y380)<0,$E380+SUM($G380:Y380),IF(SUM($E380,$G380:Y380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(AA$275>($C380+$D380),$E380+SUM($G380:Z380),IF(SUM($E380,$G380:Z380)<0,$E380+SUM($G380:Z380),IF(SUM($E380,$G380:Z380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(AB$275>($C380+$D380),$E380+SUM($G380:AA380),IF(SUM($E380,$G380:AA380)<0,$E380+SUM($G380:AA380),IF(SUM($E380,$G380:AA380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(AC$275>($C380+$D380),$E380+SUM($G380:AB380),IF(SUM($E380,$G380:AB380)<0,$E380+SUM($G380:AB380),IF(SUM($E380,$G380:AB380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(AD$275>($C380+$D380),$E380+SUM($G380:AC380),IF(SUM($E380,$G380:AC380)<0,$E380+SUM($G380:AC380),IF(SUM($E380,$G380:AC380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(AE$275>($C380+$D380),$E380+SUM($G380:AD380),IF(SUM($E380,$G380:AD380)<0,$E380+SUM($G380:AD380),IF(SUM($E380,$G380:AD380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0},{"$f":"-IF($D380=0,0,IF(AF$275>($C380+$D380),$E380+SUM($G380:AE380),IF(SUM($E380,$G380:AE380)<0,$E380+SUM($G380:AE380),IF(SUM($E380,$G380:AE380)=0,0,($E380+SUM($G380:$Q380))/($D380-COUNT($G380:$Q380))))))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C381,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C381,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D381=0,0,IF(U$275>($C381+$D381),$E381+SUM($G381:T381),IF(SUM($E381,$G381:T381)<0,$E381+SUM($G381:T381),IF(SUM($E381,$G381:T381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(V$275>($C381+$D381),$E381+SUM($G381:U381),IF(SUM($E381,$G381:U381)<0,$E381+SUM($G381:U381),IF(SUM($E381,$G381:U381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(W$275>($C381+$D381),$E381+SUM($G381:V381),IF(SUM($E381,$G381:V381)<0,$E381+SUM($G381:V381),IF(SUM($E381,$G381:V381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(X$275>($C381+$D381),$E381+SUM($G381:W381),IF(SUM($E381,$G381:W381)<0,$E381+SUM($G381:W381),IF(SUM($E381,$G381:W381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(Y$275>($C381+$D381),$E381+SUM($G381:X381),IF(SUM($E381,$G381:X381)<0,$E381+SUM($G381:X381),IF(SUM($E381,$G381:X381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(Z$275>($C381+$D381),$E381+SUM($G381:Y381),IF(SUM($E381,$G381:Y381)<0,$E381+SUM($G381:Y381),IF(SUM($E381,$G381:Y381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(AA$275>($C381+$D381),$E381+SUM($G381:Z381),IF(SUM($E381,$G381:Z381)<0,$E381+SUM($G381:Z381),IF(SUM($E381,$G381:Z381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(AB$275>($C381+$D381),$E381+SUM($G381:AA381),IF(SUM($E381,$G381:AA381)<0,$E381+SUM($G381:AA381),IF(SUM($E381,$G381:AA381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(AC$275>($C381+$D381),$E381+SUM($G381:AB381),IF(SUM($E381,$G381:AB381)<0,$E381+SUM($G381:AB381),IF(SUM($E381,$G381:AB381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(AD$275>($C381+$D381),$E381+SUM($G381:AC381),IF(SUM($E381,$G381:AC381)<0,$E381+SUM($G381:AC381),IF(SUM($E381,$G381:AC381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(AE$275>($C381+$D381),$E381+SUM($G381:AD381),IF(SUM($E381,$G381:AD381)<0,$E381+SUM($G381:AD381),IF(SUM($E381,$G381:AD381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0},{"$f":"-IF($D381=0,0,IF(AF$275>($C381+$D381),$E381+SUM($G381:AE381),IF(SUM($E381,$G381:AE381)<0,$E381+SUM($G381:AE381),IF(SUM($E381,$G381:AE381)=0,0,($E381+SUM($G381:$Q381))/($D381-COUNT($G381:$Q381))))))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C382,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C382,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D382=0,0,IF(V$275>($C382+$D382),$E382+SUM($G382:U382),IF(SUM($E382,$G382:U382)<0,$E382+SUM($G382:U382),IF(SUM($E382,$G382:U382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0},{"$f":"-IF($D382=0,0,IF(W$275>($C382+$D382),$E382+SUM($G382:V382),IF(SUM($E382,$G382:V382)<0,$E382+SUM($G382:V382),IF(SUM($E382,$G382:V382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0},{"$f":"-IF($D382=0,0,IF(X$275>($C382+$D382),$E382+SUM($G382:W382),IF(SUM($E382,$G382:W382)<0,$E382+SUM($G382:W382),IF(SUM($E382,$G382:W382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0},{"$f":"-IF($D382=0,0,IF(Y$275>($C382+$D382),$E382+SUM($G382:X382),IF(SUM($E382,$G382:X382)<0,$E382+SUM($G382:X382),IF(SUM($E382,$G382:X382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0},{"$f":"-IF($D382=0,0,IF(Z$275>($C382+$D382),$E382+SUM($G382:Y382),IF(SUM($E382,$G382:Y382)<0,$E382+SUM($G382:Y382),IF(SUM($E382,$G382:Y382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0},{"$f":"-IF($D382=0,0,IF(AA$275>($C382+$D382),$E382+SUM($G382:Z382),IF(SUM($E382,$G382:Z382)<0,$E382+SUM($G382:Z382),IF(SUM($E382,$G382:Z382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0},{"$f":"-IF($D382=0,0,IF(AB$275>($C382+$D382),$E382+SUM($G382:AA382),IF(SUM($E382,$G382:AA382)<0,$E382+SUM($G382:AA382),IF(SUM($E382,$G382:AA382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0},{"$f":"-IF($D382=0,0,IF(AC$275>($C382+$D382),$E382+SUM($G382:AB382),IF(SUM($E382,$G382:AB382)<0,$E382+SUM($G382:AB382),IF(SUM($E382,$G382:AB382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0},{"$f":"-IF($D382=0,0,IF(AD$275>($C382+$D382),$E382+SUM($G382:AC382),IF(SUM($E382,$G382:AC382)<0,$E382+SUM($G382:AC382),IF(SUM($E382,$G382:AC382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0},{"$f":"-IF($D382=0,0,IF(AE$275>($C382+$D382),$E382+SUM($G382:AD382),IF(SUM($E382,$G382:AD382)<0,$E382+SUM($G382:AD382),IF(SUM($E382,$G382:AD382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0},{"$f":"-IF($D382=0,0,IF(AF$275>($C382+$D382),$E382+SUM($G382:AE382),IF(SUM($E382,$G382:AE382)<0,$E382+SUM($G382:AE382),IF(SUM($E382,$G382:AE382)=0,0,($E382+SUM($G382:$Q382))/($D382-COUNT($G382:$Q382))))))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C383,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C383,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D383=0,0,IF(W$275>($C383+$D383),$E383+SUM($G383:V383),IF(SUM($E383,$G383:V383)<0,$E383+SUM($G383:V383),IF(SUM($E383,$G383:V383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":0},{"$f":"-IF($D383=0,0,IF(X$275>($C383+$D383),$E383+SUM($G383:W383),IF(SUM($E383,$G383:W383)<0,$E383+SUM($G383:W383),IF(SUM($E383,$G383:W383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":0},{"$f":"-IF($D383=0,0,IF(Y$275>($C383+$D383),$E383+SUM($G383:X383),IF(SUM($E383,$G383:X383)<0,$E383+SUM($G383:X383),IF(SUM($E383,$G383:X383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":0},{"$f":"-IF($D383=0,0,IF(Z$275>($C383+$D383),$E383+SUM($G383:Y383),IF(SUM($E383,$G383:Y383)<0,$E383+SUM($G383:Y383),IF(SUM($E383,$G383:Y383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":0},{"$f":"-IF($D383=0,0,IF(AA$275>($C383+$D383),$E383+SUM($G383:Z383),IF(SUM($E383,$G383:Z383)<0,$E383+SUM($G383:Z383),IF(SUM($E383,$G383:Z383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":0},{"$f":"-IF($D383=0,0,IF(AB$275>($C383+$D383),$E383+SUM($G383:AA383),IF(SUM($E383,$G383:AA383)<0,$E383+SUM($G383:AA383),IF(SUM($E383,$G383:AA383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":0},{"$f":"-IF($D383=0,0,IF(AC$275>($C383+$D383),$E383+SUM($G383:AB383),IF(SUM($E383,$G383:AB383)<0,$E383+SUM($G383:AB383),IF(SUM($E383,$G383:AB383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":0},{"$f":"-IF($D383=0,0,IF(AD$275>($C383+$D383),$E383+SUM($G383:AC383),IF(SUM($E383,$G383:AC383)<0,$E383+SUM($G383:AC383),IF(SUM($E383,$G383:AC383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":0},{"$f":"-IF($D383=0,0,IF(AE$275>($C383+$D383),$E383+SUM($G383:AD383),IF(SUM($E383,$G383:AD383)<0,$E383+SUM($G383:AD383),IF(SUM($E383,$G383:AD383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":0},{"$f":"-IF($D383=0,0,IF(AF$275>($C383+$D383),$E383+SUM($G383:AE383),IF(SUM($E383,$G383:AE383)<0,$E383+SUM($G383:AE383),IF(SUM($E383,$G383:AE383)=0,0,($E383+SUM($G383:$Q383))/($D383-COUNT($G383:$Q383))))))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C384,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C384,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D384=0,0,IF(X$275>($C384+$D384),$E384+SUM($G384:W384),IF(SUM($E384,$G384:W384)<0,$E384+SUM($G384:W384),IF(SUM($E384,$G384:W384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":0},{"$f":"-IF($D384=0,0,IF(Y$275>($C384+$D384),$E384+SUM($G384:X384),IF(SUM($E384,$G384:X384)<0,$E384+SUM($G384:X384),IF(SUM($E384,$G384:X384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":0},{"$f":"-IF($D384=0,0,IF(Z$275>($C384+$D384),$E384+SUM($G384:Y384),IF(SUM($E384,$G384:Y384)<0,$E384+SUM($G384:Y384),IF(SUM($E384,$G384:Y384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":0},{"$f":"-IF($D384=0,0,IF(AA$275>($C384+$D384),$E384+SUM($G384:Z384),IF(SUM($E384,$G384:Z384)<0,$E384+SUM($G384:Z384),IF(SUM($E384,$G384:Z384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":0},{"$f":"-IF($D384=0,0,IF(AB$275>($C384+$D384),$E384+SUM($G384:AA384),IF(SUM($E384,$G384:AA384)<0,$E384+SUM($G384:AA384),IF(SUM($E384,$G384:AA384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":0},{"$f":"-IF($D384=0,0,IF(AC$275>($C384+$D384),$E384+SUM($G384:AB384),IF(SUM($E384,$G384:AB384)<0,$E384+SUM($G384:AB384),IF(SUM($E384,$G384:AB384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":0},{"$f":"-IF($D384=0,0,IF(AD$275>($C384+$D384),$E384+SUM($G384:AC384),IF(SUM($E384,$G384:AC384)<0,$E384+SUM($G384:AC384),IF(SUM($E384,$G384:AC384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":0},{"$f":"-IF($D384=0,0,IF(AE$275>($C384+$D384),$E384+SUM($G384:AD384),IF(SUM($E384,$G384:AD384)<0,$E384+SUM($G384:AD384),IF(SUM($E384,$G384:AD384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":0},{"$f":"-IF($D384=0,0,IF(AF$275>($C384+$D384),$E384+SUM($G384:AE384),IF(SUM($E384,$G384:AE384)<0,$E384+SUM($G384:AE384),IF(SUM($E384,$G384:AE384)=0,0,($E384+SUM($G384:$Q384))/($D384-COUNT($G384:$Q384))))))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C385,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C385,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D385=0,0,IF(Y$275>($C385+$D385),$E385+SUM($G385:X385),IF(SUM($E385,$G385:X385)<0,$E385+SUM($G385:X385),IF(SUM($E385,$G385:X385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":0},{"$f":"-IF($D385=0,0,IF(Z$275>($C385+$D385),$E385+SUM($G385:Y385),IF(SUM($E385,$G385:Y385)<0,$E385+SUM($G385:Y385),IF(SUM($E385,$G385:Y385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":0},{"$f":"-IF($D385=0,0,IF(AA$275>($C385+$D385),$E385+SUM($G385:Z385),IF(SUM($E385,$G385:Z385)<0,$E385+SUM($G385:Z385),IF(SUM($E385,$G385:Z385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":0},{"$f":"-IF($D385=0,0,IF(AB$275>($C385+$D385),$E385+SUM($G385:AA385),IF(SUM($E385,$G385:AA385)<0,$E385+SUM($G385:AA385),IF(SUM($E385,$G385:AA385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":0},{"$f":"-IF($D385=0,0,IF(AC$275>($C385+$D385),$E385+SUM($G385:AB385),IF(SUM($E385,$G385:AB385)<0,$E385+SUM($G385:AB385),IF(SUM($E385,$G385:AB385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":0},{"$f":"-IF($D385=0,0,IF(AD$275>($C385+$D385),$E385+SUM($G385:AC385),IF(SUM($E385,$G385:AC385)<0,$E385+SUM($G385:AC385),IF(SUM($E385,$G385:AC385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":0},{"$f":"-IF($D385=0,0,IF(AE$275>($C385+$D385),$E385+SUM($G385:AD385),IF(SUM($E385,$G385:AD385)<0,$E385+SUM($G385:AD385),IF(SUM($E385,$G385:AD385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":0},{"$f":"-IF($D385=0,0,IF(AF$275>($C385+$D385),$E385+SUM($G385:AE385),IF(SUM($E385,$G385:AE385)<0,$E385+SUM($G385:AE385),IF(SUM($E385,$G385:AE385)=0,0,($E385+SUM($G385:$Q385))/($D385-COUNT($G385:$Q385))))))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C386,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C386,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D386=0,0,IF(Z$275>($C386+$D386),$E386+SUM($G386:Y386),IF(SUM($E386,$G386:Y386)<0,$E386+SUM($G386:Y386),IF(SUM($E386,$G386:Y386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":0},{"$f":"-IF($D386=0,0,IF(AA$275>($C386+$D386),$E386+SUM($G386:Z386),IF(SUM($E386,$G386:Z386)<0,$E386+SUM($G386:Z386),IF(SUM($E386,$G386:Z386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":0},{"$f":"-IF($D386=0,0,IF(AB$275>($C386+$D386),$E386+SUM($G386:AA386),IF(SUM($E386,$G386:AA386)<0,$E386+SUM($G386:AA386),IF(SUM($E386,$G386:AA386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":0},{"$f":"-IF($D386=0,0,IF(AC$275>($C386+$D386),$E386+SUM($G386:AB386),IF(SUM($E386,$G386:AB386)<0,$E386+SUM($G386:AB386),IF(SUM($E386,$G386:AB386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":0},{"$f":"-IF($D386=0,0,IF(AD$275>($C386+$D386),$E386+SUM($G386:AC386),IF(SUM($E386,$G386:AC386)<0,$E386+SUM($G386:AC386),IF(SUM($E386,$G386:AC386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":0},{"$f":"-IF($D386=0,0,IF(AE$275>($C386+$D386),$E386+SUM($G386:AD386),IF(SUM($E386,$G386:AD386)<0,$E386+SUM($G386:AD386),IF(SUM($E386,$G386:AD386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":0},{"$f":"-IF($D386=0,0,IF(AF$275>($C386+$D386),$E386+SUM($G386:AE386),IF(SUM($E386,$G386:AE386)<0,$E386+SUM($G386:AE386),IF(SUM($E386,$G386:AE386)=0,0,($E386+SUM($G386:$Q386))/($D386-COUNT($G386:$Q386))))))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C387,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C387,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D387=0,0,IF(AA$275>($C387+$D387),$E387+SUM($G387:Z387),IF(SUM($E387,$G387:Z387)<0,$E387+SUM($G387:Z387),IF(SUM($E387,$G387:Z387)=0,0,($E387+SUM($G387:$Q387))/($D387-COUNT($G387:$Q387))))))","v":0},{"$f":"-IF($D387=0,0,IF(AB$275>($C387+$D387),$E387+SUM($G387:AA387),IF(SUM($E387,$G387:AA387)<0,$E387+SUM($G387:AA387),IF(SUM($E387,$G387:AA387)=0,0,($E387+SUM($G387:$Q387))/($D387-COUNT($G387:$Q387))))))","v":0},{"$f":"-IF($D387=0,0,IF(AC$275>($C387+$D387),$E387+SUM($G387:AB387),IF(SUM($E387,$G387:AB387)<0,$E387+SUM($G387:AB387),IF(SUM($E387,$G387:AB387)=0,0,($E387+SUM($G387:$Q387))/($D387-COUNT($G387:$Q387))))))","v":0},{"$f":"-IF($D387=0,0,IF(AD$275>($C387+$D387),$E387+SUM($G387:AC387),IF(SUM($E387,$G387:AC387)<0,$E387+SUM($G387:AC387),IF(SUM($E387,$G387:AC387)=0,0,($E387+SUM($G387:$Q387))/($D387-COUNT($G387:$Q387))))))","v":0},{"$f":"-IF($D387=0,0,IF(AE$275>($C387+$D387),$E387+SUM($G387:AD387),IF(SUM($E387,$G387:AD387)<0,$E387+SUM($G387:AD387),IF(SUM($E387,$G387:AD387)=0,0,($E387+SUM($G387:$Q387))/($D387-COUNT($G387:$Q387))))))","v":0},{"$f":"-IF($D387=0,0,IF(AF$275>($C387+$D387),$E387+SUM($G387:AE387),IF(SUM($E387,$G387:AE387)<0,$E387+SUM($G387:AE387),IF(SUM($E387,$G387:AE387)=0,0,($E387+SUM($G387:$Q387))/($D387-COUNT($G387:$Q387))))))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C388,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C388,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D388=0,0,IF(AB$275>($C388+$D388),$E388+SUM($G388:AA388),IF(SUM($E388,$G388:AA388)<0,$E388+SUM($G388:AA388),IF(SUM($E388,$G388:AA388)=0,0,($E388+SUM($G388:$Q388))/($D388-COUNT($G388:$Q388))))))","v":0},{"$f":"-IF($D388=0,0,IF(AC$275>($C388+$D388),$E388+SUM($G388:AB388),IF(SUM($E388,$G388:AB388)<0,$E388+SUM($G388:AB388),IF(SUM($E388,$G388:AB388)=0,0,($E388+SUM($G388:$Q388))/($D388-COUNT($G388:$Q388))))))","v":0},{"$f":"-IF($D388=0,0,IF(AD$275>($C388+$D388),$E388+SUM($G388:AC388),IF(SUM($E388,$G388:AC388)<0,$E388+SUM($G388:AC388),IF(SUM($E388,$G388:AC388)=0,0,($E388+SUM($G388:$Q388))/($D388-COUNT($G388:$Q388))))))","v":0},{"$f":"-IF($D388=0,0,IF(AE$275>($C388+$D388),$E388+SUM($G388:AD388),IF(SUM($E388,$G388:AD388)<0,$E388+SUM($G388:AD388),IF(SUM($E388,$G388:AD388)=0,0,($E388+SUM($G388:$Q388))/($D388-COUNT($G388:$Q388))))))","v":0},{"$f":"-IF($D388=0,0,IF(AF$275>($C388+$D388),$E388+SUM($G388:AE388),IF(SUM($E388,$G388:AE388)<0,$E388+SUM($G388:AE388),IF(SUM($E388,$G388:AE388)=0,0,($E388+SUM($G388:$Q388))/($D388-COUNT($G388:$Q388))))))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C389,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C389,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D389=0,0,IF(AC$275>($C389+$D389),$E389+SUM($G389:AB389),IF(SUM($E389,$G389:AB389)<0,$E389+SUM($G389:AB389),IF(SUM($E389,$G389:AB389)=0,0,($E389+SUM($G389:$Q389))/($D389-COUNT($G389:$Q389))))))","v":0},{"$f":"-IF($D389=0,0,IF(AD$275>($C389+$D389),$E389+SUM($G389:AC389),IF(SUM($E389,$G389:AC389)<0,$E389+SUM($G389:AC389),IF(SUM($E389,$G389:AC389)=0,0,($E389+SUM($G389:$Q389))/($D389-COUNT($G389:$Q389))))))","v":0},{"$f":"-IF($D389=0,0,IF(AE$275>($C389+$D389),$E389+SUM($G389:AD389),IF(SUM($E389,$G389:AD389)<0,$E389+SUM($G389:AD389),IF(SUM($E389,$G389:AD389)=0,0,($E389+SUM($G389:$Q389))/($D389-COUNT($G389:$Q389))))))","v":0},{"$f":"-IF($D389=0,0,IF(AF$275>($C389+$D389),$E389+SUM($G389:AE389),IF(SUM($E389,$G389:AE389)<0,$E389+SUM($G389:AE389),IF(SUM($E389,$G389:AE389)=0,0,($E389+SUM($G389:$Q389))/($D389-COUNT($G389:$Q389))))))","v":0}]
[null,null,2029,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C390,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C390,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D390=0,0,IF(AD$275>($C390+$D390),$E390+SUM($G390:AC390),IF(SUM($E390,$G390:AC390)<0,$E390+SUM($G390:AC390),IF(SUM($E390,$G390:AC390)=0,0,($E390+SUM($G390:$Q390))/($D390-COUNT($G390:$Q390))))))","v":0},{"$f":"-IF($D390=0,0,IF(AE$275>($C390+$D390),$E390+SUM($G390:AD390),IF(SUM($E390,$G390:AD390)<0,$E390+SUM($G390:AD390),IF(SUM($E390,$G390:AD390)=0,0,($E390+SUM($G390:$Q390))/($D390-COUNT($G390:$Q390))))))","v":0},{"$f":"-IF($D390=0,0,IF(AF$275>($C390+$D390),$E390+SUM($G390:AE390),IF(SUM($E390,$G390:AE390)<0,$E390+SUM($G390:AE390),IF(SUM($E390,$G390:AE390)=0,0,($E390+SUM($G390:$Q390))/($D390-COUNT($G390:$Q390))))))","v":0}]
[null,null,2030,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C391,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C391,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D391=0,0,IF(AE$275>($C391+$D391),$E391+SUM($G391:AD391),IF(SUM($E391,$G391:AD391)<0,$E391+SUM($G391:AD391),IF(SUM($E391,$G391:AD391)=0,0,($E391+SUM($G391:$Q391))/($D391-COUNT($G391:$Q391))))))","v":0},{"$f":"-IF($D391=0,0,IF(AF$275>($C391+$D391),$E391+SUM($G391:AE391),IF(SUM($E391,$G391:AE391)<0,$E391+SUM($G391:AE391),IF(SUM($E391,$G391:AE391)=0,0,($E391+SUM($G391:$Q391))/($D391-COUNT($G391:$Q391))))))","v":0}]
[null,null,2031,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C392,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C392,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D392=0,0,IF(AF$275>($C392+$D392),$E392+SUM($G392:AE392),IF(SUM($E392,$G392:AE392)<0,$E392+SUM($G392:AE392),IF(SUM($E392,$G392:AE392)=0,0,($E392+SUM($G392:$Q392))/($D392-COUNT($G392:$Q392))))))","v":0}]
[null,null,2032,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C393,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B366,$B$243:$B$255,0),MATCH(C393,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E368:E393)-SUM(G214:AF214),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G367:G393)","v":-0.10504035065699009},{"$f":"SUM(H367:H393)","v":-0.10504035065699011},-0.10504035065699011,-0.10504035065699012,-0.10504035065699011,-0.10504035065699011,-0.10504035065699004,-0.10504035065699004,-0.10504035065699002,-0.10504035065699002,-0.10504035065699002,-0.10504035065699083,-0.10504035065699083,-0.10504035065699083,-0.10504035065699084,-0.10504035065699084,-0.10504035065699084,-0.10504035065699086,-0.10504035065699086,-0.10504035065699087,-0.10504035065699086,-0.10504035065699084,-0.10504035065699084,-0.10504035065699084,-0.10504035065699083,-0.10504035065699083]
[]
[null,"Transmission transformers","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":25.5},{"$f":"VLOOKUP(B396,$B$177:$F$189,5,FALSE)","v":199.69334967339253},null,{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977458},{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977458},{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977449},{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977493},{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977502},{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977502},{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977493},{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977502},{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977502},{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977502},{"$f":"IF($D397=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B396,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":-7.8311117518977493},{"$f":"-IF($D397=0,0,IF(R$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-R$275+1)))","v":-7.3859384861179489},{"$f":"-IF($D397=0,0,IF(S$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-S$275+1)))","v":-7.3859384861179489},{"$f":"-IF($D397=0,0,IF(T$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-T$275+1)))","v":-7.3859384861179489},{"$f":"-IF($D397=0,0,IF(U$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-U$275+1)))","v":-7.3859384861179489},{"$f":"-IF($D397=0,0,IF(V$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-V$275+1)))","v":-7.3859384861179489},{"$f":"-IF($D397=0,0,IF(W$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-W$275+1)))","v":-7.385938486117948},{"$f":"-IF($D397=0,0,IF(X$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-X$275+1)))","v":-7.385938486117948},{"$f":"-IF($D397=0,0,IF(Y$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-Y$275+1)))","v":-7.385938486117948},{"$f":"-IF($D397=0,0,IF(Z$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-Z$275+1)))","v":-7.3859384861179471},{"$f":"-IF($D397=0,0,IF(AA$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-AA$275+1)))","v":-7.3859384861179471},{"$f":"-IF($D397=0,0,IF(AB$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-AB$275+1)))","v":-7.3859384861179462},{"$f":"-IF($D397=0,0,IF(AC$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-AC$275+1)))","v":-7.3859384861179453},{"$f":"-IF($D397=0,0,IF(AD$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-AD$275+1)))","v":-7.3859384861179453},{"$f":"-IF($D397=0,0,IF(AE$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-AE$275+1)))","v":-7.3859384861179445},{"$f":"-IF($D397=0,0,IF(AF$275>($C397+$D397),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C397,$D397)-AF$275+1)))","v":-3.6929692430589727}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C398,$G$193:$AF$193,0))","v":60.84351797664614},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C398,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B396,Tx_Inputs!$B$491:$B$503,0),MATCH($C398+1,Tx_Inputs!$E$422:$AD$422))","v":-0.9267747938646943},{"$f":"H398","v":-0.9267747938646943},{"$f":"-IF($D398=0,0,IF(J$275>($C398+$D398),$E398+SUM($G398:I398),SUM($E398:$I398)/($D398-2)))","v":-1.2289576747690989},{"$f":"-IF($D398=0,0,IF(K$275>($C398+$D398),$E398+SUM($G398:J398),SUM($E398:$I398)/($D398-2)))","v":-1.2289576747690989},{"$f":"-IF($D398=0,0,IF(L$275>($C398+$D398),$E398+SUM($G398:K398),SUM($E398:$I398)/($D398-2)))","v":-1.2289576747690989},{"$f":"-IF($D398=0,0,IF(M$275>($C398+$D398),$E398+SUM($G398:L398),SUM($E398:$I398)/($D398-2)))","v":-1.2289576747690989},{"$f":"-IF($D398=0,0,IF(N$275>($C398+$D398),$E398+SUM($G398:M398),SUM($E398:$I398)/($D398-2)))","v":-1.2289576747690989},{"$f":"-IF($D398=0,0,IF(O$275>($C398+$D398),$E398+SUM($G398:N398),SUM($E398:$I398)/($D398-2)))","v":-1.2289576747690989},{"$f":"-IF($D398=0,0,IF(P$275>($C398+$D398),$E398+SUM($G398:O398),SUM($E398:$I398)/($D398-2)))","v":-1.2289576747690989},{"$f":"-IF($D398=0,0,IF(Q$275>($C398+$D398),$E398+SUM($G398:P398),SUM($E398:$I398)/($D398-2)))","v":-1.2289576747690989},{"$f":"-IF($D398=0,0,IF(R$275>($C398+$D398),$E398+SUM($G398:Q398),IF(SUM($E398,$G398:Q398)<0,$E398+SUM($G398:Q398),IF(SUM($E398,$G398:Q398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(S$275>($C398+$D398),$E398+SUM($G398:R398),IF(SUM($E398,$G398:R398)<0,$E398+SUM($G398:R398),IF(SUM($E398,$G398:R398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(T$275>($C398+$D398),$E398+SUM($G398:S398),IF(SUM($E398,$G398:S398)<0,$E398+SUM($G398:S398),IF(SUM($E398,$G398:S398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(U$275>($C398+$D398),$E398+SUM($G398:T398),IF(SUM($E398,$G398:T398)<0,$E398+SUM($G398:T398),IF(SUM($E398,$G398:T398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(V$275>($C398+$D398),$E398+SUM($G398:U398),IF(SUM($E398,$G398:U398)<0,$E398+SUM($G398:U398),IF(SUM($E398,$G398:U398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(W$275>($C398+$D398),$E398+SUM($G398:V398),IF(SUM($E398,$G398:V398)<0,$E398+SUM($G398:V398),IF(SUM($E398,$G398:V398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(X$275>($C398+$D398),$E398+SUM($G398:W398),IF(SUM($E398,$G398:W398)<0,$E398+SUM($G398:W398),IF(SUM($E398,$G398:W398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(Y$275>($C398+$D398),$E398+SUM($G398:X398),IF(SUM($E398,$G398:X398)<0,$E398+SUM($G398:X398),IF(SUM($E398,$G398:X398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(Z$275>($C398+$D398),$E398+SUM($G398:Y398),IF(SUM($E398,$G398:Y398)<0,$E398+SUM($G398:Y398),IF(SUM($E398,$G398:Y398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(AA$275>($C398+$D398),$E398+SUM($G398:Z398),IF(SUM($E398,$G398:Z398)<0,$E398+SUM($G398:Z398),IF(SUM($E398,$G398:Z398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(AB$275>($C398+$D398),$E398+SUM($G398:AA398),IF(SUM($E398,$G398:AA398)<0,$E398+SUM($G398:AA398),IF(SUM($E398,$G398:AA398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(AC$275>($C398+$D398),$E398+SUM($G398:AB398),IF(SUM($E398,$G398:AB398)<0,$E398+SUM($G398:AB398),IF(SUM($E398,$G398:AB398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(AD$275>($C398+$D398),$E398+SUM($G398:AC398),IF(SUM($E398,$G398:AC398)<0,$E398+SUM($G398:AC398),IF(SUM($E398,$G398:AC398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(AE$275>($C398+$D398),$E398+SUM($G398:AD398),IF(SUM($E398,$G398:AD398)<0,$E398+SUM($G398:AD398),IF(SUM($E398,$G398:AD398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991},{"$f":"-IF($D398=0,0,IF(AF$275>($C398+$D398),$E398+SUM($G398:AE398),IF(SUM($E398,$G398:AE398)<0,$E398+SUM($G398:AE398),IF(SUM($E398,$G398:AE398)=0,0,($E398+SUM($G398:$Q398))/($D398-COUNT($G398:$Q398))))))","v":-1.2289576747690991}]
[null,null,2008,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C399,$G$193:$AF$193,0))","v":53.996025891385088},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C399,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B396,Tx_Inputs!$B$491:$B$503,0),MATCH($C399+1,Tx_Inputs!$E$422:$AD$422))","v":-0.87426501771730514},{"$f":"-IF($D399=0,0,IF(J$275>($C399+$D399),$E399+SUM($G399:I399),SUM($E399:$I399)/($D399-1)))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(K$275>($C399+$D399),$E399+SUM($G399:J399),SUM($E399:$I399)/($D399-1)))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(L$275>($C399+$D399),$E399+SUM($G399:K399),SUM($E399:$I399)/($D399-1)))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(M$275>($C399+$D399),$E399+SUM($G399:L399),SUM($E399:$I399)/($D399-1)))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(N$275>($C399+$D399),$E399+SUM($G399:M399),SUM($E399:$I399)/($D399-1)))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(O$275>($C399+$D399),$E399+SUM($G399:N399),SUM($E399:$I399)/($D399-1)))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(P$275>($C399+$D399),$E399+SUM($G399:O399),SUM($E399:$I399)/($D399-1)))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(Q$275>($C399+$D399),$E399+SUM($G399:P399),SUM($E399:$I399)/($D399-1)))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(R$275>($C399+$D399),$E399+SUM($G399:Q399),IF(SUM($E399,$G399:Q399)<0,$E399+SUM($G399:Q399),IF(SUM($E399,$G399:Q399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(S$275>($C399+$D399),$E399+SUM($G399:R399),IF(SUM($E399,$G399:R399)<0,$E399+SUM($G399:R399),IF(SUM($E399,$G399:R399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(T$275>($C399+$D399),$E399+SUM($G399:S399),IF(SUM($E399,$G399:S399)<0,$E399+SUM($G399:S399),IF(SUM($E399,$G399:S399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(U$275>($C399+$D399),$E399+SUM($G399:T399),IF(SUM($E399,$G399:T399)<0,$E399+SUM($G399:T399),IF(SUM($E399,$G399:T399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(V$275>($C399+$D399),$E399+SUM($G399:U399),IF(SUM($E399,$G399:U399)<0,$E399+SUM($G399:U399),IF(SUM($E399,$G399:U399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(W$275>($C399+$D399),$E399+SUM($G399:V399),IF(SUM($E399,$G399:V399)<0,$E399+SUM($G399:V399),IF(SUM($E399,$G399:V399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(X$275>($C399+$D399),$E399+SUM($G399:W399),IF(SUM($E399,$G399:W399)<0,$E399+SUM($G399:W399),IF(SUM($E399,$G399:W399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(Y$275>($C399+$D399),$E399+SUM($G399:X399),IF(SUM($E399,$G399:X399)<0,$E399+SUM($G399:X399),IF(SUM($E399,$G399:X399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(Z$275>($C399+$D399),$E399+SUM($G399:Y399),IF(SUM($E399,$G399:Y399)<0,$E399+SUM($G399:Y399),IF(SUM($E399,$G399:Y399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(AA$275>($C399+$D399),$E399+SUM($G399:Z399),IF(SUM($E399,$G399:Z399)<0,$E399+SUM($G399:Z399),IF(SUM($E399,$G399:Z399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(AB$275>($C399+$D399),$E399+SUM($G399:AA399),IF(SUM($E399,$G399:AA399)<0,$E399+SUM($G399:AA399),IF(SUM($E399,$G399:AA399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(AC$275>($C399+$D399),$E399+SUM($G399:AB399),IF(SUM($E399,$G399:AB399)<0,$E399+SUM($G399:AB399),IF(SUM($E399,$G399:AB399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(AD$275>($C399+$D399),$E399+SUM($G399:AC399),IF(SUM($E399,$G399:AC399)<0,$E399+SUM($G399:AC399),IF(SUM($E399,$G399:AC399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(AE$275>($C399+$D399),$E399+SUM($G399:AD399),IF(SUM($E399,$G399:AD399)<0,$E399+SUM($G399:AD399),IF(SUM($E399,$G399:AD399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628},{"$f":"-IF($D399=0,0,IF(AF$275>($C399+$D399),$E399+SUM($G399:AE399),IF(SUM($E399,$G399:AE399)<0,$E399+SUM($G399:AE399),IF(SUM($E399,$G399:AE399)=0,0,($E399+SUM($G399:$Q399))/($D399-COUNT($G399:$Q399))))))","v":-1.0841175688503628}]
[null,null,2009,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C400,$G$193:$AF$193,0))","v":57.318038488234457},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C400,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B396,Tx_Inputs!$B$491:$B$503,0),MATCH($C400+1,Tx_Inputs!$E$422:$AD$422))","v":-1.1463607697646889},{"$f":"J400","v":-1.1463607697646889},{"$f":"K400","v":-1.1463607697646889},{"$f":"-IF($D400=0,0,IF(M$275>($C400+$D400),$E400+SUM($G400:L400),SUM($E400:$L400)/($D400-3)))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(N$275>($C400+$D400),$E400+SUM($G400:M400),SUM($E400:$L400)/($D400-3)))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(O$275>($C400+$D400),$E400+SUM($G400:N400),SUM($E400:$L400)/($D400-3)))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(P$275>($C400+$D400),$E400+SUM($G400:O400),SUM($E400:$L400)/($D400-3)))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(Q$275>($C400+$D400),$E400+SUM($G400:P400),SUM($E400:$L400)/($D400-3)))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(R$275>($C400+$D400),$E400+SUM($G400:Q400),IF(SUM($E400,$G400:Q400)<0,$E400+SUM($G400:Q400),IF(SUM($E400,$G400:Q400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(S$275>($C400+$D400),$E400+SUM($G400:R400),IF(SUM($E400,$G400:R400)<0,$E400+SUM($G400:R400),IF(SUM($E400,$G400:R400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(T$275>($C400+$D400),$E400+SUM($G400:S400),IF(SUM($E400,$G400:S400)<0,$E400+SUM($G400:S400),IF(SUM($E400,$G400:S400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(U$275>($C400+$D400),$E400+SUM($G400:T400),IF(SUM($E400,$G400:T400)<0,$E400+SUM($G400:T400),IF(SUM($E400,$G400:T400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(V$275>($C400+$D400),$E400+SUM($G400:U400),IF(SUM($E400,$G400:U400)<0,$E400+SUM($G400:U400),IF(SUM($E400,$G400:U400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(W$275>($C400+$D400),$E400+SUM($G400:V400),IF(SUM($E400,$G400:V400)<0,$E400+SUM($G400:V400),IF(SUM($E400,$G400:V400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(X$275>($C400+$D400),$E400+SUM($G400:W400),IF(SUM($E400,$G400:W400)<0,$E400+SUM($G400:W400),IF(SUM($E400,$G400:W400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(Y$275>($C400+$D400),$E400+SUM($G400:X400),IF(SUM($E400,$G400:X400)<0,$E400+SUM($G400:X400),IF(SUM($E400,$G400:X400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(Z$275>($C400+$D400),$E400+SUM($G400:Y400),IF(SUM($E400,$G400:Y400)<0,$E400+SUM($G400:Y400),IF(SUM($E400,$G400:Y400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(AA$275>($C400+$D400),$E400+SUM($G400:Z400),IF(SUM($E400,$G400:Z400)<0,$E400+SUM($G400:Z400),IF(SUM($E400,$G400:Z400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(AB$275>($C400+$D400),$E400+SUM($G400:AA400),IF(SUM($E400,$G400:AA400)<0,$E400+SUM($G400:AA400),IF(SUM($E400,$G400:AA400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(AC$275>($C400+$D400),$E400+SUM($G400:AB400),IF(SUM($E400,$G400:AB400)<0,$E400+SUM($G400:AB400),IF(SUM($E400,$G400:AB400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(AD$275>($C400+$D400),$E400+SUM($G400:AC400),IF(SUM($E400,$G400:AC400)<0,$E400+SUM($G400:AC400),IF(SUM($E400,$G400:AC400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(AE$275>($C400+$D400),$E400+SUM($G400:AD400),IF(SUM($E400,$G400:AD400)<0,$E400+SUM($G400:AD400),IF(SUM($E400,$G400:AD400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891},{"$f":"-IF($D400=0,0,IF(AF$275>($C400+$D400),$E400+SUM($G400:AE400),IF(SUM($E400,$G400:AE400)<0,$E400+SUM($G400:AE400),IF(SUM($E400,$G400:AE400)=0,0,($E400+SUM($G400:$Q400))/($D400-COUNT($G400:$Q400))))))","v":-1.1463607697646891}]
[null,null,2010,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C401,$G$193:$AF$193,0))","v":36.170160135999907},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C401,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B396,Tx_Inputs!$B$491:$B$503,0),MATCH($C401+1,Tx_Inputs!$E$422:$AD$422))","v":-0.93773022991909982},{"$f":"K401","v":-0.93773022991909982},{"$f":"-IF($D401=0,0,IF(M$275>($C401+$D401),$E401+SUM($G401:L401),SUM($E401:$L401)/($D401-2)))","v":-0.71447290992003565},{"$f":"-IF($D401=0,0,IF(N$275>($C401+$D401),$E401+SUM($G401:M401),SUM($E401:$L401)/($D401-2)))","v":-0.71447290992003565},{"$f":"-IF($D401=0,0,IF(O$275>($C401+$D401),$E401+SUM($G401:N401),SUM($E401:$L401)/($D401-2)))","v":-0.71447290992003565},{"$f":"-IF($D401=0,0,IF(P$275>($C401+$D401),$E401+SUM($G401:O401),SUM($E401:$L401)/($D401-2)))","v":-0.71447290992003565},{"$f":"-IF($D401=0,0,IF(Q$275>($C401+$D401),$E401+SUM($G401:P401),SUM($E401:$L401)/($D401-2)))","v":-0.71447290992003565},{"$f":"-IF($D401=0,0,IF(R$275>($C401+$D401),$E401+SUM($G401:Q401),IF(SUM($E401,$G401:Q401)<0,$E401+SUM($G401:Q401),IF(SUM($E401,$G401:Q401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(S$275>($C401+$D401),$E401+SUM($G401:R401),IF(SUM($E401,$G401:R401)<0,$E401+SUM($G401:R401),IF(SUM($E401,$G401:R401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(T$275>($C401+$D401),$E401+SUM($G401:S401),IF(SUM($E401,$G401:S401)<0,$E401+SUM($G401:S401),IF(SUM($E401,$G401:S401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(U$275>($C401+$D401),$E401+SUM($G401:T401),IF(SUM($E401,$G401:T401)<0,$E401+SUM($G401:T401),IF(SUM($E401,$G401:T401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(V$275>($C401+$D401),$E401+SUM($G401:U401),IF(SUM($E401,$G401:U401)<0,$E401+SUM($G401:U401),IF(SUM($E401,$G401:U401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(W$275>($C401+$D401),$E401+SUM($G401:V401),IF(SUM($E401,$G401:V401)<0,$E401+SUM($G401:V401),IF(SUM($E401,$G401:V401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(X$275>($C401+$D401),$E401+SUM($G401:W401),IF(SUM($E401,$G401:W401)<0,$E401+SUM($G401:W401),IF(SUM($E401,$G401:W401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(Y$275>($C401+$D401),$E401+SUM($G401:X401),IF(SUM($E401,$G401:X401)<0,$E401+SUM($G401:X401),IF(SUM($E401,$G401:X401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(Z$275>($C401+$D401),$E401+SUM($G401:Y401),IF(SUM($E401,$G401:Y401)<0,$E401+SUM($G401:Y401),IF(SUM($E401,$G401:Y401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(AA$275>($C401+$D401),$E401+SUM($G401:Z401),IF(SUM($E401,$G401:Z401)<0,$E401+SUM($G401:Z401),IF(SUM($E401,$G401:Z401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(AB$275>($C401+$D401),$E401+SUM($G401:AA401),IF(SUM($E401,$G401:AA401)<0,$E401+SUM($G401:AA401),IF(SUM($E401,$G401:AA401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(AC$275>($C401+$D401),$E401+SUM($G401:AB401),IF(SUM($E401,$G401:AB401)<0,$E401+SUM($G401:AB401),IF(SUM($E401,$G401:AB401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(AD$275>($C401+$D401),$E401+SUM($G401:AC401),IF(SUM($E401,$G401:AC401)<0,$E401+SUM($G401:AC401),IF(SUM($E401,$G401:AC401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(AE$275>($C401+$D401),$E401+SUM($G401:AD401),IF(SUM($E401,$G401:AD401)<0,$E401+SUM($G401:AD401),IF(SUM($E401,$G401:AD401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554},{"$f":"-IF($D401=0,0,IF(AF$275>($C401+$D401),$E401+SUM($G401:AE401),IF(SUM($E401,$G401:AE401)<0,$E401+SUM($G401:AE401),IF(SUM($E401,$G401:AE401)=0,0,($E401+SUM($G401:$Q401))/($D401-COUNT($G401:$Q401))))))","v":-0.71447290992003554}]
[null,null,2011,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C402,$G$193:$AF$193,0))","v":18.514079688502491},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C402,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B396,Tx_Inputs!$B$491:$B$503,0),MATCH($C402+1,Tx_Inputs!$E$422:$AD$422))","v":-1.9334460428274545},{"$f":"-IF($D402=0,0,IF(M$275>($C402+$D402),$E402+SUM($G402:L402),SUM($E402:$L402)/($D402-1)))","v":-0.33838027848316399},{"$f":"-IF($D402=0,0,IF(N$275>($C402+$D402),$E402+SUM($G402:M402),SUM($E402:$L402)/($D402-1)))","v":-0.33838027848316399},{"$f":"-IF($D402=0,0,IF(O$275>($C402+$D402),$E402+SUM($G402:N402),SUM($E402:$L402)/($D402-1)))","v":-0.33838027848316399},{"$f":"-IF($D402=0,0,IF(P$275>($C402+$D402),$E402+SUM($G402:O402),SUM($E402:$L402)/($D402-1)))","v":-0.33838027848316399},{"$f":"-IF($D402=0,0,IF(Q$275>($C402+$D402),$E402+SUM($G402:P402),SUM($E402:$L402)/($D402-1)))","v":-0.33838027848316399},{"$f":"-IF($D402=0,0,IF(R$275>($C402+$D402),$E402+SUM($G402:Q402),IF(SUM($E402,$G402:Q402)<0,$E402+SUM($G402:Q402),IF(SUM($E402,$G402:Q402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(S$275>($C402+$D402),$E402+SUM($G402:R402),IF(SUM($E402,$G402:R402)<0,$E402+SUM($G402:R402),IF(SUM($E402,$G402:R402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(T$275>($C402+$D402),$E402+SUM($G402:S402),IF(SUM($E402,$G402:S402)<0,$E402+SUM($G402:S402),IF(SUM($E402,$G402:S402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(U$275>($C402+$D402),$E402+SUM($G402:T402),IF(SUM($E402,$G402:T402)<0,$E402+SUM($G402:T402),IF(SUM($E402,$G402:T402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(V$275>($C402+$D402),$E402+SUM($G402:U402),IF(SUM($E402,$G402:U402)<0,$E402+SUM($G402:U402),IF(SUM($E402,$G402:U402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(W$275>($C402+$D402),$E402+SUM($G402:V402),IF(SUM($E402,$G402:V402)<0,$E402+SUM($G402:V402),IF(SUM($E402,$G402:V402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(X$275>($C402+$D402),$E402+SUM($G402:W402),IF(SUM($E402,$G402:W402)<0,$E402+SUM($G402:W402),IF(SUM($E402,$G402:W402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(Y$275>($C402+$D402),$E402+SUM($G402:X402),IF(SUM($E402,$G402:X402)<0,$E402+SUM($G402:X402),IF(SUM($E402,$G402:X402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(Z$275>($C402+$D402),$E402+SUM($G402:Y402),IF(SUM($E402,$G402:Y402)<0,$E402+SUM($G402:Y402),IF(SUM($E402,$G402:Y402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(AA$275>($C402+$D402),$E402+SUM($G402:Z402),IF(SUM($E402,$G402:Z402)<0,$E402+SUM($G402:Z402),IF(SUM($E402,$G402:Z402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(AB$275>($C402+$D402),$E402+SUM($G402:AA402),IF(SUM($E402,$G402:AA402)<0,$E402+SUM($G402:AA402),IF(SUM($E402,$G402:AA402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(AC$275>($C402+$D402),$E402+SUM($G402:AB402),IF(SUM($E402,$G402:AB402)<0,$E402+SUM($G402:AB402),IF(SUM($E402,$G402:AB402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(AD$275>($C402+$D402),$E402+SUM($G402:AC402),IF(SUM($E402,$G402:AC402)<0,$E402+SUM($G402:AC402),IF(SUM($E402,$G402:AC402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(AE$275>($C402+$D402),$E402+SUM($G402:AD402),IF(SUM($E402,$G402:AD402)<0,$E402+SUM($G402:AD402),IF(SUM($E402,$G402:AD402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404},{"$f":"-IF($D402=0,0,IF(AF$275>($C402+$D402),$E402+SUM($G402:AE402),IF(SUM($E402,$G402:AE402)<0,$E402+SUM($G402:AE402),IF(SUM($E402,$G402:AE402)=0,0,($E402+SUM($G402:$Q402))/($D402-COUNT($G402:$Q402))))))","v":-0.33838027848316404}]
[null,null,2012,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C403,$G$193:$AF$193,0))","v":16.644160809108069},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C403,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B396,Tx_Inputs!$B$491:$B$503,0),MATCH($C403+1,Tx_Inputs!$E$422:$AD$422))","v":-0.33288321618216138},{"$f":"M403","v":-0.33288321618216138},{"$f":"N403","v":-0.33288321618216138},{"$f":"O403","v":-0.33288321618216138},{"$f":"P403","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(R$275>($C403+$D403),$E403+SUM($G403:Q403),IF(SUM($E403,$G403:Q403)<0,$E403+SUM($G403:Q403),IF(SUM($E403,$G403:Q403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(S$275>($C403+$D403),$E403+SUM($G403:R403),IF(SUM($E403,$G403:R403)<0,$E403+SUM($G403:R403),IF(SUM($E403,$G403:R403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(T$275>($C403+$D403),$E403+SUM($G403:S403),IF(SUM($E403,$G403:S403)<0,$E403+SUM($G403:S403),IF(SUM($E403,$G403:S403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(U$275>($C403+$D403),$E403+SUM($G403:T403),IF(SUM($E403,$G403:T403)<0,$E403+SUM($G403:T403),IF(SUM($E403,$G403:T403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(V$275>($C403+$D403),$E403+SUM($G403:U403),IF(SUM($E403,$G403:U403)<0,$E403+SUM($G403:U403),IF(SUM($E403,$G403:U403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(W$275>($C403+$D403),$E403+SUM($G403:V403),IF(SUM($E403,$G403:V403)<0,$E403+SUM($G403:V403),IF(SUM($E403,$G403:V403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(X$275>($C403+$D403),$E403+SUM($G403:W403),IF(SUM($E403,$G403:W403)<0,$E403+SUM($G403:W403),IF(SUM($E403,$G403:W403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(Y$275>($C403+$D403),$E403+SUM($G403:X403),IF(SUM($E403,$G403:X403)<0,$E403+SUM($G403:X403),IF(SUM($E403,$G403:X403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(Z$275>($C403+$D403),$E403+SUM($G403:Y403),IF(SUM($E403,$G403:Y403)<0,$E403+SUM($G403:Y403),IF(SUM($E403,$G403:Y403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(AA$275>($C403+$D403),$E403+SUM($G403:Z403),IF(SUM($E403,$G403:Z403)<0,$E403+SUM($G403:Z403),IF(SUM($E403,$G403:Z403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(AB$275>($C403+$D403),$E403+SUM($G403:AA403),IF(SUM($E403,$G403:AA403)<0,$E403+SUM($G403:AA403),IF(SUM($E403,$G403:AA403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(AC$275>($C403+$D403),$E403+SUM($G403:AB403),IF(SUM($E403,$G403:AB403)<0,$E403+SUM($G403:AB403),IF(SUM($E403,$G403:AB403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(AD$275>($C403+$D403),$E403+SUM($G403:AC403),IF(SUM($E403,$G403:AC403)<0,$E403+SUM($G403:AC403),IF(SUM($E403,$G403:AC403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(AE$275>($C403+$D403),$E403+SUM($G403:AD403),IF(SUM($E403,$G403:AD403)<0,$E403+SUM($G403:AD403),IF(SUM($E403,$G403:AD403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138},{"$f":"-IF($D403=0,0,IF(AF$275>($C403+$D403),$E403+SUM($G403:AE403),IF(SUM($E403,$G403:AE403)<0,$E403+SUM($G403:AE403),IF(SUM($E403,$G403:AE403)=0,0,($E403+SUM($G403:$Q403))/($D403-COUNT($G403:$Q403))))))","v":-0.33288321618216138}]
[null,null,2013,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C404,$G$193:$AF$193,0))","v":57.82287788924102},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C404,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B396,Tx_Inputs!$B$491:$B$503,0),MATCH($C404+1,Tx_Inputs!$E$422:$AD$422))","v":-1.8061899521558842},{"$f":"N404","v":-1.8061899521558842},{"$f":"O404","v":-1.8061899521558842},{"$f":"P404","v":-1.8061899521558842},{"$f":"-IF($D404=0,0,IF(R$275>($C404+$D404),$E404+SUM($G404:Q404),IF(SUM($E404,$G404:Q404)<0,$E404+SUM($G404:Q404),IF(SUM($E404,$G404:Q404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(S$275>($C404+$D404),$E404+SUM($G404:R404),IF(SUM($E404,$G404:R404)<0,$E404+SUM($G404:R404),IF(SUM($E404,$G404:R404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(T$275>($C404+$D404),$E404+SUM($G404:S404),IF(SUM($E404,$G404:S404)<0,$E404+SUM($G404:S404),IF(SUM($E404,$G404:S404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(U$275>($C404+$D404),$E404+SUM($G404:T404),IF(SUM($E404,$G404:T404)<0,$E404+SUM($G404:T404),IF(SUM($E404,$G404:T404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(V$275>($C404+$D404),$E404+SUM($G404:U404),IF(SUM($E404,$G404:U404)<0,$E404+SUM($G404:U404),IF(SUM($E404,$G404:U404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(W$275>($C404+$D404),$E404+SUM($G404:V404),IF(SUM($E404,$G404:V404)<0,$E404+SUM($G404:V404),IF(SUM($E404,$G404:V404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(X$275>($C404+$D404),$E404+SUM($G404:W404),IF(SUM($E404,$G404:W404)<0,$E404+SUM($G404:W404),IF(SUM($E404,$G404:W404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(Y$275>($C404+$D404),$E404+SUM($G404:X404),IF(SUM($E404,$G404:X404)<0,$E404+SUM($G404:X404),IF(SUM($E404,$G404:X404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(Z$275>($C404+$D404),$E404+SUM($G404:Y404),IF(SUM($E404,$G404:Y404)<0,$E404+SUM($G404:Y404),IF(SUM($E404,$G404:Y404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(AA$275>($C404+$D404),$E404+SUM($G404:Z404),IF(SUM($E404,$G404:Z404)<0,$E404+SUM($G404:Z404),IF(SUM($E404,$G404:Z404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(AB$275>($C404+$D404),$E404+SUM($G404:AA404),IF(SUM($E404,$G404:AA404)<0,$E404+SUM($G404:AA404),IF(SUM($E404,$G404:AA404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(AC$275>($C404+$D404),$E404+SUM($G404:AB404),IF(SUM($E404,$G404:AB404)<0,$E404+SUM($G404:AB404),IF(SUM($E404,$G404:AB404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(AD$275>($C404+$D404),$E404+SUM($G404:AC404),IF(SUM($E404,$G404:AC404)<0,$E404+SUM($G404:AC404),IF(SUM($E404,$G404:AC404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(AE$275>($C404+$D404),$E404+SUM($G404:AD404),IF(SUM($E404,$G404:AD404)<0,$E404+SUM($G404:AD404),IF(SUM($E404,$G404:AD404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758},{"$f":"-IF($D404=0,0,IF(AF$275>($C404+$D404),$E404+SUM($G404:AE404),IF(SUM($E404,$G404:AE404)<0,$E404+SUM($G404:AE404),IF(SUM($E404,$G404:AE404)=0,0,($E404+SUM($G404:$Q404))/($D404-COUNT($G404:$Q404))))))","v":-1.0999590887090758}]
[null,null,2014,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C405,$G$193:$AF$193,0))","v":107.67224251767975},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C405,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B396,Tx_Inputs!$B$491:$B$503,0),MATCH($C405+1,Tx_Inputs!$E$422:$AD$422))","v":-2.4454069043078106},{"$f":"O405","v":-2.4454069043078106},{"$f":"P405","v":-2.4454069043078106},{"$f":"-IF($D405=0,0,IF(R$275>($C405+$D405),$E405+SUM($G405:Q405),IF(SUM($E405,$G405:Q405)<0,$E405+SUM($G405:Q405),IF(SUM($E405,$G405:Q405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(S$275>($C405+$D405),$E405+SUM($G405:R405),IF(SUM($E405,$G405:R405)<0,$E405+SUM($G405:R405),IF(SUM($E405,$G405:R405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(T$275>($C405+$D405),$E405+SUM($G405:S405),IF(SUM($E405,$G405:S405)<0,$E405+SUM($G405:S405),IF(SUM($E405,$G405:S405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(U$275>($C405+$D405),$E405+SUM($G405:T405),IF(SUM($E405,$G405:T405)<0,$E405+SUM($G405:T405),IF(SUM($E405,$G405:T405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(V$275>($C405+$D405),$E405+SUM($G405:U405),IF(SUM($E405,$G405:U405)<0,$E405+SUM($G405:U405),IF(SUM($E405,$G405:U405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(W$275>($C405+$D405),$E405+SUM($G405:V405),IF(SUM($E405,$G405:V405)<0,$E405+SUM($G405:V405),IF(SUM($E405,$G405:V405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(X$275>($C405+$D405),$E405+SUM($G405:W405),IF(SUM($E405,$G405:W405)<0,$E405+SUM($G405:W405),IF(SUM($E405,$G405:W405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(Y$275>($C405+$D405),$E405+SUM($G405:X405),IF(SUM($E405,$G405:X405)<0,$E405+SUM($G405:X405),IF(SUM($E405,$G405:X405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(Z$275>($C405+$D405),$E405+SUM($G405:Y405),IF(SUM($E405,$G405:Y405)<0,$E405+SUM($G405:Y405),IF(SUM($E405,$G405:Y405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(AA$275>($C405+$D405),$E405+SUM($G405:Z405),IF(SUM($E405,$G405:Z405)<0,$E405+SUM($G405:Z405),IF(SUM($E405,$G405:Z405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(AB$275>($C405+$D405),$E405+SUM($G405:AA405),IF(SUM($E405,$G405:AA405)<0,$E405+SUM($G405:AA405),IF(SUM($E405,$G405:AA405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(AC$275>($C405+$D405),$E405+SUM($G405:AB405),IF(SUM($E405,$G405:AB405)<0,$E405+SUM($G405:AB405),IF(SUM($E405,$G405:AB405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(AD$275>($C405+$D405),$E405+SUM($G405:AC405),IF(SUM($E405,$G405:AC405)<0,$E405+SUM($G405:AC405),IF(SUM($E405,$G405:AC405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(AE$275>($C405+$D405),$E405+SUM($G405:AD405),IF(SUM($E405,$G405:AD405)<0,$E405+SUM($G405:AD405),IF(SUM($E405,$G405:AD405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831},{"$f":"-IF($D405=0,0,IF(AF$275>($C405+$D405),$E405+SUM($G405:AE405),IF(SUM($E405,$G405:AE405)<0,$E405+SUM($G405:AE405),IF(SUM($E405,$G405:AE405)=0,0,($E405+SUM($G405:$Q405))/($D405-COUNT($G405:$Q405))))))","v":-2.1348089745692831}]
[null,null,2015,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C406,$G$193:$AF$193,0))","v":42.522535302085018},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C406,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B396,Tx_Inputs!$B$491:$B$503,0),MATCH($C406+1,Tx_Inputs!$E$422:$AD$422))","v":-1.4881191214358143},{"$f":"P406","v":-1.4881191214358143},{"$f":"-IF($D406=0,0,IF(R$275>($C406+$D406),$E406+SUM($G406:Q406),IF(SUM($E406,$G406:Q406)<0,$E406+SUM($G406:Q406),IF(SUM($E406,$G406:Q406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(S$275>($C406+$D406),$E406+SUM($G406:R406),IF(SUM($E406,$G406:R406)<0,$E406+SUM($G406:R406),IF(SUM($E406,$G406:R406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(T$275>($C406+$D406),$E406+SUM($G406:S406),IF(SUM($E406,$G406:S406)<0,$E406+SUM($G406:S406),IF(SUM($E406,$G406:S406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(U$275>($C406+$D406),$E406+SUM($G406:T406),IF(SUM($E406,$G406:T406)<0,$E406+SUM($G406:T406),IF(SUM($E406,$G406:T406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(V$275>($C406+$D406),$E406+SUM($G406:U406),IF(SUM($E406,$G406:U406)<0,$E406+SUM($G406:U406),IF(SUM($E406,$G406:U406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(W$275>($C406+$D406),$E406+SUM($G406:V406),IF(SUM($E406,$G406:V406)<0,$E406+SUM($G406:V406),IF(SUM($E406,$G406:V406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(X$275>($C406+$D406),$E406+SUM($G406:W406),IF(SUM($E406,$G406:W406)<0,$E406+SUM($G406:W406),IF(SUM($E406,$G406:W406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(Y$275>($C406+$D406),$E406+SUM($G406:X406),IF(SUM($E406,$G406:X406)<0,$E406+SUM($G406:X406),IF(SUM($E406,$G406:X406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(Z$275>($C406+$D406),$E406+SUM($G406:Y406),IF(SUM($E406,$G406:Y406)<0,$E406+SUM($G406:Y406),IF(SUM($E406,$G406:Y406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(AA$275>($C406+$D406),$E406+SUM($G406:Z406),IF(SUM($E406,$G406:Z406)<0,$E406+SUM($G406:Z406),IF(SUM($E406,$G406:Z406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(AB$275>($C406+$D406),$E406+SUM($G406:AA406),IF(SUM($E406,$G406:AA406)<0,$E406+SUM($G406:AA406),IF(SUM($E406,$G406:AA406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(AC$275>($C406+$D406),$E406+SUM($G406:AB406),IF(SUM($E406,$G406:AB406)<0,$E406+SUM($G406:AB406),IF(SUM($E406,$G406:AB406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(AD$275>($C406+$D406),$E406+SUM($G406:AC406),IF(SUM($E406,$G406:AC406)<0,$E406+SUM($G406:AC406),IF(SUM($E406,$G406:AC406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(AE$275>($C406+$D406),$E406+SUM($G406:AD406),IF(SUM($E406,$G406:AD406)<0,$E406+SUM($G406:AD406),IF(SUM($E406,$G406:AD406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227},{"$f":"-IF($D406=0,0,IF(AF$275>($C406+$D406),$E406+SUM($G406:AE406),IF(SUM($E406,$G406:AE406)<0,$E406+SUM($G406:AE406),IF(SUM($E406,$G406:AE406)=0,0,($E406+SUM($G406:$Q406))/($D406-COUNT($G406:$Q406))))))","v":-0.82388118873361227}]
[null,null,2016,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C407,$G$193:$AF$193,0))","v":33.285362128904382},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C407,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B396,Tx_Inputs!$B$491:$B$503,0),MATCH($C407+1,Tx_Inputs!$E$422:$AD$422))","v":-1.5596499387189473},{"$f":"-IF($D407=0,0,IF(R$275>($C407+$D407),$E407+SUM($G407:Q407),IF(SUM($E407,$G407:Q407)<0,$E407+SUM($G407:Q407),IF(SUM($E407,$G407:Q407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(S$275>($C407+$D407),$E407+SUM($G407:R407),IF(SUM($E407,$G407:R407)<0,$E407+SUM($G407:R407),IF(SUM($E407,$G407:R407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(T$275>($C407+$D407),$E407+SUM($G407:S407),IF(SUM($E407,$G407:S407)<0,$E407+SUM($G407:S407),IF(SUM($E407,$G407:S407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(U$275>($C407+$D407),$E407+SUM($G407:T407),IF(SUM($E407,$G407:T407)<0,$E407+SUM($G407:T407),IF(SUM($E407,$G407:T407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(V$275>($C407+$D407),$E407+SUM($G407:U407),IF(SUM($E407,$G407:U407)<0,$E407+SUM($G407:U407),IF(SUM($E407,$G407:U407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(W$275>($C407+$D407),$E407+SUM($G407:V407),IF(SUM($E407,$G407:V407)<0,$E407+SUM($G407:V407),IF(SUM($E407,$G407:V407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(X$275>($C407+$D407),$E407+SUM($G407:W407),IF(SUM($E407,$G407:W407)<0,$E407+SUM($G407:W407),IF(SUM($E407,$G407:W407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(Y$275>($C407+$D407),$E407+SUM($G407:X407),IF(SUM($E407,$G407:X407)<0,$E407+SUM($G407:X407),IF(SUM($E407,$G407:X407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(Z$275>($C407+$D407),$E407+SUM($G407:Y407),IF(SUM($E407,$G407:Y407)<0,$E407+SUM($G407:Y407),IF(SUM($E407,$G407:Y407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(AA$275>($C407+$D407),$E407+SUM($G407:Z407),IF(SUM($E407,$G407:Z407)<0,$E407+SUM($G407:Z407),IF(SUM($E407,$G407:Z407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(AB$275>($C407+$D407),$E407+SUM($G407:AA407),IF(SUM($E407,$G407:AA407)<0,$E407+SUM($G407:AA407),IF(SUM($E407,$G407:AA407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(AC$275>($C407+$D407),$E407+SUM($G407:AB407),IF(SUM($E407,$G407:AB407)<0,$E407+SUM($G407:AB407),IF(SUM($E407,$G407:AB407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(AD$275>($C407+$D407),$E407+SUM($G407:AC407),IF(SUM($E407,$G407:AC407)<0,$E407+SUM($G407:AC407),IF(SUM($E407,$G407:AC407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(AE$275>($C407+$D407),$E407+SUM($G407:AD407),IF(SUM($E407,$G407:AD407)<0,$E407+SUM($G407:AD407),IF(SUM($E407,$G407:AD407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702},{"$f":"-IF($D407=0,0,IF(AF$275>($C407+$D407),$E407+SUM($G407:AE407),IF(SUM($E407,$G407:AE407)<0,$E407+SUM($G407:AE407),IF(SUM($E407,$G407:AE407)=0,0,($E407+SUM($G407:$Q407))/($D407-COUNT($G407:$Q407))))))","v":-0.64746351408541702}]
[null,null,2017,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C408,$G$193:$AF$193,0))","v":26.467440404192374},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C408,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D408=0,0,IF(R$275>($C408+$D408),$E408+SUM($G408:Q408),IF(SUM($E408,$G408:Q408)<0,$E408+SUM($G408:Q408),IF(SUM($E408,$G408:Q408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(S$275>($C408+$D408),$E408+SUM($G408:R408),IF(SUM($E408,$G408:R408)<0,$E408+SUM($G408:R408),IF(SUM($E408,$G408:R408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(T$275>($C408+$D408),$E408+SUM($G408:S408),IF(SUM($E408,$G408:S408)<0,$E408+SUM($G408:S408),IF(SUM($E408,$G408:S408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(U$275>($C408+$D408),$E408+SUM($G408:T408),IF(SUM($E408,$G408:T408)<0,$E408+SUM($G408:T408),IF(SUM($E408,$G408:T408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(V$275>($C408+$D408),$E408+SUM($G408:U408),IF(SUM($E408,$G408:U408)<0,$E408+SUM($G408:U408),IF(SUM($E408,$G408:U408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(W$275>($C408+$D408),$E408+SUM($G408:V408),IF(SUM($E408,$G408:V408)<0,$E408+SUM($G408:V408),IF(SUM($E408,$G408:V408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(X$275>($C408+$D408),$E408+SUM($G408:W408),IF(SUM($E408,$G408:W408)<0,$E408+SUM($G408:W408),IF(SUM($E408,$G408:W408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(Y$275>($C408+$D408),$E408+SUM($G408:X408),IF(SUM($E408,$G408:X408)<0,$E408+SUM($G408:X408),IF(SUM($E408,$G408:X408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(Z$275>($C408+$D408),$E408+SUM($G408:Y408),IF(SUM($E408,$G408:Y408)<0,$E408+SUM($G408:Y408),IF(SUM($E408,$G408:Y408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(AA$275>($C408+$D408),$E408+SUM($G408:Z408),IF(SUM($E408,$G408:Z408)<0,$E408+SUM($G408:Z408),IF(SUM($E408,$G408:Z408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(AB$275>($C408+$D408),$E408+SUM($G408:AA408),IF(SUM($E408,$G408:AA408)<0,$E408+SUM($G408:AA408),IF(SUM($E408,$G408:AA408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(AC$275>($C408+$D408),$E408+SUM($G408:AB408),IF(SUM($E408,$G408:AB408)<0,$E408+SUM($G408:AB408),IF(SUM($E408,$G408:AB408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(AD$275>($C408+$D408),$E408+SUM($G408:AC408),IF(SUM($E408,$G408:AC408)<0,$E408+SUM($G408:AC408),IF(SUM($E408,$G408:AC408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(AE$275>($C408+$D408),$E408+SUM($G408:AD408),IF(SUM($E408,$G408:AD408)<0,$E408+SUM($G408:AD408),IF(SUM($E408,$G408:AD408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743},{"$f":"-IF($D408=0,0,IF(AF$275>($C408+$D408),$E408+SUM($G408:AE408),IF(SUM($E408,$G408:AE408)<0,$E408+SUM($G408:AE408),IF(SUM($E408,$G408:AE408)=0,0,($E408+SUM($G408:$Q408))/($D408-COUNT($G408:$Q408))))))","v":-0.52934880808384743}]
[null,null,2018,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C409,$G$193:$AF$193,0))","v":29.500038112219048},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C409,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D409=0,0,IF(S$275>($C409+$D409),$E409+SUM($G409:R409),IF(SUM($E409,$G409:R409)<0,$E409+SUM($G409:R409),IF(SUM($E409,$G409:R409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(T$275>($C409+$D409),$E409+SUM($G409:S409),IF(SUM($E409,$G409:S409)<0,$E409+SUM($G409:S409),IF(SUM($E409,$G409:S409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(U$275>($C409+$D409),$E409+SUM($G409:T409),IF(SUM($E409,$G409:T409)<0,$E409+SUM($G409:T409),IF(SUM($E409,$G409:T409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(V$275>($C409+$D409),$E409+SUM($G409:U409),IF(SUM($E409,$G409:U409)<0,$E409+SUM($G409:U409),IF(SUM($E409,$G409:U409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(W$275>($C409+$D409),$E409+SUM($G409:V409),IF(SUM($E409,$G409:V409)<0,$E409+SUM($G409:V409),IF(SUM($E409,$G409:V409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(X$275>($C409+$D409),$E409+SUM($G409:W409),IF(SUM($E409,$G409:W409)<0,$E409+SUM($G409:W409),IF(SUM($E409,$G409:W409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(Y$275>($C409+$D409),$E409+SUM($G409:X409),IF(SUM($E409,$G409:X409)<0,$E409+SUM($G409:X409),IF(SUM($E409,$G409:X409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(Z$275>($C409+$D409),$E409+SUM($G409:Y409),IF(SUM($E409,$G409:Y409)<0,$E409+SUM($G409:Y409),IF(SUM($E409,$G409:Y409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(AA$275>($C409+$D409),$E409+SUM($G409:Z409),IF(SUM($E409,$G409:Z409)<0,$E409+SUM($G409:Z409),IF(SUM($E409,$G409:Z409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(AB$275>($C409+$D409),$E409+SUM($G409:AA409),IF(SUM($E409,$G409:AA409)<0,$E409+SUM($G409:AA409),IF(SUM($E409,$G409:AA409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(AC$275>($C409+$D409),$E409+SUM($G409:AB409),IF(SUM($E409,$G409:AB409)<0,$E409+SUM($G409:AB409),IF(SUM($E409,$G409:AB409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(AD$275>($C409+$D409),$E409+SUM($G409:AC409),IF(SUM($E409,$G409:AC409)<0,$E409+SUM($G409:AC409),IF(SUM($E409,$G409:AC409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(AE$275>($C409+$D409),$E409+SUM($G409:AD409),IF(SUM($E409,$G409:AD409)<0,$E409+SUM($G409:AD409),IF(SUM($E409,$G409:AD409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092},{"$f":"-IF($D409=0,0,IF(AF$275>($C409+$D409),$E409+SUM($G409:AE409),IF(SUM($E409,$G409:AE409)<0,$E409+SUM($G409:AE409),IF(SUM($E409,$G409:AE409)=0,0,($E409+SUM($G409:$Q409))/($D409-COUNT($G409:$Q409))))))","v":-0.59000076224438092}]
[null,null,2019,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C410,$G$193:$AF$193,0))","v":45.863121521476558},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C410,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D410=0,0,IF(T$275>($C410+$D410),$E410+SUM($G410:S410),IF(SUM($E410,$G410:S410)<0,$E410+SUM($G410:S410),IF(SUM($E410,$G410:S410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(U$275>($C410+$D410),$E410+SUM($G410:T410),IF(SUM($E410,$G410:T410)<0,$E410+SUM($G410:T410),IF(SUM($E410,$G410:T410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(V$275>($C410+$D410),$E410+SUM($G410:U410),IF(SUM($E410,$G410:U410)<0,$E410+SUM($G410:U410),IF(SUM($E410,$G410:U410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(W$275>($C410+$D410),$E410+SUM($G410:V410),IF(SUM($E410,$G410:V410)<0,$E410+SUM($G410:V410),IF(SUM($E410,$G410:V410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(X$275>($C410+$D410),$E410+SUM($G410:W410),IF(SUM($E410,$G410:W410)<0,$E410+SUM($G410:W410),IF(SUM($E410,$G410:W410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(Y$275>($C410+$D410),$E410+SUM($G410:X410),IF(SUM($E410,$G410:X410)<0,$E410+SUM($G410:X410),IF(SUM($E410,$G410:X410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(Z$275>($C410+$D410),$E410+SUM($G410:Y410),IF(SUM($E410,$G410:Y410)<0,$E410+SUM($G410:Y410),IF(SUM($E410,$G410:Y410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(AA$275>($C410+$D410),$E410+SUM($G410:Z410),IF(SUM($E410,$G410:Z410)<0,$E410+SUM($G410:Z410),IF(SUM($E410,$G410:Z410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(AB$275>($C410+$D410),$E410+SUM($G410:AA410),IF(SUM($E410,$G410:AA410)<0,$E410+SUM($G410:AA410),IF(SUM($E410,$G410:AA410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(AC$275>($C410+$D410),$E410+SUM($G410:AB410),IF(SUM($E410,$G410:AB410)<0,$E410+SUM($G410:AB410),IF(SUM($E410,$G410:AB410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(AD$275>($C410+$D410),$E410+SUM($G410:AC410),IF(SUM($E410,$G410:AC410)<0,$E410+SUM($G410:AC410),IF(SUM($E410,$G410:AC410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(AE$275>($C410+$D410),$E410+SUM($G410:AD410),IF(SUM($E410,$G410:AD410)<0,$E410+SUM($G410:AD410),IF(SUM($E410,$G410:AD410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115},{"$f":"-IF($D410=0,0,IF(AF$275>($C410+$D410),$E410+SUM($G410:AE410),IF(SUM($E410,$G410:AE410)<0,$E410+SUM($G410:AE410),IF(SUM($E410,$G410:AE410)=0,0,($E410+SUM($G410:$Q410))/($D410-COUNT($G410:$Q410))))))","v":-0.91726243042953115}]
[null,null,2020,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C411,$G$193:$AF$193,0))","v":35.820961352545027},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C411,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D411=0,0,IF(U$275>($C411+$D411),$E411+SUM($G411:T411),IF(SUM($E411,$G411:T411)<0,$E411+SUM($G411:T411),IF(SUM($E411,$G411:T411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(V$275>($C411+$D411),$E411+SUM($G411:U411),IF(SUM($E411,$G411:U411)<0,$E411+SUM($G411:U411),IF(SUM($E411,$G411:U411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(W$275>($C411+$D411),$E411+SUM($G411:V411),IF(SUM($E411,$G411:V411)<0,$E411+SUM($G411:V411),IF(SUM($E411,$G411:V411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(X$275>($C411+$D411),$E411+SUM($G411:W411),IF(SUM($E411,$G411:W411)<0,$E411+SUM($G411:W411),IF(SUM($E411,$G411:W411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(Y$275>($C411+$D411),$E411+SUM($G411:X411),IF(SUM($E411,$G411:X411)<0,$E411+SUM($G411:X411),IF(SUM($E411,$G411:X411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(Z$275>($C411+$D411),$E411+SUM($G411:Y411),IF(SUM($E411,$G411:Y411)<0,$E411+SUM($G411:Y411),IF(SUM($E411,$G411:Y411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(AA$275>($C411+$D411),$E411+SUM($G411:Z411),IF(SUM($E411,$G411:Z411)<0,$E411+SUM($G411:Z411),IF(SUM($E411,$G411:Z411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(AB$275>($C411+$D411),$E411+SUM($G411:AA411),IF(SUM($E411,$G411:AA411)<0,$E411+SUM($G411:AA411),IF(SUM($E411,$G411:AA411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(AC$275>($C411+$D411),$E411+SUM($G411:AB411),IF(SUM($E411,$G411:AB411)<0,$E411+SUM($G411:AB411),IF(SUM($E411,$G411:AB411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(AD$275>($C411+$D411),$E411+SUM($G411:AC411),IF(SUM($E411,$G411:AC411)<0,$E411+SUM($G411:AC411),IF(SUM($E411,$G411:AC411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(AE$275>($C411+$D411),$E411+SUM($G411:AD411),IF(SUM($E411,$G411:AD411)<0,$E411+SUM($G411:AD411),IF(SUM($E411,$G411:AD411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055},{"$f":"-IF($D411=0,0,IF(AF$275>($C411+$D411),$E411+SUM($G411:AE411),IF(SUM($E411,$G411:AE411)<0,$E411+SUM($G411:AE411),IF(SUM($E411,$G411:AE411)=0,0,($E411+SUM($G411:$Q411))/($D411-COUNT($G411:$Q411))))))","v":-0.71641922705090055}]
[null,null,2021,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C412,$G$193:$AF$193,0))","v":32.058036858764211},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C412,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D412=0,0,IF(V$275>($C412+$D412),$E412+SUM($G412:U412),IF(SUM($E412,$G412:U412)<0,$E412+SUM($G412:U412),IF(SUM($E412,$G412:U412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421},{"$f":"-IF($D412=0,0,IF(W$275>($C412+$D412),$E412+SUM($G412:V412),IF(SUM($E412,$G412:V412)<0,$E412+SUM($G412:V412),IF(SUM($E412,$G412:V412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421},{"$f":"-IF($D412=0,0,IF(X$275>($C412+$D412),$E412+SUM($G412:W412),IF(SUM($E412,$G412:W412)<0,$E412+SUM($G412:W412),IF(SUM($E412,$G412:W412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421},{"$f":"-IF($D412=0,0,IF(Y$275>($C412+$D412),$E412+SUM($G412:X412),IF(SUM($E412,$G412:X412)<0,$E412+SUM($G412:X412),IF(SUM($E412,$G412:X412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421},{"$f":"-IF($D412=0,0,IF(Z$275>($C412+$D412),$E412+SUM($G412:Y412),IF(SUM($E412,$G412:Y412)<0,$E412+SUM($G412:Y412),IF(SUM($E412,$G412:Y412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421},{"$f":"-IF($D412=0,0,IF(AA$275>($C412+$D412),$E412+SUM($G412:Z412),IF(SUM($E412,$G412:Z412)<0,$E412+SUM($G412:Z412),IF(SUM($E412,$G412:Z412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421},{"$f":"-IF($D412=0,0,IF(AB$275>($C412+$D412),$E412+SUM($G412:AA412),IF(SUM($E412,$G412:AA412)<0,$E412+SUM($G412:AA412),IF(SUM($E412,$G412:AA412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421},{"$f":"-IF($D412=0,0,IF(AC$275>($C412+$D412),$E412+SUM($G412:AB412),IF(SUM($E412,$G412:AB412)<0,$E412+SUM($G412:AB412),IF(SUM($E412,$G412:AB412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421},{"$f":"-IF($D412=0,0,IF(AD$275>($C412+$D412),$E412+SUM($G412:AC412),IF(SUM($E412,$G412:AC412)<0,$E412+SUM($G412:AC412),IF(SUM($E412,$G412:AC412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421},{"$f":"-IF($D412=0,0,IF(AE$275>($C412+$D412),$E412+SUM($G412:AD412),IF(SUM($E412,$G412:AD412)<0,$E412+SUM($G412:AD412),IF(SUM($E412,$G412:AD412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421},{"$f":"-IF($D412=0,0,IF(AF$275>($C412+$D412),$E412+SUM($G412:AE412),IF(SUM($E412,$G412:AE412)<0,$E412+SUM($G412:AE412),IF(SUM($E412,$G412:AE412)=0,0,($E412+SUM($G412:$Q412))/($D412-COUNT($G412:$Q412))))))","v":-0.64116073717528421}]
[null,null,2022,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C413,$G$193:$AF$193,0))","v":36.583462875957849},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C413,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D413=0,0,IF(W$275>($C413+$D413),$E413+SUM($G413:V413),IF(SUM($E413,$G413:V413)<0,$E413+SUM($G413:V413),IF(SUM($E413,$G413:V413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-0.73166925751915701},{"$f":"-IF($D413=0,0,IF(X$275>($C413+$D413),$E413+SUM($G413:W413),IF(SUM($E413,$G413:W413)<0,$E413+SUM($G413:W413),IF(SUM($E413,$G413:W413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-0.73166925751915701},{"$f":"-IF($D413=0,0,IF(Y$275>($C413+$D413),$E413+SUM($G413:X413),IF(SUM($E413,$G413:X413)<0,$E413+SUM($G413:X413),IF(SUM($E413,$G413:X413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-0.73166925751915701},{"$f":"-IF($D413=0,0,IF(Z$275>($C413+$D413),$E413+SUM($G413:Y413),IF(SUM($E413,$G413:Y413)<0,$E413+SUM($G413:Y413),IF(SUM($E413,$G413:Y413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-0.73166925751915701},{"$f":"-IF($D413=0,0,IF(AA$275>($C413+$D413),$E413+SUM($G413:Z413),IF(SUM($E413,$G413:Z413)<0,$E413+SUM($G413:Z413),IF(SUM($E413,$G413:Z413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-0.73166925751915701},{"$f":"-IF($D413=0,0,IF(AB$275>($C413+$D413),$E413+SUM($G413:AA413),IF(SUM($E413,$G413:AA413)<0,$E413+SUM($G413:AA413),IF(SUM($E413,$G413:AA413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-0.73166925751915701},{"$f":"-IF($D413=0,0,IF(AC$275>($C413+$D413),$E413+SUM($G413:AB413),IF(SUM($E413,$G413:AB413)<0,$E413+SUM($G413:AB413),IF(SUM($E413,$G413:AB413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-0.73166925751915701},{"$f":"-IF($D413=0,0,IF(AD$275>($C413+$D413),$E413+SUM($G413:AC413),IF(SUM($E413,$G413:AC413)<0,$E413+SUM($G413:AC413),IF(SUM($E413,$G413:AC413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-0.73166925751915701},{"$f":"-IF($D413=0,0,IF(AE$275>($C413+$D413),$E413+SUM($G413:AD413),IF(SUM($E413,$G413:AD413)<0,$E413+SUM($G413:AD413),IF(SUM($E413,$G413:AD413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-0.73166925751915701},{"$f":"-IF($D413=0,0,IF(AF$275>($C413+$D413),$E413+SUM($G413:AE413),IF(SUM($E413,$G413:AE413)<0,$E413+SUM($G413:AE413),IF(SUM($E413,$G413:AE413)=0,0,($E413+SUM($G413:$Q413))/($D413-COUNT($G413:$Q413))))))","v":-0.73166925751915701}]
[null,null,2023,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C414,$G$193:$AF$193,0))","v":42.139049428193658},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C414,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D414=0,0,IF(X$275>($C414+$D414),$E414+SUM($G414:W414),IF(SUM($E414,$G414:W414)<0,$E414+SUM($G414:W414),IF(SUM($E414,$G414:W414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-0.84278098856387318},{"$f":"-IF($D414=0,0,IF(Y$275>($C414+$D414),$E414+SUM($G414:X414),IF(SUM($E414,$G414:X414)<0,$E414+SUM($G414:X414),IF(SUM($E414,$G414:X414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-0.84278098856387318},{"$f":"-IF($D414=0,0,IF(Z$275>($C414+$D414),$E414+SUM($G414:Y414),IF(SUM($E414,$G414:Y414)<0,$E414+SUM($G414:Y414),IF(SUM($E414,$G414:Y414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-0.84278098856387318},{"$f":"-IF($D414=0,0,IF(AA$275>($C414+$D414),$E414+SUM($G414:Z414),IF(SUM($E414,$G414:Z414)<0,$E414+SUM($G414:Z414),IF(SUM($E414,$G414:Z414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-0.84278098856387318},{"$f":"-IF($D414=0,0,IF(AB$275>($C414+$D414),$E414+SUM($G414:AA414),IF(SUM($E414,$G414:AA414)<0,$E414+SUM($G414:AA414),IF(SUM($E414,$G414:AA414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-0.84278098856387318},{"$f":"-IF($D414=0,0,IF(AC$275>($C414+$D414),$E414+SUM($G414:AB414),IF(SUM($E414,$G414:AB414)<0,$E414+SUM($G414:AB414),IF(SUM($E414,$G414:AB414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-0.84278098856387318},{"$f":"-IF($D414=0,0,IF(AD$275>($C414+$D414),$E414+SUM($G414:AC414),IF(SUM($E414,$G414:AC414)<0,$E414+SUM($G414:AC414),IF(SUM($E414,$G414:AC414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-0.84278098856387318},{"$f":"-IF($D414=0,0,IF(AE$275>($C414+$D414),$E414+SUM($G414:AD414),IF(SUM($E414,$G414:AD414)<0,$E414+SUM($G414:AD414),IF(SUM($E414,$G414:AD414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-0.84278098856387318},{"$f":"-IF($D414=0,0,IF(AF$275>($C414+$D414),$E414+SUM($G414:AE414),IF(SUM($E414,$G414:AE414)<0,$E414+SUM($G414:AE414),IF(SUM($E414,$G414:AE414)=0,0,($E414+SUM($G414:$Q414))/($D414-COUNT($G414:$Q414))))))","v":-0.84278098856387318}]
[null,null,2024,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C415,$G$193:$AF$193,0))","v":46.990113402534334},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C415,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D415=0,0,IF(Y$275>($C415+$D415),$E415+SUM($G415:X415),IF(SUM($E415,$G415:X415)<0,$E415+SUM($G415:X415),IF(SUM($E415,$G415:X415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-0.93980226805068667},{"$f":"-IF($D415=0,0,IF(Z$275>($C415+$D415),$E415+SUM($G415:Y415),IF(SUM($E415,$G415:Y415)<0,$E415+SUM($G415:Y415),IF(SUM($E415,$G415:Y415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-0.93980226805068667},{"$f":"-IF($D415=0,0,IF(AA$275>($C415+$D415),$E415+SUM($G415:Z415),IF(SUM($E415,$G415:Z415)<0,$E415+SUM($G415:Z415),IF(SUM($E415,$G415:Z415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-0.93980226805068667},{"$f":"-IF($D415=0,0,IF(AB$275>($C415+$D415),$E415+SUM($G415:AA415),IF(SUM($E415,$G415:AA415)<0,$E415+SUM($G415:AA415),IF(SUM($E415,$G415:AA415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-0.93980226805068667},{"$f":"-IF($D415=0,0,IF(AC$275>($C415+$D415),$E415+SUM($G415:AB415),IF(SUM($E415,$G415:AB415)<0,$E415+SUM($G415:AB415),IF(SUM($E415,$G415:AB415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-0.93980226805068667},{"$f":"-IF($D415=0,0,IF(AD$275>($C415+$D415),$E415+SUM($G415:AC415),IF(SUM($E415,$G415:AC415)<0,$E415+SUM($G415:AC415),IF(SUM($E415,$G415:AC415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-0.93980226805068667},{"$f":"-IF($D415=0,0,IF(AE$275>($C415+$D415),$E415+SUM($G415:AD415),IF(SUM($E415,$G415:AD415)<0,$E415+SUM($G415:AD415),IF(SUM($E415,$G415:AD415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-0.93980226805068667},{"$f":"-IF($D415=0,0,IF(AF$275>($C415+$D415),$E415+SUM($G415:AE415),IF(SUM($E415,$G415:AE415)<0,$E415+SUM($G415:AE415),IF(SUM($E415,$G415:AE415)=0,0,($E415+SUM($G415:$Q415))/($D415-COUNT($G415:$Q415))))))","v":-0.93980226805068667}]
[null,null,2025,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C416,$G$193:$AF$193,0))","v":33.156439559409442},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C416,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D416=0,0,IF(Z$275>($C416+$D416),$E416+SUM($G416:Y416),IF(SUM($E416,$G416:Y416)<0,$E416+SUM($G416:Y416),IF(SUM($E416,$G416:Y416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-0.66312879118818879},{"$f":"-IF($D416=0,0,IF(AA$275>($C416+$D416),$E416+SUM($G416:Z416),IF(SUM($E416,$G416:Z416)<0,$E416+SUM($G416:Z416),IF(SUM($E416,$G416:Z416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-0.66312879118818879},{"$f":"-IF($D416=0,0,IF(AB$275>($C416+$D416),$E416+SUM($G416:AA416),IF(SUM($E416,$G416:AA416)<0,$E416+SUM($G416:AA416),IF(SUM($E416,$G416:AA416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-0.66312879118818879},{"$f":"-IF($D416=0,0,IF(AC$275>($C416+$D416),$E416+SUM($G416:AB416),IF(SUM($E416,$G416:AB416)<0,$E416+SUM($G416:AB416),IF(SUM($E416,$G416:AB416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-0.66312879118818879},{"$f":"-IF($D416=0,0,IF(AD$275>($C416+$D416),$E416+SUM($G416:AC416),IF(SUM($E416,$G416:AC416)<0,$E416+SUM($G416:AC416),IF(SUM($E416,$G416:AC416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-0.66312879118818879},{"$f":"-IF($D416=0,0,IF(AE$275>($C416+$D416),$E416+SUM($G416:AD416),IF(SUM($E416,$G416:AD416)<0,$E416+SUM($G416:AD416),IF(SUM($E416,$G416:AD416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-0.66312879118818879},{"$f":"-IF($D416=0,0,IF(AF$275>($C416+$D416),$E416+SUM($G416:AE416),IF(SUM($E416,$G416:AE416)<0,$E416+SUM($G416:AE416),IF(SUM($E416,$G416:AE416)=0,0,($E416+SUM($G416:$Q416))/($D416-COUNT($G416:$Q416))))))","v":-0.66312879118818879}]
[null,null,2026,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C417,$G$193:$AF$193,0))","v":31.412806755018782},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C417,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D417=0,0,IF(AA$275>($C417+$D417),$E417+SUM($G417:Z417),IF(SUM($E417,$G417:Z417)<0,$E417+SUM($G417:Z417),IF(SUM($E417,$G417:Z417)=0,0,($E417+SUM($G417:$Q417))/($D417-COUNT($G417:$Q417))))))","v":-0.62825613510037559},{"$f":"-IF($D417=0,0,IF(AB$275>($C417+$D417),$E417+SUM($G417:AA417),IF(SUM($E417,$G417:AA417)<0,$E417+SUM($G417:AA417),IF(SUM($E417,$G417:AA417)=0,0,($E417+SUM($G417:$Q417))/($D417-COUNT($G417:$Q417))))))","v":-0.62825613510037559},{"$f":"-IF($D417=0,0,IF(AC$275>($C417+$D417),$E417+SUM($G417:AB417),IF(SUM($E417,$G417:AB417)<0,$E417+SUM($G417:AB417),IF(SUM($E417,$G417:AB417)=0,0,($E417+SUM($G417:$Q417))/($D417-COUNT($G417:$Q417))))))","v":-0.62825613510037559},{"$f":"-IF($D417=0,0,IF(AD$275>($C417+$D417),$E417+SUM($G417:AC417),IF(SUM($E417,$G417:AC417)<0,$E417+SUM($G417:AC417),IF(SUM($E417,$G417:AC417)=0,0,($E417+SUM($G417:$Q417))/($D417-COUNT($G417:$Q417))))))","v":-0.62825613510037559},{"$f":"-IF($D417=0,0,IF(AE$275>($C417+$D417),$E417+SUM($G417:AD417),IF(SUM($E417,$G417:AD417)<0,$E417+SUM($G417:AD417),IF(SUM($E417,$G417:AD417)=0,0,($E417+SUM($G417:$Q417))/($D417-COUNT($G417:$Q417))))))","v":-0.62825613510037559},{"$f":"-IF($D417=0,0,IF(AF$275>($C417+$D417),$E417+SUM($G417:AE417),IF(SUM($E417,$G417:AE417)<0,$E417+SUM($G417:AE417),IF(SUM($E417,$G417:AE417)=0,0,($E417+SUM($G417:$Q417))/($D417-COUNT($G417:$Q417))))))","v":-0.62825613510037559}]
[null,null,2027,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C418,$G$193:$AF$193,0))","v":44.231163589109904},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C418,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D418=0,0,IF(AB$275>($C418+$D418),$E418+SUM($G418:AA418),IF(SUM($E418,$G418:AA418)<0,$E418+SUM($G418:AA418),IF(SUM($E418,$G418:AA418)=0,0,($E418+SUM($G418:$Q418))/($D418-COUNT($G418:$Q418))))))","v":-0.88462327178219813},{"$f":"-IF($D418=0,0,IF(AC$275>($C418+$D418),$E418+SUM($G418:AB418),IF(SUM($E418,$G418:AB418)<0,$E418+SUM($G418:AB418),IF(SUM($E418,$G418:AB418)=0,0,($E418+SUM($G418:$Q418))/($D418-COUNT($G418:$Q418))))))","v":-0.88462327178219813},{"$f":"-IF($D418=0,0,IF(AD$275>($C418+$D418),$E418+SUM($G418:AC418),IF(SUM($E418,$G418:AC418)<0,$E418+SUM($G418:AC418),IF(SUM($E418,$G418:AC418)=0,0,($E418+SUM($G418:$Q418))/($D418-COUNT($G418:$Q418))))))","v":-0.88462327178219813},{"$f":"-IF($D418=0,0,IF(AE$275>($C418+$D418),$E418+SUM($G418:AD418),IF(SUM($E418,$G418:AD418)<0,$E418+SUM($G418:AD418),IF(SUM($E418,$G418:AD418)=0,0,($E418+SUM($G418:$Q418))/($D418-COUNT($G418:$Q418))))))","v":-0.88462327178219813},{"$f":"-IF($D418=0,0,IF(AF$275>($C418+$D418),$E418+SUM($G418:AE418),IF(SUM($E418,$G418:AE418)<0,$E418+SUM($G418:AE418),IF(SUM($E418,$G418:AE418)=0,0,($E418+SUM($G418:$Q418))/($D418-COUNT($G418:$Q418))))))","v":-0.88462327178219813}]
[null,null,2028,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C419,$G$193:$AF$193,0))","v":27.864498263254141},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C419,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D419=0,0,IF(AC$275>($C419+$D419),$E419+SUM($G419:AB419),IF(SUM($E419,$G419:AB419)<0,$E419+SUM($G419:AB419),IF(SUM($E419,$G419:AB419)=0,0,($E419+SUM($G419:$Q419))/($D419-COUNT($G419:$Q419))))))","v":-0.55728996526508279},{"$f":"-IF($D419=0,0,IF(AD$275>($C419+$D419),$E419+SUM($G419:AC419),IF(SUM($E419,$G419:AC419)<0,$E419+SUM($G419:AC419),IF(SUM($E419,$G419:AC419)=0,0,($E419+SUM($G419:$Q419))/($D419-COUNT($G419:$Q419))))))","v":-0.55728996526508279},{"$f":"-IF($D419=0,0,IF(AE$275>($C419+$D419),$E419+SUM($G419:AD419),IF(SUM($E419,$G419:AD419)<0,$E419+SUM($G419:AD419),IF(SUM($E419,$G419:AD419)=0,0,($E419+SUM($G419:$Q419))/($D419-COUNT($G419:$Q419))))))","v":-0.55728996526508279},{"$f":"-IF($D419=0,0,IF(AF$275>($C419+$D419),$E419+SUM($G419:AE419),IF(SUM($E419,$G419:AE419)<0,$E419+SUM($G419:AE419),IF(SUM($E419,$G419:AE419)=0,0,($E419+SUM($G419:$Q419))/($D419-COUNT($G419:$Q419))))))","v":-0.55728996526508279}]
[null,null,2029,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C420,$G$193:$AF$193,0))","v":27.864498263254141},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C420,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D420=0,0,IF(AD$275>($C420+$D420),$E420+SUM($G420:AC420),IF(SUM($E420,$G420:AC420)<0,$E420+SUM($G420:AC420),IF(SUM($E420,$G420:AC420)=0,0,($E420+SUM($G420:$Q420))/($D420-COUNT($G420:$Q420))))))","v":-0.55728996526508279},{"$f":"-IF($D420=0,0,IF(AE$275>($C420+$D420),$E420+SUM($G420:AD420),IF(SUM($E420,$G420:AD420)<0,$E420+SUM($G420:AD420),IF(SUM($E420,$G420:AD420)=0,0,($E420+SUM($G420:$Q420))/($D420-COUNT($G420:$Q420))))))","v":-0.55728996526508279},{"$f":"-IF($D420=0,0,IF(AF$275>($C420+$D420),$E420+SUM($G420:AE420),IF(SUM($E420,$G420:AE420)<0,$E420+SUM($G420:AE420),IF(SUM($E420,$G420:AE420)=0,0,($E420+SUM($G420:$Q420))/($D420-COUNT($G420:$Q420))))))","v":-0.55728996526508279}]
[null,null,2030,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C421,$G$193:$AF$193,0))","v":27.864498263254141},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C421,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D421=0,0,IF(AE$275>($C421+$D421),$E421+SUM($G421:AD421),IF(SUM($E421,$G421:AD421)<0,$E421+SUM($G421:AD421),IF(SUM($E421,$G421:AD421)=0,0,($E421+SUM($G421:$Q421))/($D421-COUNT($G421:$Q421))))))","v":-0.55728996526508279},{"$f":"-IF($D421=0,0,IF(AF$275>($C421+$D421),$E421+SUM($G421:AE421),IF(SUM($E421,$G421:AE421)<0,$E421+SUM($G421:AE421),IF(SUM($E421,$G421:AE421)=0,0,($E421+SUM($G421:$Q421))/($D421-COUNT($G421:$Q421))))))","v":-0.55728996526508279}]
[null,null,2031,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C422,$G$193:$AF$193,0))","v":27.864498263254141},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C422,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D422=0,0,IF(AF$275>($C422+$D422),$E422+SUM($G422:AE422),IF(SUM($E422,$G422:AE422)<0,$E422+SUM($G422:AE422),IF(SUM($E422,$G422:AE422)=0,0,($E422+SUM($G422:$Q422))/($D422-COUNT($G422:$Q422))))))","v":-0.55728996526508279}]
[null,null,2032,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C423,$G$193:$AF$193,0))","v":27.864498263254141},{"$f":"INDEX($G$243:$AF$255,MATCH(B396,$B$243:$B$255,0),MATCH(C423,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E398:E423)-SUM(G215:AF215),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G397:G423)","v":-7.8311117518977458},{"$f":"SUM(H397:H423)","v":-8.7578865457624406},-9.6321515634797432,-11.2905477652819,-12.228277995201001,-14.161724038028456,-12.676284169867261,-14.482474122023147,-16.927881026330958,-18.416000147766773,-19.975650086485718,-17.466572478268695,-18.056573240513075,-18.973835670942606,-19.690254897993505,-20.331415635168788,-21.063084892687947,-21.90586588125182,-22.845668149302508,-23.508796940490694,-24.137053075591069,-25.021676347373269,-25.57896631263835,-26.136256277903431,-26.693546243168512,-23.557866965374629]
[]
[null,"Transmission reactors","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":27},{"$f":"VLOOKUP(B426,$B$177:$F$189,5,FALSE)","v":5.0698506486871029},null,{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-0.18777224624767047},{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-0.18777224624767047},{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-0.18777224624767047},{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-0.18777224624767047},{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-0.18777224624767047},{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":-0.18777224624767044},{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-0.18777224624767053},{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":-0.18777224624767053},{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":-0.1877722462476705},{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":-0.18777224624767053},{"$f":"IF($D427=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B426,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":-0.1877722462476705},{"$f":"-IF($D427=0,0,IF(R$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-R$275+1)))","v":-0.18777224624767058},{"$f":"-IF($D427=0,0,IF(S$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-S$275+1)))","v":-0.18777224624767058},{"$f":"-IF($D427=0,0,IF(T$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-T$275+1)))","v":-0.18777224624767058},{"$f":"-IF($D427=0,0,IF(U$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-U$275+1)))","v":-0.18777224624767058},{"$f":"-IF($D427=0,0,IF(V$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-V$275+1)))","v":-0.18777224624767061},{"$f":"-IF($D427=0,0,IF(W$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-W$275+1)))","v":-0.18777224624767061},{"$f":"-IF($D427=0,0,IF(X$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-X$275+1)))","v":-0.18777224624767061},{"$f":"-IF($D427=0,0,IF(Y$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-Y$275+1)))","v":-0.18777224624767064},{"$f":"-IF($D427=0,0,IF(Z$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-Z$275+1)))","v":-0.18777224624767064},{"$f":"-IF($D427=0,0,IF(AA$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-AA$275+1)))","v":-0.18777224624767067},{"$f":"-IF($D427=0,0,IF(AB$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-AB$275+1)))","v":-0.18777224624767064},{"$f":"-IF($D427=0,0,IF(AC$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-AC$275+1)))","v":-0.18777224624767064},{"$f":"-IF($D427=0,0,IF(AD$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-AD$275+1)))","v":-0.18777224624767064},{"$f":"-IF($D427=0,0,IF(AE$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-AE$275+1)))","v":-0.18777224624767064},{"$f":"-IF($D427=0,0,IF(AF$275>($C427+$D427),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C427,$D427)-AF$275+1)))","v":-0.18777224624767064}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C428,$G$193:$AF$193,0))","v":4.5832868544333394},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C428,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B426,Tx_Inputs!$B$491:$B$503,0),MATCH($C428+1,Tx_Inputs!$E$422:$AD$422))","v":-2.5110765951445398E-2},{"$f":"H428","v":-2.5110765951445398E-2},{"$f":"-IF($D428=0,0,IF(J$275>($C428+$D428),$E428+SUM($G428:I428),SUM($E428:$I428)/($D428-2)))","v":-9.4438860886051024E-2},{"$f":"-IF($D428=0,0,IF(K$275>($C428+$D428),$E428+SUM($G428:J428),SUM($E428:$I428)/($D428-2)))","v":-9.4438860886051024E-2},{"$f":"-IF($D428=0,0,IF(L$275>($C428+$D428),$E428+SUM($G428:K428),SUM($E428:$I428)/($D428-2)))","v":-9.4438860886051024E-2},{"$f":"-IF($D428=0,0,IF(M$275>($C428+$D428),$E428+SUM($G428:L428),SUM($E428:$I428)/($D428-2)))","v":-9.4438860886051024E-2},{"$f":"-IF($D428=0,0,IF(N$275>($C428+$D428),$E428+SUM($G428:M428),SUM($E428:$I428)/($D428-2)))","v":-9.4438860886051024E-2},{"$f":"-IF($D428=0,0,IF(O$275>($C428+$D428),$E428+SUM($G428:N428),SUM($E428:$I428)/($D428-2)))","v":-9.4438860886051024E-2},{"$f":"-IF($D428=0,0,IF(P$275>($C428+$D428),$E428+SUM($G428:O428),SUM($E428:$I428)/($D428-2)))","v":-9.4438860886051024E-2},{"$f":"-IF($D428=0,0,IF(Q$275>($C428+$D428),$E428+SUM($G428:P428),SUM($E428:$I428)/($D428-2)))","v":-9.4438860886051024E-2},{"$f":"-IF($D428=0,0,IF(R$275>($C428+$D428),$E428+SUM($G428:Q428),IF(SUM($E428,$G428:Q428)<0,$E428+SUM($G428:Q428),IF(SUM($E428,$G428:Q428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(S$275>($C428+$D428),$E428+SUM($G428:R428),IF(SUM($E428,$G428:R428)<0,$E428+SUM($G428:R428),IF(SUM($E428,$G428:R428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(T$275>($C428+$D428),$E428+SUM($G428:S428),IF(SUM($E428,$G428:S428)<0,$E428+SUM($G428:S428),IF(SUM($E428,$G428:S428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(U$275>($C428+$D428),$E428+SUM($G428:T428),IF(SUM($E428,$G428:T428)<0,$E428+SUM($G428:T428),IF(SUM($E428,$G428:T428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(V$275>($C428+$D428),$E428+SUM($G428:U428),IF(SUM($E428,$G428:U428)<0,$E428+SUM($G428:U428),IF(SUM($E428,$G428:U428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(W$275>($C428+$D428),$E428+SUM($G428:V428),IF(SUM($E428,$G428:V428)<0,$E428+SUM($G428:V428),IF(SUM($E428,$G428:V428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(X$275>($C428+$D428),$E428+SUM($G428:W428),IF(SUM($E428,$G428:W428)<0,$E428+SUM($G428:W428),IF(SUM($E428,$G428:W428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(Y$275>($C428+$D428),$E428+SUM($G428:X428),IF(SUM($E428,$G428:X428)<0,$E428+SUM($G428:X428),IF(SUM($E428,$G428:X428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(Z$275>($C428+$D428),$E428+SUM($G428:Y428),IF(SUM($E428,$G428:Y428)<0,$E428+SUM($G428:Y428),IF(SUM($E428,$G428:Y428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(AA$275>($C428+$D428),$E428+SUM($G428:Z428),IF(SUM($E428,$G428:Z428)<0,$E428+SUM($G428:Z428),IF(SUM($E428,$G428:Z428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(AB$275>($C428+$D428),$E428+SUM($G428:AA428),IF(SUM($E428,$G428:AA428)<0,$E428+SUM($G428:AA428),IF(SUM($E428,$G428:AA428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(AC$275>($C428+$D428),$E428+SUM($G428:AB428),IF(SUM($E428,$G428:AB428)<0,$E428+SUM($G428:AB428),IF(SUM($E428,$G428:AB428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(AD$275>($C428+$D428),$E428+SUM($G428:AC428),IF(SUM($E428,$G428:AC428)<0,$E428+SUM($G428:AC428),IF(SUM($E428,$G428:AC428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(AE$275>($C428+$D428),$E428+SUM($G428:AD428),IF(SUM($E428,$G428:AD428)<0,$E428+SUM($G428:AD428),IF(SUM($E428,$G428:AD428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2},{"$f":"-IF($D428=0,0,IF(AF$275>($C428+$D428),$E428+SUM($G428:AE428),IF(SUM($E428,$G428:AE428)<0,$E428+SUM($G428:AE428),IF(SUM($E428,$G428:AE428)=0,0,($E428+SUM($G428:$Q428))/($D428-COUNT($G428:$Q428))))))","v":-9.443886088605101E-2}]
[null,null,2008,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C429,$G$193:$AF$193,0))","v":3.4477916500839374},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C429,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B426,Tx_Inputs!$B$491:$B$503,0),MATCH($C429+1,Tx_Inputs!$E$422:$AD$422))","v":-2.5167133907243608E-2},{"$f":"-IF($D429=0,0,IF(J$275>($C429+$D429),$E429+SUM($G429:I429),SUM($E429:$I429)/($D429-1)))","v":-6.9849479921973337E-2},{"$f":"-IF($D429=0,0,IF(K$275>($C429+$D429),$E429+SUM($G429:J429),SUM($E429:$I429)/($D429-1)))","v":-6.9849479921973337E-2},{"$f":"-IF($D429=0,0,IF(L$275>($C429+$D429),$E429+SUM($G429:K429),SUM($E429:$I429)/($D429-1)))","v":-6.9849479921973337E-2},{"$f":"-IF($D429=0,0,IF(M$275>($C429+$D429),$E429+SUM($G429:L429),SUM($E429:$I429)/($D429-1)))","v":-6.9849479921973337E-2},{"$f":"-IF($D429=0,0,IF(N$275>($C429+$D429),$E429+SUM($G429:M429),SUM($E429:$I429)/($D429-1)))","v":-6.9849479921973337E-2},{"$f":"-IF($D429=0,0,IF(O$275>($C429+$D429),$E429+SUM($G429:N429),SUM($E429:$I429)/($D429-1)))","v":-6.9849479921973337E-2},{"$f":"-IF($D429=0,0,IF(P$275>($C429+$D429),$E429+SUM($G429:O429),SUM($E429:$I429)/($D429-1)))","v":-6.9849479921973337E-2},{"$f":"-IF($D429=0,0,IF(Q$275>($C429+$D429),$E429+SUM($G429:P429),SUM($E429:$I429)/($D429-1)))","v":-6.9849479921973337E-2},{"$f":"-IF($D429=0,0,IF(R$275>($C429+$D429),$E429+SUM($G429:Q429),IF(SUM($E429,$G429:Q429)<0,$E429+SUM($G429:Q429),IF(SUM($E429,$G429:Q429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(S$275>($C429+$D429),$E429+SUM($G429:R429),IF(SUM($E429,$G429:R429)<0,$E429+SUM($G429:R429),IF(SUM($E429,$G429:R429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(T$275>($C429+$D429),$E429+SUM($G429:S429),IF(SUM($E429,$G429:S429)<0,$E429+SUM($G429:S429),IF(SUM($E429,$G429:S429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(U$275>($C429+$D429),$E429+SUM($G429:T429),IF(SUM($E429,$G429:T429)<0,$E429+SUM($G429:T429),IF(SUM($E429,$G429:T429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(V$275>($C429+$D429),$E429+SUM($G429:U429),IF(SUM($E429,$G429:U429)<0,$E429+SUM($G429:U429),IF(SUM($E429,$G429:U429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(W$275>($C429+$D429),$E429+SUM($G429:V429),IF(SUM($E429,$G429:V429)<0,$E429+SUM($G429:V429),IF(SUM($E429,$G429:V429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(X$275>($C429+$D429),$E429+SUM($G429:W429),IF(SUM($E429,$G429:W429)<0,$E429+SUM($G429:W429),IF(SUM($E429,$G429:W429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(Y$275>($C429+$D429),$E429+SUM($G429:X429),IF(SUM($E429,$G429:X429)<0,$E429+SUM($G429:X429),IF(SUM($E429,$G429:X429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(Z$275>($C429+$D429),$E429+SUM($G429:Y429),IF(SUM($E429,$G429:Y429)<0,$E429+SUM($G429:Y429),IF(SUM($E429,$G429:Y429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(AA$275>($C429+$D429),$E429+SUM($G429:Z429),IF(SUM($E429,$G429:Z429)<0,$E429+SUM($G429:Z429),IF(SUM($E429,$G429:Z429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(AB$275>($C429+$D429),$E429+SUM($G429:AA429),IF(SUM($E429,$G429:AA429)<0,$E429+SUM($G429:AA429),IF(SUM($E429,$G429:AA429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(AC$275>($C429+$D429),$E429+SUM($G429:AB429),IF(SUM($E429,$G429:AB429)<0,$E429+SUM($G429:AB429),IF(SUM($E429,$G429:AB429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(AD$275>($C429+$D429),$E429+SUM($G429:AC429),IF(SUM($E429,$G429:AC429)<0,$E429+SUM($G429:AC429),IF(SUM($E429,$G429:AC429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(AE$275>($C429+$D429),$E429+SUM($G429:AD429),IF(SUM($E429,$G429:AD429)<0,$E429+SUM($G429:AD429),IF(SUM($E429,$G429:AD429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2},{"$f":"-IF($D429=0,0,IF(AF$275>($C429+$D429),$E429+SUM($G429:AE429),IF(SUM($E429,$G429:AE429)<0,$E429+SUM($G429:AE429),IF(SUM($E429,$G429:AE429)=0,0,($E429+SUM($G429:$Q429))/($D429-COUNT($G429:$Q429))))))","v":-6.9849479921973351E-2}]
[null,null,2009,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C430,$G$193:$AF$193,0))","v":3.8440345667073004},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C430,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B426,Tx_Inputs!$B$491:$B$503,0),MATCH($C430+1,Tx_Inputs!$E$422:$AD$422))","v":-7.6880691334146004E-2},{"$f":"J430","v":-7.6880691334146004E-2},{"$f":"K430","v":-7.6880691334146004E-2},{"$f":"-IF($D430=0,0,IF(M$275>($C430+$D430),$E430+SUM($G430:L430),SUM($E430:$L430)/($D430-3)))","v":-7.6880691334146004E-2},{"$f":"-IF($D430=0,0,IF(N$275>($C430+$D430),$E430+SUM($G430:M430),SUM($E430:$L430)/($D430-3)))","v":-7.6880691334146004E-2},{"$f":"-IF($D430=0,0,IF(O$275>($C430+$D430),$E430+SUM($G430:N430),SUM($E430:$L430)/($D430-3)))","v":-7.6880691334146004E-2},{"$f":"-IF($D430=0,0,IF(P$275>($C430+$D430),$E430+SUM($G430:O430),SUM($E430:$L430)/($D430-3)))","v":-7.6880691334146004E-2},{"$f":"-IF($D430=0,0,IF(Q$275>($C430+$D430),$E430+SUM($G430:P430),SUM($E430:$L430)/($D430-3)))","v":-7.6880691334146004E-2},{"$f":"-IF($D430=0,0,IF(R$275>($C430+$D430),$E430+SUM($G430:Q430),IF(SUM($E430,$G430:Q430)<0,$E430+SUM($G430:Q430),IF(SUM($E430,$G430:Q430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(S$275>($C430+$D430),$E430+SUM($G430:R430),IF(SUM($E430,$G430:R430)<0,$E430+SUM($G430:R430),IF(SUM($E430,$G430:R430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(T$275>($C430+$D430),$E430+SUM($G430:S430),IF(SUM($E430,$G430:S430)<0,$E430+SUM($G430:S430),IF(SUM($E430,$G430:S430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(U$275>($C430+$D430),$E430+SUM($G430:T430),IF(SUM($E430,$G430:T430)<0,$E430+SUM($G430:T430),IF(SUM($E430,$G430:T430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(V$275>($C430+$D430),$E430+SUM($G430:U430),IF(SUM($E430,$G430:U430)<0,$E430+SUM($G430:U430),IF(SUM($E430,$G430:U430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(W$275>($C430+$D430),$E430+SUM($G430:V430),IF(SUM($E430,$G430:V430)<0,$E430+SUM($G430:V430),IF(SUM($E430,$G430:V430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(X$275>($C430+$D430),$E430+SUM($G430:W430),IF(SUM($E430,$G430:W430)<0,$E430+SUM($G430:W430),IF(SUM($E430,$G430:W430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(Y$275>($C430+$D430),$E430+SUM($G430:X430),IF(SUM($E430,$G430:X430)<0,$E430+SUM($G430:X430),IF(SUM($E430,$G430:X430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(Z$275>($C430+$D430),$E430+SUM($G430:Y430),IF(SUM($E430,$G430:Y430)<0,$E430+SUM($G430:Y430),IF(SUM($E430,$G430:Y430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(AA$275>($C430+$D430),$E430+SUM($G430:Z430),IF(SUM($E430,$G430:Z430)<0,$E430+SUM($G430:Z430),IF(SUM($E430,$G430:Z430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(AB$275>($C430+$D430),$E430+SUM($G430:AA430),IF(SUM($E430,$G430:AA430)<0,$E430+SUM($G430:AA430),IF(SUM($E430,$G430:AA430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(AC$275>($C430+$D430),$E430+SUM($G430:AB430),IF(SUM($E430,$G430:AB430)<0,$E430+SUM($G430:AB430),IF(SUM($E430,$G430:AB430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(AD$275>($C430+$D430),$E430+SUM($G430:AC430),IF(SUM($E430,$G430:AC430)<0,$E430+SUM($G430:AC430),IF(SUM($E430,$G430:AC430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(AE$275>($C430+$D430),$E430+SUM($G430:AD430),IF(SUM($E430,$G430:AD430)<0,$E430+SUM($G430:AD430),IF(SUM($E430,$G430:AD430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2},{"$f":"-IF($D430=0,0,IF(AF$275>($C430+$D430),$E430+SUM($G430:AE430),IF(SUM($E430,$G430:AE430)<0,$E430+SUM($G430:AE430),IF(SUM($E430,$G430:AE430)=0,0,($E430+SUM($G430:$Q430))/($D430-COUNT($G430:$Q430))))))","v":-7.6880691334146017E-2}]
[null,null,2010,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C431,$G$193:$AF$193,0))","v":1.1182726837149715},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C431,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B426,Tx_Inputs!$B$491:$B$503,0),MATCH($C431+1,Tx_Inputs!$E$422:$AD$422))","v":-7.9631191841995665E-3},{"$f":"K431","v":-7.9631191841995665E-3},{"$f":"-IF($D431=0,0,IF(M$275>($C431+$D431),$E431+SUM($G431:L431),SUM($E431:$L431)/($D431-2)))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(N$275>($C431+$D431),$E431+SUM($G431:M431),SUM($E431:$L431)/($D431-2)))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(O$275>($C431+$D431),$E431+SUM($G431:N431),SUM($E431:$L431)/($D431-2)))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(P$275>($C431+$D431),$E431+SUM($G431:O431),SUM($E431:$L431)/($D431-2)))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(Q$275>($C431+$D431),$E431+SUM($G431:P431),SUM($E431:$L431)/($D431-2)))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(R$275>($C431+$D431),$E431+SUM($G431:Q431),IF(SUM($E431,$G431:Q431)<0,$E431+SUM($G431:Q431),IF(SUM($E431,$G431:Q431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(S$275>($C431+$D431),$E431+SUM($G431:R431),IF(SUM($E431,$G431:R431)<0,$E431+SUM($G431:R431),IF(SUM($E431,$G431:R431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(T$275>($C431+$D431),$E431+SUM($G431:S431),IF(SUM($E431,$G431:S431)<0,$E431+SUM($G431:S431),IF(SUM($E431,$G431:S431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(U$275>($C431+$D431),$E431+SUM($G431:T431),IF(SUM($E431,$G431:T431)<0,$E431+SUM($G431:T431),IF(SUM($E431,$G431:T431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(V$275>($C431+$D431),$E431+SUM($G431:U431),IF(SUM($E431,$G431:U431)<0,$E431+SUM($G431:U431),IF(SUM($E431,$G431:U431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(W$275>($C431+$D431),$E431+SUM($G431:V431),IF(SUM($E431,$G431:V431)<0,$E431+SUM($G431:V431),IF(SUM($E431,$G431:V431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(X$275>($C431+$D431),$E431+SUM($G431:W431),IF(SUM($E431,$G431:W431)<0,$E431+SUM($G431:W431),IF(SUM($E431,$G431:W431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(Y$275>($C431+$D431),$E431+SUM($G431:X431),IF(SUM($E431,$G431:X431)<0,$E431+SUM($G431:X431),IF(SUM($E431,$G431:X431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(Z$275>($C431+$D431),$E431+SUM($G431:Y431),IF(SUM($E431,$G431:Y431)<0,$E431+SUM($G431:Y431),IF(SUM($E431,$G431:Y431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(AA$275>($C431+$D431),$E431+SUM($G431:Z431),IF(SUM($E431,$G431:Z431)<0,$E431+SUM($G431:Z431),IF(SUM($E431,$G431:Z431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(AB$275>($C431+$D431),$E431+SUM($G431:AA431),IF(SUM($E431,$G431:AA431)<0,$E431+SUM($G431:AA431),IF(SUM($E431,$G431:AA431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(AC$275>($C431+$D431),$E431+SUM($G431:AB431),IF(SUM($E431,$G431:AB431)<0,$E431+SUM($G431:AB431),IF(SUM($E431,$G431:AB431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(AD$275>($C431+$D431),$E431+SUM($G431:AC431),IF(SUM($E431,$G431:AC431)<0,$E431+SUM($G431:AC431),IF(SUM($E431,$G431:AC431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(AE$275>($C431+$D431),$E431+SUM($G431:AD431),IF(SUM($E431,$G431:AD431)<0,$E431+SUM($G431:AD431),IF(SUM($E431,$G431:AD431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2},{"$f":"-IF($D431=0,0,IF(AF$275>($C431+$D431),$E431+SUM($G431:AE431),IF(SUM($E431,$G431:AE431)<0,$E431+SUM($G431:AE431),IF(SUM($E431,$G431:AE431)=0,0,($E431+SUM($G431:$Q431))/($D431-COUNT($G431:$Q431))))))","v":-2.2965550944720258E-2}]
[null,null,2011,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C432,$G$193:$AF$193,0))","v":0.43688505166321351},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C432,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B426,Tx_Inputs!$B$491:$B$503,0),MATCH($C432+1,Tx_Inputs!$E$422:$AD$422))","v":-8.7029962015812132E-2},{"$f":"-IF($D432=0,0,IF(M$275>($C432+$D432),$E432+SUM($G432:L432),SUM($E432:$L432)/($D432-1)))","v":-7.139899788722477E-3},{"$f":"-IF($D432=0,0,IF(N$275>($C432+$D432),$E432+SUM($G432:M432),SUM($E432:$L432)/($D432-1)))","v":-7.139899788722477E-3},{"$f":"-IF($D432=0,0,IF(O$275>($C432+$D432),$E432+SUM($G432:N432),SUM($E432:$L432)/($D432-1)))","v":-7.139899788722477E-3},{"$f":"-IF($D432=0,0,IF(P$275>($C432+$D432),$E432+SUM($G432:O432),SUM($E432:$L432)/($D432-1)))","v":-7.139899788722477E-3},{"$f":"-IF($D432=0,0,IF(Q$275>($C432+$D432),$E432+SUM($G432:P432),SUM($E432:$L432)/($D432-1)))","v":-7.139899788722477E-3},{"$f":"-IF($D432=0,0,IF(R$275>($C432+$D432),$E432+SUM($G432:Q432),IF(SUM($E432,$G432:Q432)<0,$E432+SUM($G432:Q432),IF(SUM($E432,$G432:Q432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(S$275>($C432+$D432),$E432+SUM($G432:R432),IF(SUM($E432,$G432:R432)<0,$E432+SUM($G432:R432),IF(SUM($E432,$G432:R432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(T$275>($C432+$D432),$E432+SUM($G432:S432),IF(SUM($E432,$G432:S432)<0,$E432+SUM($G432:S432),IF(SUM($E432,$G432:S432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(U$275>($C432+$D432),$E432+SUM($G432:T432),IF(SUM($E432,$G432:T432)<0,$E432+SUM($G432:T432),IF(SUM($E432,$G432:T432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(V$275>($C432+$D432),$E432+SUM($G432:U432),IF(SUM($E432,$G432:U432)<0,$E432+SUM($G432:U432),IF(SUM($E432,$G432:U432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(W$275>($C432+$D432),$E432+SUM($G432:V432),IF(SUM($E432,$G432:V432)<0,$E432+SUM($G432:V432),IF(SUM($E432,$G432:V432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(X$275>($C432+$D432),$E432+SUM($G432:W432),IF(SUM($E432,$G432:W432)<0,$E432+SUM($G432:W432),IF(SUM($E432,$G432:W432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(Y$275>($C432+$D432),$E432+SUM($G432:X432),IF(SUM($E432,$G432:X432)<0,$E432+SUM($G432:X432),IF(SUM($E432,$G432:X432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(Z$275>($C432+$D432),$E432+SUM($G432:Y432),IF(SUM($E432,$G432:Y432)<0,$E432+SUM($G432:Y432),IF(SUM($E432,$G432:Y432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(AA$275>($C432+$D432),$E432+SUM($G432:Z432),IF(SUM($E432,$G432:Z432)<0,$E432+SUM($G432:Z432),IF(SUM($E432,$G432:Z432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(AB$275>($C432+$D432),$E432+SUM($G432:AA432),IF(SUM($E432,$G432:AA432)<0,$E432+SUM($G432:AA432),IF(SUM($E432,$G432:AA432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(AC$275>($C432+$D432),$E432+SUM($G432:AB432),IF(SUM($E432,$G432:AB432)<0,$E432+SUM($G432:AB432),IF(SUM($E432,$G432:AB432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(AD$275>($C432+$D432),$E432+SUM($G432:AC432),IF(SUM($E432,$G432:AC432)<0,$E432+SUM($G432:AC432),IF(SUM($E432,$G432:AC432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(AE$275>($C432+$D432),$E432+SUM($G432:AD432),IF(SUM($E432,$G432:AD432)<0,$E432+SUM($G432:AD432),IF(SUM($E432,$G432:AD432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3},{"$f":"-IF($D432=0,0,IF(AF$275>($C432+$D432),$E432+SUM($G432:AE432),IF(SUM($E432,$G432:AE432)<0,$E432+SUM($G432:AE432),IF(SUM($E432,$G432:AE432)=0,0,($E432+SUM($G432:$Q432))/($D432-COUNT($G432:$Q432))))))","v":-7.1398997887224761E-3}]
[null,null,2012,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C433,$G$193:$AF$193,0))","v":0.42796274690158309},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C433,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B426,Tx_Inputs!$B$491:$B$503,0),MATCH($C433+1,Tx_Inputs!$E$422:$AD$422))","v":-8.5592549380316615E-3},{"$f":"M433","v":-8.5592549380316615E-3},{"$f":"N433","v":-8.5592549380316615E-3},{"$f":"O433","v":-8.5592549380316615E-3},{"$f":"P433","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(R$275>($C433+$D433),$E433+SUM($G433:Q433),IF(SUM($E433,$G433:Q433)<0,$E433+SUM($G433:Q433),IF(SUM($E433,$G433:Q433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(S$275>($C433+$D433),$E433+SUM($G433:R433),IF(SUM($E433,$G433:R433)<0,$E433+SUM($G433:R433),IF(SUM($E433,$G433:R433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(T$275>($C433+$D433),$E433+SUM($G433:S433),IF(SUM($E433,$G433:S433)<0,$E433+SUM($G433:S433),IF(SUM($E433,$G433:S433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(U$275>($C433+$D433),$E433+SUM($G433:T433),IF(SUM($E433,$G433:T433)<0,$E433+SUM($G433:T433),IF(SUM($E433,$G433:T433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(V$275>($C433+$D433),$E433+SUM($G433:U433),IF(SUM($E433,$G433:U433)<0,$E433+SUM($G433:U433),IF(SUM($E433,$G433:U433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(W$275>($C433+$D433),$E433+SUM($G433:V433),IF(SUM($E433,$G433:V433)<0,$E433+SUM($G433:V433),IF(SUM($E433,$G433:V433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(X$275>($C433+$D433),$E433+SUM($G433:W433),IF(SUM($E433,$G433:W433)<0,$E433+SUM($G433:W433),IF(SUM($E433,$G433:W433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(Y$275>($C433+$D433),$E433+SUM($G433:X433),IF(SUM($E433,$G433:X433)<0,$E433+SUM($G433:X433),IF(SUM($E433,$G433:X433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(Z$275>($C433+$D433),$E433+SUM($G433:Y433),IF(SUM($E433,$G433:Y433)<0,$E433+SUM($G433:Y433),IF(SUM($E433,$G433:Y433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(AA$275>($C433+$D433),$E433+SUM($G433:Z433),IF(SUM($E433,$G433:Z433)<0,$E433+SUM($G433:Z433),IF(SUM($E433,$G433:Z433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(AB$275>($C433+$D433),$E433+SUM($G433:AA433),IF(SUM($E433,$G433:AA433)<0,$E433+SUM($G433:AA433),IF(SUM($E433,$G433:AA433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(AC$275>($C433+$D433),$E433+SUM($G433:AB433),IF(SUM($E433,$G433:AB433)<0,$E433+SUM($G433:AB433),IF(SUM($E433,$G433:AB433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(AD$275>($C433+$D433),$E433+SUM($G433:AC433),IF(SUM($E433,$G433:AC433)<0,$E433+SUM($G433:AC433),IF(SUM($E433,$G433:AC433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(AE$275>($C433+$D433),$E433+SUM($G433:AD433),IF(SUM($E433,$G433:AD433)<0,$E433+SUM($G433:AD433),IF(SUM($E433,$G433:AD433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3},{"$f":"-IF($D433=0,0,IF(AF$275>($C433+$D433),$E433+SUM($G433:AE433),IF(SUM($E433,$G433:AE433)<0,$E433+SUM($G433:AE433),IF(SUM($E433,$G433:AE433)=0,0,($E433+SUM($G433:$Q433))/($D433-COUNT($G433:$Q433))))))","v":-8.5592549380316615E-3}]
[null,null,2013,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C434,$G$193:$AF$193,0))","v":6.6796401894817485},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C434,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B426,Tx_Inputs!$B$491:$B$503,0),MATCH($C434+1,Tx_Inputs!$E$422:$AD$422))","v":-0.22885482748145575},{"$f":"N434","v":-0.22885482748145575},{"$f":"O434","v":-0.22885482748145575},{"$f":"P434","v":-0.22885482748145575},{"$f":"-IF($D434=0,0,IF(R$275>($C434+$D434),$E434+SUM($G434:Q434),IF(SUM($E434,$G434:Q434)<0,$E434+SUM($G434:Q434),IF(SUM($E434,$G434:Q434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(S$275>($C434+$D434),$E434+SUM($G434:R434),IF(SUM($E434,$G434:R434)<0,$E434+SUM($G434:R434),IF(SUM($E434,$G434:R434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(T$275>($C434+$D434),$E434+SUM($G434:S434),IF(SUM($E434,$G434:S434)<0,$E434+SUM($G434:S434),IF(SUM($E434,$G434:S434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(U$275>($C434+$D434),$E434+SUM($G434:T434),IF(SUM($E434,$G434:T434)<0,$E434+SUM($G434:T434),IF(SUM($E434,$G434:T434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(V$275>($C434+$D434),$E434+SUM($G434:U434),IF(SUM($E434,$G434:U434)<0,$E434+SUM($G434:U434),IF(SUM($E434,$G434:U434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(W$275>($C434+$D434),$E434+SUM($G434:V434),IF(SUM($E434,$G434:V434)<0,$E434+SUM($G434:V434),IF(SUM($E434,$G434:V434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(X$275>($C434+$D434),$E434+SUM($G434:W434),IF(SUM($E434,$G434:W434)<0,$E434+SUM($G434:W434),IF(SUM($E434,$G434:W434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(Y$275>($C434+$D434),$E434+SUM($G434:X434),IF(SUM($E434,$G434:X434)<0,$E434+SUM($G434:X434),IF(SUM($E434,$G434:X434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(Z$275>($C434+$D434),$E434+SUM($G434:Y434),IF(SUM($E434,$G434:Y434)<0,$E434+SUM($G434:Y434),IF(SUM($E434,$G434:Y434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(AA$275>($C434+$D434),$E434+SUM($G434:Z434),IF(SUM($E434,$G434:Z434)<0,$E434+SUM($G434:Z434),IF(SUM($E434,$G434:Z434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(AB$275>($C434+$D434),$E434+SUM($G434:AA434),IF(SUM($E434,$G434:AA434)<0,$E434+SUM($G434:AA434),IF(SUM($E434,$G434:AA434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(AC$275>($C434+$D434),$E434+SUM($G434:AB434),IF(SUM($E434,$G434:AB434)<0,$E434+SUM($G434:AB434),IF(SUM($E434,$G434:AB434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(AD$275>($C434+$D434),$E434+SUM($G434:AC434),IF(SUM($E434,$G434:AC434)<0,$E434+SUM($G434:AC434),IF(SUM($E434,$G434:AC434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(AE$275>($C434+$D434),$E434+SUM($G434:AD434),IF(SUM($E434,$G434:AD434)<0,$E434+SUM($G434:AD434),IF(SUM($E434,$G434:AD434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636},{"$f":"-IF($D434=0,0,IF(AF$275>($C434+$D434),$E434+SUM($G434:AE434),IF(SUM($E434,$G434:AE434)<0,$E434+SUM($G434:AE434),IF(SUM($E434,$G434:AE434)=0,0,($E434+SUM($G434:$Q434))/($D434-COUNT($G434:$Q434))))))","v":-0.1253091495555636}]
[null,null,2014,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C435,$G$193:$AF$193,0))","v":12.380694138616242},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C435,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B426,Tx_Inputs!$B$491:$B$503,0),MATCH($C435+1,Tx_Inputs!$E$422:$AD$422))","v":-0.30668833260459016},{"$f":"O435","v":-0.30668833260459016},{"$f":"P435","v":-0.30668833260459016},{"$f":"-IF($D435=0,0,IF(R$275>($C435+$D435),$E435+SUM($G435:Q435),IF(SUM($E435,$G435:Q435)<0,$E435+SUM($G435:Q435),IF(SUM($E435,$G435:Q435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(S$275>($C435+$D435),$E435+SUM($G435:R435),IF(SUM($E435,$G435:R435)<0,$E435+SUM($G435:R435),IF(SUM($E435,$G435:R435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(T$275>($C435+$D435),$E435+SUM($G435:S435),IF(SUM($E435,$G435:S435)<0,$E435+SUM($G435:S435),IF(SUM($E435,$G435:S435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(U$275>($C435+$D435),$E435+SUM($G435:T435),IF(SUM($E435,$G435:T435)<0,$E435+SUM($G435:T435),IF(SUM($E435,$G435:T435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(V$275>($C435+$D435),$E435+SUM($G435:U435),IF(SUM($E435,$G435:U435)<0,$E435+SUM($G435:U435),IF(SUM($E435,$G435:U435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(W$275>($C435+$D435),$E435+SUM($G435:V435),IF(SUM($E435,$G435:V435)<0,$E435+SUM($G435:V435),IF(SUM($E435,$G435:V435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(X$275>($C435+$D435),$E435+SUM($G435:W435),IF(SUM($E435,$G435:W435)<0,$E435+SUM($G435:W435),IF(SUM($E435,$G435:W435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(Y$275>($C435+$D435),$E435+SUM($G435:X435),IF(SUM($E435,$G435:X435)<0,$E435+SUM($G435:X435),IF(SUM($E435,$G435:X435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(Z$275>($C435+$D435),$E435+SUM($G435:Y435),IF(SUM($E435,$G435:Y435)<0,$E435+SUM($G435:Y435),IF(SUM($E435,$G435:Y435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(AA$275>($C435+$D435),$E435+SUM($G435:Z435),IF(SUM($E435,$G435:Z435)<0,$E435+SUM($G435:Z435),IF(SUM($E435,$G435:Z435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(AB$275>($C435+$D435),$E435+SUM($G435:AA435),IF(SUM($E435,$G435:AA435)<0,$E435+SUM($G435:AA435),IF(SUM($E435,$G435:AA435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(AC$275>($C435+$D435),$E435+SUM($G435:AB435),IF(SUM($E435,$G435:AB435)<0,$E435+SUM($G435:AB435),IF(SUM($E435,$G435:AB435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(AD$275>($C435+$D435),$E435+SUM($G435:AC435),IF(SUM($E435,$G435:AC435)<0,$E435+SUM($G435:AC435),IF(SUM($E435,$G435:AC435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(AE$275>($C435+$D435),$E435+SUM($G435:AD435),IF(SUM($E435,$G435:AD435)<0,$E435+SUM($G435:AD435),IF(SUM($E435,$G435:AD435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322},{"$f":"-IF($D435=0,0,IF(AF$275>($C435+$D435),$E435+SUM($G435:AE435),IF(SUM($E435,$G435:AE435)<0,$E435+SUM($G435:AE435),IF(SUM($E435,$G435:AE435)=0,0,($E435+SUM($G435:$Q435))/($D435-COUNT($G435:$Q435))))))","v":-0.24384317320856322}]
[null,null,2015,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C436,$G$193:$AF$193,0))","v":6.6711639169018078},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C436,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B426,Tx_Inputs!$B$491:$B$503,0),MATCH($C436+1,Tx_Inputs!$E$422:$AD$422))","v":-0.17585989674160682},{"$f":"P436","v":-0.17585989674160682},{"$f":"-IF($D436=0,0,IF(R$275>($C436+$D436),$E436+SUM($G436:Q436),IF(SUM($E436,$G436:Q436)<0,$E436+SUM($G436:Q436),IF(SUM($E436,$G436:Q436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(S$275>($C436+$D436),$E436+SUM($G436:R436),IF(SUM($E436,$G436:R436)<0,$E436+SUM($G436:R436),IF(SUM($E436,$G436:R436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(T$275>($C436+$D436),$E436+SUM($G436:S436),IF(SUM($E436,$G436:S436)<0,$E436+SUM($G436:S436),IF(SUM($E436,$G436:S436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(U$275>($C436+$D436),$E436+SUM($G436:T436),IF(SUM($E436,$G436:T436)<0,$E436+SUM($G436:T436),IF(SUM($E436,$G436:T436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(V$275>($C436+$D436),$E436+SUM($G436:U436),IF(SUM($E436,$G436:U436)<0,$E436+SUM($G436:U436),IF(SUM($E436,$G436:U436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(W$275>($C436+$D436),$E436+SUM($G436:V436),IF(SUM($E436,$G436:V436)<0,$E436+SUM($G436:V436),IF(SUM($E436,$G436:V436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(X$275>($C436+$D436),$E436+SUM($G436:W436),IF(SUM($E436,$G436:W436)<0,$E436+SUM($G436:W436),IF(SUM($E436,$G436:W436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(Y$275>($C436+$D436),$E436+SUM($G436:X436),IF(SUM($E436,$G436:X436)<0,$E436+SUM($G436:X436),IF(SUM($E436,$G436:X436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(Z$275>($C436+$D436),$E436+SUM($G436:Y436),IF(SUM($E436,$G436:Y436)<0,$E436+SUM($G436:Y436),IF(SUM($E436,$G436:Y436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(AA$275>($C436+$D436),$E436+SUM($G436:Z436),IF(SUM($E436,$G436:Z436)<0,$E436+SUM($G436:Z436),IF(SUM($E436,$G436:Z436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(AB$275>($C436+$D436),$E436+SUM($G436:AA436),IF(SUM($E436,$G436:AA436)<0,$E436+SUM($G436:AA436),IF(SUM($E436,$G436:AA436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(AC$275>($C436+$D436),$E436+SUM($G436:AB436),IF(SUM($E436,$G436:AB436)<0,$E436+SUM($G436:AB436),IF(SUM($E436,$G436:AB436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(AD$275>($C436+$D436),$E436+SUM($G436:AC436),IF(SUM($E436,$G436:AC436)<0,$E436+SUM($G436:AC436),IF(SUM($E436,$G436:AC436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(AE$275>($C436+$D436),$E436+SUM($G436:AD436),IF(SUM($E436,$G436:AD436)<0,$E436+SUM($G436:AD436),IF(SUM($E436,$G436:AD436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405},{"$f":"-IF($D436=0,0,IF(AF$275>($C436+$D436),$E436+SUM($G436:AE436),IF(SUM($E436,$G436:AE436)<0,$E436+SUM($G436:AE436),IF(SUM($E436,$G436:AE436)=0,0,($E436+SUM($G436:$Q436))/($D436-COUNT($G436:$Q436))))))","v":-0.13165508590455405}]
[null,null,2016,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C437,$G$193:$AF$193,0))","v":4.2106707189936152},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C437,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B426,Tx_Inputs!$B$491:$B$503,0),MATCH($C437+1,Tx_Inputs!$E$422:$AD$422))","v":-0.18542049111374503},{"$f":"-IF($D437=0,0,IF(R$275>($C437+$D437),$E437+SUM($G437:Q437),IF(SUM($E437,$G437:Q437)<0,$E437+SUM($G437:Q437),IF(SUM($E437,$G437:Q437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(S$275>($C437+$D437),$E437+SUM($G437:R437),IF(SUM($E437,$G437:R437)<0,$E437+SUM($G437:R437),IF(SUM($E437,$G437:R437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(T$275>($C437+$D437),$E437+SUM($G437:S437),IF(SUM($E437,$G437:S437)<0,$E437+SUM($G437:S437),IF(SUM($E437,$G437:S437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(U$275>($C437+$D437),$E437+SUM($G437:T437),IF(SUM($E437,$G437:T437)<0,$E437+SUM($G437:T437),IF(SUM($E437,$G437:T437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(V$275>($C437+$D437),$E437+SUM($G437:U437),IF(SUM($E437,$G437:U437)<0,$E437+SUM($G437:U437),IF(SUM($E437,$G437:U437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(W$275>($C437+$D437),$E437+SUM($G437:V437),IF(SUM($E437,$G437:V437)<0,$E437+SUM($G437:V437),IF(SUM($E437,$G437:V437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(X$275>($C437+$D437),$E437+SUM($G437:W437),IF(SUM($E437,$G437:W437)<0,$E437+SUM($G437:W437),IF(SUM($E437,$G437:W437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(Y$275>($C437+$D437),$E437+SUM($G437:X437),IF(SUM($E437,$G437:X437)<0,$E437+SUM($G437:X437),IF(SUM($E437,$G437:X437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(Z$275>($C437+$D437),$E437+SUM($G437:Y437),IF(SUM($E437,$G437:Y437)<0,$E437+SUM($G437:Y437),IF(SUM($E437,$G437:Y437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(AA$275>($C437+$D437),$E437+SUM($G437:Z437),IF(SUM($E437,$G437:Z437)<0,$E437+SUM($G437:Z437),IF(SUM($E437,$G437:Z437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(AB$275>($C437+$D437),$E437+SUM($G437:AA437),IF(SUM($E437,$G437:AA437)<0,$E437+SUM($G437:AA437),IF(SUM($E437,$G437:AA437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(AC$275>($C437+$D437),$E437+SUM($G437:AB437),IF(SUM($E437,$G437:AB437)<0,$E437+SUM($G437:AB437),IF(SUM($E437,$G437:AB437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(AD$275>($C437+$D437),$E437+SUM($G437:AC437),IF(SUM($E437,$G437:AC437)<0,$E437+SUM($G437:AC437),IF(SUM($E437,$G437:AC437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(AE$275>($C437+$D437),$E437+SUM($G437:AD437),IF(SUM($E437,$G437:AD437)<0,$E437+SUM($G437:AD437),IF(SUM($E437,$G437:AD437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2},{"$f":"-IF($D437=0,0,IF(AF$275>($C437+$D437),$E437+SUM($G437:AE437),IF(SUM($E437,$G437:AE437)<0,$E437+SUM($G437:AE437),IF(SUM($E437,$G437:AE437)=0,0,($E437+SUM($G437:$Q437))/($D437-COUNT($G437:$Q437))))))","v":-8.2147963834283064E-2}]
[null,null,2017,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C438,$G$193:$AF$193,0))","v":3.7620856026723191},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C438,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D438=0,0,IF(R$275>($C438+$D438),$E438+SUM($G438:Q438),IF(SUM($E438,$G438:Q438)<0,$E438+SUM($G438:Q438),IF(SUM($E438,$G438:Q438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(S$275>($C438+$D438),$E438+SUM($G438:R438),IF(SUM($E438,$G438:R438)<0,$E438+SUM($G438:R438),IF(SUM($E438,$G438:R438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(T$275>($C438+$D438),$E438+SUM($G438:S438),IF(SUM($E438,$G438:S438)<0,$E438+SUM($G438:S438),IF(SUM($E438,$G438:S438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(U$275>($C438+$D438),$E438+SUM($G438:T438),IF(SUM($E438,$G438:T438)<0,$E438+SUM($G438:T438),IF(SUM($E438,$G438:T438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(V$275>($C438+$D438),$E438+SUM($G438:U438),IF(SUM($E438,$G438:U438)<0,$E438+SUM($G438:U438),IF(SUM($E438,$G438:U438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(W$275>($C438+$D438),$E438+SUM($G438:V438),IF(SUM($E438,$G438:V438)<0,$E438+SUM($G438:V438),IF(SUM($E438,$G438:V438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(X$275>($C438+$D438),$E438+SUM($G438:W438),IF(SUM($E438,$G438:W438)<0,$E438+SUM($G438:W438),IF(SUM($E438,$G438:W438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(Y$275>($C438+$D438),$E438+SUM($G438:X438),IF(SUM($E438,$G438:X438)<0,$E438+SUM($G438:X438),IF(SUM($E438,$G438:X438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(Z$275>($C438+$D438),$E438+SUM($G438:Y438),IF(SUM($E438,$G438:Y438)<0,$E438+SUM($G438:Y438),IF(SUM($E438,$G438:Y438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(AA$275>($C438+$D438),$E438+SUM($G438:Z438),IF(SUM($E438,$G438:Z438)<0,$E438+SUM($G438:Z438),IF(SUM($E438,$G438:Z438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(AB$275>($C438+$D438),$E438+SUM($G438:AA438),IF(SUM($E438,$G438:AA438)<0,$E438+SUM($G438:AA438),IF(SUM($E438,$G438:AA438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(AC$275>($C438+$D438),$E438+SUM($G438:AB438),IF(SUM($E438,$G438:AB438)<0,$E438+SUM($G438:AB438),IF(SUM($E438,$G438:AB438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(AD$275>($C438+$D438),$E438+SUM($G438:AC438),IF(SUM($E438,$G438:AC438)<0,$E438+SUM($G438:AC438),IF(SUM($E438,$G438:AC438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(AE$275>($C438+$D438),$E438+SUM($G438:AD438),IF(SUM($E438,$G438:AD438)<0,$E438+SUM($G438:AD438),IF(SUM($E438,$G438:AD438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2},{"$f":"-IF($D438=0,0,IF(AF$275>($C438+$D438),$E438+SUM($G438:AE438),IF(SUM($E438,$G438:AE438)<0,$E438+SUM($G438:AE438),IF(SUM($E438,$G438:AE438)=0,0,($E438+SUM($G438:$Q438))/($D438-COUNT($G438:$Q438))))))","v":-7.5241712053446375E-2}]
[null,null,2018,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C439,$G$193:$AF$193,0))","v":3.288859245759566},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C439,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D439=0,0,IF(S$275>($C439+$D439),$E439+SUM($G439:R439),IF(SUM($E439,$G439:R439)<0,$E439+SUM($G439:R439),IF(SUM($E439,$G439:R439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(T$275>($C439+$D439),$E439+SUM($G439:S439),IF(SUM($E439,$G439:S439)<0,$E439+SUM($G439:S439),IF(SUM($E439,$G439:S439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(U$275>($C439+$D439),$E439+SUM($G439:T439),IF(SUM($E439,$G439:T439)<0,$E439+SUM($G439:T439),IF(SUM($E439,$G439:T439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(V$275>($C439+$D439),$E439+SUM($G439:U439),IF(SUM($E439,$G439:U439)<0,$E439+SUM($G439:U439),IF(SUM($E439,$G439:U439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(W$275>($C439+$D439),$E439+SUM($G439:V439),IF(SUM($E439,$G439:V439)<0,$E439+SUM($G439:V439),IF(SUM($E439,$G439:V439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(X$275>($C439+$D439),$E439+SUM($G439:W439),IF(SUM($E439,$G439:W439)<0,$E439+SUM($G439:W439),IF(SUM($E439,$G439:W439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(Y$275>($C439+$D439),$E439+SUM($G439:X439),IF(SUM($E439,$G439:X439)<0,$E439+SUM($G439:X439),IF(SUM($E439,$G439:X439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(Z$275>($C439+$D439),$E439+SUM($G439:Y439),IF(SUM($E439,$G439:Y439)<0,$E439+SUM($G439:Y439),IF(SUM($E439,$G439:Y439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(AA$275>($C439+$D439),$E439+SUM($G439:Z439),IF(SUM($E439,$G439:Z439)<0,$E439+SUM($G439:Z439),IF(SUM($E439,$G439:Z439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(AB$275>($C439+$D439),$E439+SUM($G439:AA439),IF(SUM($E439,$G439:AA439)<0,$E439+SUM($G439:AA439),IF(SUM($E439,$G439:AA439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(AC$275>($C439+$D439),$E439+SUM($G439:AB439),IF(SUM($E439,$G439:AB439)<0,$E439+SUM($G439:AB439),IF(SUM($E439,$G439:AB439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(AD$275>($C439+$D439),$E439+SUM($G439:AC439),IF(SUM($E439,$G439:AC439)<0,$E439+SUM($G439:AC439),IF(SUM($E439,$G439:AC439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(AE$275>($C439+$D439),$E439+SUM($G439:AD439),IF(SUM($E439,$G439:AD439)<0,$E439+SUM($G439:AD439),IF(SUM($E439,$G439:AD439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2},{"$f":"-IF($D439=0,0,IF(AF$275>($C439+$D439),$E439+SUM($G439:AE439),IF(SUM($E439,$G439:AE439)<0,$E439+SUM($G439:AE439),IF(SUM($E439,$G439:AE439)=0,0,($E439+SUM($G439:$Q439))/($D439-COUNT($G439:$Q439))))))","v":-6.5777184915191314E-2}]
[null,null,2019,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C440,$G$193:$AF$193,0))","v":5.2835966746358238},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C440,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D440=0,0,IF(T$275>($C440+$D440),$E440+SUM($G440:S440),IF(SUM($E440,$G440:S440)<0,$E440+SUM($G440:S440),IF(SUM($E440,$G440:S440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(U$275>($C440+$D440),$E440+SUM($G440:T440),IF(SUM($E440,$G440:T440)<0,$E440+SUM($G440:T440),IF(SUM($E440,$G440:T440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(V$275>($C440+$D440),$E440+SUM($G440:U440),IF(SUM($E440,$G440:U440)<0,$E440+SUM($G440:U440),IF(SUM($E440,$G440:U440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(W$275>($C440+$D440),$E440+SUM($G440:V440),IF(SUM($E440,$G440:V440)<0,$E440+SUM($G440:V440),IF(SUM($E440,$G440:V440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(X$275>($C440+$D440),$E440+SUM($G440:W440),IF(SUM($E440,$G440:W440)<0,$E440+SUM($G440:W440),IF(SUM($E440,$G440:W440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(Y$275>($C440+$D440),$E440+SUM($G440:X440),IF(SUM($E440,$G440:X440)<0,$E440+SUM($G440:X440),IF(SUM($E440,$G440:X440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(Z$275>($C440+$D440),$E440+SUM($G440:Y440),IF(SUM($E440,$G440:Y440)<0,$E440+SUM($G440:Y440),IF(SUM($E440,$G440:Y440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(AA$275>($C440+$D440),$E440+SUM($G440:Z440),IF(SUM($E440,$G440:Z440)<0,$E440+SUM($G440:Z440),IF(SUM($E440,$G440:Z440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(AB$275>($C440+$D440),$E440+SUM($G440:AA440),IF(SUM($E440,$G440:AA440)<0,$E440+SUM($G440:AA440),IF(SUM($E440,$G440:AA440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(AC$275>($C440+$D440),$E440+SUM($G440:AB440),IF(SUM($E440,$G440:AB440)<0,$E440+SUM($G440:AB440),IF(SUM($E440,$G440:AB440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(AD$275>($C440+$D440),$E440+SUM($G440:AC440),IF(SUM($E440,$G440:AC440)<0,$E440+SUM($G440:AC440),IF(SUM($E440,$G440:AC440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(AE$275>($C440+$D440),$E440+SUM($G440:AD440),IF(SUM($E440,$G440:AD440)<0,$E440+SUM($G440:AD440),IF(SUM($E440,$G440:AD440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647},{"$f":"-IF($D440=0,0,IF(AF$275>($C440+$D440),$E440+SUM($G440:AE440),IF(SUM($E440,$G440:AE440)<0,$E440+SUM($G440:AE440),IF(SUM($E440,$G440:AE440)=0,0,($E440+SUM($G440:$Q440))/($D440-COUNT($G440:$Q440))))))","v":-0.10567193349271647}]
[null,null,2020,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C441,$G$193:$AF$193,0))","v":3.9671638310818511},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C441,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D441=0,0,IF(U$275>($C441+$D441),$E441+SUM($G441:T441),IF(SUM($E441,$G441:T441)<0,$E441+SUM($G441:T441),IF(SUM($E441,$G441:T441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(V$275>($C441+$D441),$E441+SUM($G441:U441),IF(SUM($E441,$G441:U441)<0,$E441+SUM($G441:U441),IF(SUM($E441,$G441:U441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(W$275>($C441+$D441),$E441+SUM($G441:V441),IF(SUM($E441,$G441:V441)<0,$E441+SUM($G441:V441),IF(SUM($E441,$G441:V441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(X$275>($C441+$D441),$E441+SUM($G441:W441),IF(SUM($E441,$G441:W441)<0,$E441+SUM($G441:W441),IF(SUM($E441,$G441:W441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(Y$275>($C441+$D441),$E441+SUM($G441:X441),IF(SUM($E441,$G441:X441)<0,$E441+SUM($G441:X441),IF(SUM($E441,$G441:X441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(Z$275>($C441+$D441),$E441+SUM($G441:Y441),IF(SUM($E441,$G441:Y441)<0,$E441+SUM($G441:Y441),IF(SUM($E441,$G441:Y441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(AA$275>($C441+$D441),$E441+SUM($G441:Z441),IF(SUM($E441,$G441:Z441)<0,$E441+SUM($G441:Z441),IF(SUM($E441,$G441:Z441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(AB$275>($C441+$D441),$E441+SUM($G441:AA441),IF(SUM($E441,$G441:AA441)<0,$E441+SUM($G441:AA441),IF(SUM($E441,$G441:AA441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(AC$275>($C441+$D441),$E441+SUM($G441:AB441),IF(SUM($E441,$G441:AB441)<0,$E441+SUM($G441:AB441),IF(SUM($E441,$G441:AB441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(AD$275>($C441+$D441),$E441+SUM($G441:AC441),IF(SUM($E441,$G441:AC441)<0,$E441+SUM($G441:AC441),IF(SUM($E441,$G441:AC441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(AE$275>($C441+$D441),$E441+SUM($G441:AD441),IF(SUM($E441,$G441:AD441)<0,$E441+SUM($G441:AD441),IF(SUM($E441,$G441:AD441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2},{"$f":"-IF($D441=0,0,IF(AF$275>($C441+$D441),$E441+SUM($G441:AE441),IF(SUM($E441,$G441:AE441)<0,$E441+SUM($G441:AE441),IF(SUM($E441,$G441:AE441)=0,0,($E441+SUM($G441:$Q441))/($D441-COUNT($G441:$Q441))))))","v":-7.9343276621637024E-2}]
[null,null,2021,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C442,$G$193:$AF$193,0))","v":3.4923521757244083},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C442,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D442=0,0,IF(V$275>($C442+$D442),$E442+SUM($G442:U442),IF(SUM($E442,$G442:U442)<0,$E442+SUM($G442:U442),IF(SUM($E442,$G442:U442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2},{"$f":"-IF($D442=0,0,IF(W$275>($C442+$D442),$E442+SUM($G442:V442),IF(SUM($E442,$G442:V442)<0,$E442+SUM($G442:V442),IF(SUM($E442,$G442:V442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2},{"$f":"-IF($D442=0,0,IF(X$275>($C442+$D442),$E442+SUM($G442:W442),IF(SUM($E442,$G442:W442)<0,$E442+SUM($G442:W442),IF(SUM($E442,$G442:W442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2},{"$f":"-IF($D442=0,0,IF(Y$275>($C442+$D442),$E442+SUM($G442:X442),IF(SUM($E442,$G442:X442)<0,$E442+SUM($G442:X442),IF(SUM($E442,$G442:X442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2},{"$f":"-IF($D442=0,0,IF(Z$275>($C442+$D442),$E442+SUM($G442:Y442),IF(SUM($E442,$G442:Y442)<0,$E442+SUM($G442:Y442),IF(SUM($E442,$G442:Y442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2},{"$f":"-IF($D442=0,0,IF(AA$275>($C442+$D442),$E442+SUM($G442:Z442),IF(SUM($E442,$G442:Z442)<0,$E442+SUM($G442:Z442),IF(SUM($E442,$G442:Z442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2},{"$f":"-IF($D442=0,0,IF(AB$275>($C442+$D442),$E442+SUM($G442:AA442),IF(SUM($E442,$G442:AA442)<0,$E442+SUM($G442:AA442),IF(SUM($E442,$G442:AA442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2},{"$f":"-IF($D442=0,0,IF(AC$275>($C442+$D442),$E442+SUM($G442:AB442),IF(SUM($E442,$G442:AB442)<0,$E442+SUM($G442:AB442),IF(SUM($E442,$G442:AB442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2},{"$f":"-IF($D442=0,0,IF(AD$275>($C442+$D442),$E442+SUM($G442:AC442),IF(SUM($E442,$G442:AC442)<0,$E442+SUM($G442:AC442),IF(SUM($E442,$G442:AC442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2},{"$f":"-IF($D442=0,0,IF(AE$275>($C442+$D442),$E442+SUM($G442:AD442),IF(SUM($E442,$G442:AD442)<0,$E442+SUM($G442:AD442),IF(SUM($E442,$G442:AD442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2},{"$f":"-IF($D442=0,0,IF(AF$275>($C442+$D442),$E442+SUM($G442:AE442),IF(SUM($E442,$G442:AE442)<0,$E442+SUM($G442:AE442),IF(SUM($E442,$G442:AE442)=0,0,($E442+SUM($G442:$Q442))/($D442-COUNT($G442:$Q442))))))","v":-6.9847043514488172E-2}]
[null,null,2022,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C443,$G$193:$AF$193,0))","v":4.032764420653046},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C443,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D443=0,0,IF(W$275>($C443+$D443),$E443+SUM($G443:V443),IF(SUM($E443,$G443:V443)<0,$E443+SUM($G443:V443),IF(SUM($E443,$G443:V443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-8.0655288413060924E-2},{"$f":"-IF($D443=0,0,IF(X$275>($C443+$D443),$E443+SUM($G443:W443),IF(SUM($E443,$G443:W443)<0,$E443+SUM($G443:W443),IF(SUM($E443,$G443:W443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-8.0655288413060924E-2},{"$f":"-IF($D443=0,0,IF(Y$275>($C443+$D443),$E443+SUM($G443:X443),IF(SUM($E443,$G443:X443)<0,$E443+SUM($G443:X443),IF(SUM($E443,$G443:X443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-8.0655288413060924E-2},{"$f":"-IF($D443=0,0,IF(Z$275>($C443+$D443),$E443+SUM($G443:Y443),IF(SUM($E443,$G443:Y443)<0,$E443+SUM($G443:Y443),IF(SUM($E443,$G443:Y443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-8.0655288413060924E-2},{"$f":"-IF($D443=0,0,IF(AA$275>($C443+$D443),$E443+SUM($G443:Z443),IF(SUM($E443,$G443:Z443)<0,$E443+SUM($G443:Z443),IF(SUM($E443,$G443:Z443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-8.0655288413060924E-2},{"$f":"-IF($D443=0,0,IF(AB$275>($C443+$D443),$E443+SUM($G443:AA443),IF(SUM($E443,$G443:AA443)<0,$E443+SUM($G443:AA443),IF(SUM($E443,$G443:AA443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-8.0655288413060924E-2},{"$f":"-IF($D443=0,0,IF(AC$275>($C443+$D443),$E443+SUM($G443:AB443),IF(SUM($E443,$G443:AB443)<0,$E443+SUM($G443:AB443),IF(SUM($E443,$G443:AB443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-8.0655288413060924E-2},{"$f":"-IF($D443=0,0,IF(AD$275>($C443+$D443),$E443+SUM($G443:AC443),IF(SUM($E443,$G443:AC443)<0,$E443+SUM($G443:AC443),IF(SUM($E443,$G443:AC443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-8.0655288413060924E-2},{"$f":"-IF($D443=0,0,IF(AE$275>($C443+$D443),$E443+SUM($G443:AD443),IF(SUM($E443,$G443:AD443)<0,$E443+SUM($G443:AD443),IF(SUM($E443,$G443:AD443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-8.0655288413060924E-2},{"$f":"-IF($D443=0,0,IF(AF$275>($C443+$D443),$E443+SUM($G443:AE443),IF(SUM($E443,$G443:AE443)<0,$E443+SUM($G443:AE443),IF(SUM($E443,$G443:AE443)=0,0,($E443+SUM($G443:$Q443))/($D443-COUNT($G443:$Q443))))))","v":-8.0655288413060924E-2}]
[null,null,2023,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C444,$G$193:$AF$193,0))","v":4.9878330069907788},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C444,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D444=0,0,IF(X$275>($C444+$D444),$E444+SUM($G444:W444),IF(SUM($E444,$G444:W444)<0,$E444+SUM($G444:W444),IF(SUM($E444,$G444:W444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-9.9756660139815573E-2},{"$f":"-IF($D444=0,0,IF(Y$275>($C444+$D444),$E444+SUM($G444:X444),IF(SUM($E444,$G444:X444)<0,$E444+SUM($G444:X444),IF(SUM($E444,$G444:X444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-9.9756660139815573E-2},{"$f":"-IF($D444=0,0,IF(Z$275>($C444+$D444),$E444+SUM($G444:Y444),IF(SUM($E444,$G444:Y444)<0,$E444+SUM($G444:Y444),IF(SUM($E444,$G444:Y444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-9.9756660139815573E-2},{"$f":"-IF($D444=0,0,IF(AA$275>($C444+$D444),$E444+SUM($G444:Z444),IF(SUM($E444,$G444:Z444)<0,$E444+SUM($G444:Z444),IF(SUM($E444,$G444:Z444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-9.9756660139815573E-2},{"$f":"-IF($D444=0,0,IF(AB$275>($C444+$D444),$E444+SUM($G444:AA444),IF(SUM($E444,$G444:AA444)<0,$E444+SUM($G444:AA444),IF(SUM($E444,$G444:AA444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-9.9756660139815573E-2},{"$f":"-IF($D444=0,0,IF(AC$275>($C444+$D444),$E444+SUM($G444:AB444),IF(SUM($E444,$G444:AB444)<0,$E444+SUM($G444:AB444),IF(SUM($E444,$G444:AB444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-9.9756660139815573E-2},{"$f":"-IF($D444=0,0,IF(AD$275>($C444+$D444),$E444+SUM($G444:AC444),IF(SUM($E444,$G444:AC444)<0,$E444+SUM($G444:AC444),IF(SUM($E444,$G444:AC444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-9.9756660139815573E-2},{"$f":"-IF($D444=0,0,IF(AE$275>($C444+$D444),$E444+SUM($G444:AD444),IF(SUM($E444,$G444:AD444)<0,$E444+SUM($G444:AD444),IF(SUM($E444,$G444:AD444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-9.9756660139815573E-2},{"$f":"-IF($D444=0,0,IF(AF$275>($C444+$D444),$E444+SUM($G444:AE444),IF(SUM($E444,$G444:AE444)<0,$E444+SUM($G444:AE444),IF(SUM($E444,$G444:AE444)=0,0,($E444+SUM($G444:$Q444))/($D444-COUNT($G444:$Q444))))))","v":-9.9756660139815573E-2}]
[null,null,2024,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C445,$G$193:$AF$193,0))","v":5.690015410297212},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C445,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D445=0,0,IF(Y$275>($C445+$D445),$E445+SUM($G445:X445),IF(SUM($E445,$G445:X445)<0,$E445+SUM($G445:X445),IF(SUM($E445,$G445:X445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-0.11380030820594424},{"$f":"-IF($D445=0,0,IF(Z$275>($C445+$D445),$E445+SUM($G445:Y445),IF(SUM($E445,$G445:Y445)<0,$E445+SUM($G445:Y445),IF(SUM($E445,$G445:Y445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-0.11380030820594424},{"$f":"-IF($D445=0,0,IF(AA$275>($C445+$D445),$E445+SUM($G445:Z445),IF(SUM($E445,$G445:Z445)<0,$E445+SUM($G445:Z445),IF(SUM($E445,$G445:Z445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-0.11380030820594424},{"$f":"-IF($D445=0,0,IF(AB$275>($C445+$D445),$E445+SUM($G445:AA445),IF(SUM($E445,$G445:AA445)<0,$E445+SUM($G445:AA445),IF(SUM($E445,$G445:AA445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-0.11380030820594424},{"$f":"-IF($D445=0,0,IF(AC$275>($C445+$D445),$E445+SUM($G445:AB445),IF(SUM($E445,$G445:AB445)<0,$E445+SUM($G445:AB445),IF(SUM($E445,$G445:AB445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-0.11380030820594424},{"$f":"-IF($D445=0,0,IF(AD$275>($C445+$D445),$E445+SUM($G445:AC445),IF(SUM($E445,$G445:AC445)<0,$E445+SUM($G445:AC445),IF(SUM($E445,$G445:AC445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-0.11380030820594424},{"$f":"-IF($D445=0,0,IF(AE$275>($C445+$D445),$E445+SUM($G445:AD445),IF(SUM($E445,$G445:AD445)<0,$E445+SUM($G445:AD445),IF(SUM($E445,$G445:AD445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-0.11380030820594424},{"$f":"-IF($D445=0,0,IF(AF$275>($C445+$D445),$E445+SUM($G445:AE445),IF(SUM($E445,$G445:AE445)<0,$E445+SUM($G445:AE445),IF(SUM($E445,$G445:AE445)=0,0,($E445+SUM($G445:$Q445))/($D445-COUNT($G445:$Q445))))))","v":-0.11380030820594424}]
[null,null,2025,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C446,$G$193:$AF$193,0))","v":3.7644969731683728},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C446,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D446=0,0,IF(Z$275>($C446+$D446),$E446+SUM($G446:Y446),IF(SUM($E446,$G446:Y446)<0,$E446+SUM($G446:Y446),IF(SUM($E446,$G446:Y446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-7.5289939463367456E-2},{"$f":"-IF($D446=0,0,IF(AA$275>($C446+$D446),$E446+SUM($G446:Z446),IF(SUM($E446,$G446:Z446)<0,$E446+SUM($G446:Z446),IF(SUM($E446,$G446:Z446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-7.5289939463367456E-2},{"$f":"-IF($D446=0,0,IF(AB$275>($C446+$D446),$E446+SUM($G446:AA446),IF(SUM($E446,$G446:AA446)<0,$E446+SUM($G446:AA446),IF(SUM($E446,$G446:AA446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-7.5289939463367456E-2},{"$f":"-IF($D446=0,0,IF(AC$275>($C446+$D446),$E446+SUM($G446:AB446),IF(SUM($E446,$G446:AB446)<0,$E446+SUM($G446:AB446),IF(SUM($E446,$G446:AB446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-7.5289939463367456E-2},{"$f":"-IF($D446=0,0,IF(AD$275>($C446+$D446),$E446+SUM($G446:AC446),IF(SUM($E446,$G446:AC446)<0,$E446+SUM($G446:AC446),IF(SUM($E446,$G446:AC446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-7.5289939463367456E-2},{"$f":"-IF($D446=0,0,IF(AE$275>($C446+$D446),$E446+SUM($G446:AD446),IF(SUM($E446,$G446:AD446)<0,$E446+SUM($G446:AD446),IF(SUM($E446,$G446:AD446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-7.5289939463367456E-2},{"$f":"-IF($D446=0,0,IF(AF$275>($C446+$D446),$E446+SUM($G446:AE446),IF(SUM($E446,$G446:AE446)<0,$E446+SUM($G446:AE446),IF(SUM($E446,$G446:AE446)=0,0,($E446+SUM($G446:$Q446))/($D446-COUNT($G446:$Q446))))))","v":-7.5289939463367456E-2}]
[null,null,2026,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C447,$G$193:$AF$193,0))","v":3.5177181041942669},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C447,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D447=0,0,IF(AA$275>($C447+$D447),$E447+SUM($G447:Z447),IF(SUM($E447,$G447:Z447)<0,$E447+SUM($G447:Z447),IF(SUM($E447,$G447:Z447)=0,0,($E447+SUM($G447:$Q447))/($D447-COUNT($G447:$Q447))))))","v":-7.0354362083885333E-2},{"$f":"-IF($D447=0,0,IF(AB$275>($C447+$D447),$E447+SUM($G447:AA447),IF(SUM($E447,$G447:AA447)<0,$E447+SUM($G447:AA447),IF(SUM($E447,$G447:AA447)=0,0,($E447+SUM($G447:$Q447))/($D447-COUNT($G447:$Q447))))))","v":-7.0354362083885333E-2},{"$f":"-IF($D447=0,0,IF(AC$275>($C447+$D447),$E447+SUM($G447:AB447),IF(SUM($E447,$G447:AB447)<0,$E447+SUM($G447:AB447),IF(SUM($E447,$G447:AB447)=0,0,($E447+SUM($G447:$Q447))/($D447-COUNT($G447:$Q447))))))","v":-7.0354362083885333E-2},{"$f":"-IF($D447=0,0,IF(AD$275>($C447+$D447),$E447+SUM($G447:AC447),IF(SUM($E447,$G447:AC447)<0,$E447+SUM($G447:AC447),IF(SUM($E447,$G447:AC447)=0,0,($E447+SUM($G447:$Q447))/($D447-COUNT($G447:$Q447))))))","v":-7.0354362083885333E-2},{"$f":"-IF($D447=0,0,IF(AE$275>($C447+$D447),$E447+SUM($G447:AD447),IF(SUM($E447,$G447:AD447)<0,$E447+SUM($G447:AD447),IF(SUM($E447,$G447:AD447)=0,0,($E447+SUM($G447:$Q447))/($D447-COUNT($G447:$Q447))))))","v":-7.0354362083885333E-2},{"$f":"-IF($D447=0,0,IF(AF$275>($C447+$D447),$E447+SUM($G447:AE447),IF(SUM($E447,$G447:AE447)<0,$E447+SUM($G447:AE447),IF(SUM($E447,$G447:AE447)=0,0,($E447+SUM($G447:$Q447))/($D447-COUNT($G447:$Q447))))))","v":-7.0354362083885333E-2}]
[null,null,2027,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C448,$G$193:$AF$193,0))","v":5.2081313916748941},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C448,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D448=0,0,IF(AB$275>($C448+$D448),$E448+SUM($G448:AA448),IF(SUM($E448,$G448:AA448)<0,$E448+SUM($G448:AA448),IF(SUM($E448,$G448:AA448)=0,0,($E448+SUM($G448:$Q448))/($D448-COUNT($G448:$Q448))))))","v":-0.10416262783349789},{"$f":"-IF($D448=0,0,IF(AC$275>($C448+$D448),$E448+SUM($G448:AB448),IF(SUM($E448,$G448:AB448)<0,$E448+SUM($G448:AB448),IF(SUM($E448,$G448:AB448)=0,0,($E448+SUM($G448:$Q448))/($D448-COUNT($G448:$Q448))))))","v":-0.10416262783349789},{"$f":"-IF($D448=0,0,IF(AD$275>($C448+$D448),$E448+SUM($G448:AC448),IF(SUM($E448,$G448:AC448)<0,$E448+SUM($G448:AC448),IF(SUM($E448,$G448:AC448)=0,0,($E448+SUM($G448:$Q448))/($D448-COUNT($G448:$Q448))))))","v":-0.10416262783349789},{"$f":"-IF($D448=0,0,IF(AE$275>($C448+$D448),$E448+SUM($G448:AD448),IF(SUM($E448,$G448:AD448)<0,$E448+SUM($G448:AD448),IF(SUM($E448,$G448:AD448)=0,0,($E448+SUM($G448:$Q448))/($D448-COUNT($G448:$Q448))))))","v":-0.10416262783349789},{"$f":"-IF($D448=0,0,IF(AF$275>($C448+$D448),$E448+SUM($G448:AE448),IF(SUM($E448,$G448:AE448)<0,$E448+SUM($G448:AE448),IF(SUM($E448,$G448:AE448)=0,0,($E448+SUM($G448:$Q448))/($D448-COUNT($G448:$Q448))))))","v":-0.10416262783349789}]
[null,null,2028,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C449,$G$193:$AF$193,0))","v":3.0700244970537875},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C449,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D449=0,0,IF(AC$275>($C449+$D449),$E449+SUM($G449:AB449),IF(SUM($E449,$G449:AB449)<0,$E449+SUM($G449:AB449),IF(SUM($E449,$G449:AB449)=0,0,($E449+SUM($G449:$Q449))/($D449-COUNT($G449:$Q449))))))","v":-6.1400489941075748E-2},{"$f":"-IF($D449=0,0,IF(AD$275>($C449+$D449),$E449+SUM($G449:AC449),IF(SUM($E449,$G449:AC449)<0,$E449+SUM($G449:AC449),IF(SUM($E449,$G449:AC449)=0,0,($E449+SUM($G449:$Q449))/($D449-COUNT($G449:$Q449))))))","v":-6.1400489941075748E-2},{"$f":"-IF($D449=0,0,IF(AE$275>($C449+$D449),$E449+SUM($G449:AD449),IF(SUM($E449,$G449:AD449)<0,$E449+SUM($G449:AD449),IF(SUM($E449,$G449:AD449)=0,0,($E449+SUM($G449:$Q449))/($D449-COUNT($G449:$Q449))))))","v":-6.1400489941075748E-2},{"$f":"-IF($D449=0,0,IF(AF$275>($C449+$D449),$E449+SUM($G449:AE449),IF(SUM($E449,$G449:AE449)<0,$E449+SUM($G449:AE449),IF(SUM($E449,$G449:AE449)=0,0,($E449+SUM($G449:$Q449))/($D449-COUNT($G449:$Q449))))))","v":-6.1400489941075748E-2}]
[null,null,2029,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C450,$G$193:$AF$193,0))","v":3.0700244970537875},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C450,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D450=0,0,IF(AD$275>($C450+$D450),$E450+SUM($G450:AC450),IF(SUM($E450,$G450:AC450)<0,$E450+SUM($G450:AC450),IF(SUM($E450,$G450:AC450)=0,0,($E450+SUM($G450:$Q450))/($D450-COUNT($G450:$Q450))))))","v":-6.1400489941075748E-2},{"$f":"-IF($D450=0,0,IF(AE$275>($C450+$D450),$E450+SUM($G450:AD450),IF(SUM($E450,$G450:AD450)<0,$E450+SUM($G450:AD450),IF(SUM($E450,$G450:AD450)=0,0,($E450+SUM($G450:$Q450))/($D450-COUNT($G450:$Q450))))))","v":-6.1400489941075748E-2},{"$f":"-IF($D450=0,0,IF(AF$275>($C450+$D450),$E450+SUM($G450:AE450),IF(SUM($E450,$G450:AE450)<0,$E450+SUM($G450:AE450),IF(SUM($E450,$G450:AE450)=0,0,($E450+SUM($G450:$Q450))/($D450-COUNT($G450:$Q450))))))","v":-6.1400489941075748E-2}]
[null,null,2030,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C451,$G$193:$AF$193,0))","v":3.0700244970537875},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C451,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D451=0,0,IF(AE$275>($C451+$D451),$E451+SUM($G451:AD451),IF(SUM($E451,$G451:AD451)<0,$E451+SUM($G451:AD451),IF(SUM($E451,$G451:AD451)=0,0,($E451+SUM($G451:$Q451))/($D451-COUNT($G451:$Q451))))))","v":-6.1400489941075748E-2},{"$f":"-IF($D451=0,0,IF(AF$275>($C451+$D451),$E451+SUM($G451:AE451),IF(SUM($E451,$G451:AE451)<0,$E451+SUM($G451:AE451),IF(SUM($E451,$G451:AE451)=0,0,($E451+SUM($G451:$Q451))/($D451-COUNT($G451:$Q451))))))","v":-6.1400489941075748E-2}]
[null,null,2031,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C452,$G$193:$AF$193,0))","v":3.0700244970537875},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C452,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D452=0,0,IF(AF$275>($C452+$D452),$E452+SUM($G452:AE452),IF(SUM($E452,$G452:AE452)<0,$E452+SUM($G452:AE452),IF(SUM($E452,$G452:AE452)=0,0,($E452+SUM($G452:$Q452))/($D452-COUNT($G452:$Q452))))))","v":-6.1400489941075748E-2}]
[null,null,2032,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C453,$G$193:$AF$193,0))","v":3.0700244970537875},{"$f":"INDEX($G$243:$AF$255,MATCH(B426,$B$243:$B$255,0),MATCH(C453,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E428:E453)-SUM(G216:AF216),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G427:G453)","v":-0.18777224624767047},{"$f":"SUM(H427:H453)","v":-0.21288301219911587},-0.23805014610635949,-0.42894127838984081,-0.43690439757404037,-0.52393435958985246,-0.46760598406131526,-0.69646081154277106,-1.0031491441473612,-1.179009040888968,-1.3644295320027129,-1.1258030686177256,-1.191580253532917,-1.2972521870256335,-1.3765954636472706,-1.4464425071617588,-1.5270977955748197,-1.6268544557146354,-1.7406547639205796,-1.8159447033839471,-1.8862990654678324,-1.9904616933013304,-2.051862183242406,-2.1132626731834816,-2.1746631631245572,-2.2360636530656328]
[]
[null,"Transmission capacitors","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":23.1},{"$f":"VLOOKUP(B456,$B$177:$F$189,5,FALSE)","v":98.304331364384339},null,{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629575},{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629584},{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629584},{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629584},{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629584},{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629575},{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629593},{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629593},{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629593},{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629593},{"$f":"IF($D457=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B456,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":-4.2555987603629593},{"$f":"-IF($D457=0,0,IF(R$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-R$275+1)))","v":-4.2555987603629912},{"$f":"-IF($D457=0,0,IF(S$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-S$275+1)))","v":-4.2555987603629912},{"$f":"-IF($D457=0,0,IF(T$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-T$275+1)))","v":-4.2555987603629912},{"$f":"-IF($D457=0,0,IF(U$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-U$275+1)))","v":-4.2555987603629903},{"$f":"-IF($D457=0,0,IF(V$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-V$275+1)))","v":-4.2555987603629903},{"$f":"-IF($D457=0,0,IF(W$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-W$275+1)))","v":-4.2555987603629903},{"$f":"-IF($D457=0,0,IF(X$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-X$275+1)))","v":-4.2555987603629903},{"$f":"-IF($D457=0,0,IF(Y$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-Y$275+1)))","v":-4.2555987603629912},{"$f":"-IF($D457=0,0,IF(Z$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-Z$275+1)))","v":-4.2555987603629912},{"$f":"-IF($D457=0,0,IF(AA$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-AA$275+1)))","v":-4.2555987603629912},{"$f":"-IF($D457=0,0,IF(AB$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-AB$275+1)))","v":-4.2555987603629912},{"$f":"-IF($D457=0,0,IF(AC$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-AC$275+1)))","v":-4.2555987603629912},{"$f":"-IF($D457=0,0,IF(AD$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-AD$275+1)))","v":-0.42555987603591205},{"$f":"-IF($D457=0,0,IF(AE$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-AE$275+1)))","v":0},{"$f":"-IF($D457=0,0,IF(AF$275>($C457+$D457),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C457,$D457)-AF$275+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C458,$G$193:$AF$193,0))","v":29.66471817173543},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C458,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B456,Tx_Inputs!$B$491:$B$503,0),MATCH($C458+1,Tx_Inputs!$E$422:$AD$422))","v":-0.15304658499549215},{"$f":"H458","v":-0.15304658499549215},{"$f":"-IF($D458=0,0,IF(J$275>($C458+$D458),$E458+SUM($G458:I458),SUM($E458:$I458)/($D458-2)))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(K$275>($C458+$D458),$E458+SUM($G458:J458),SUM($E458:$I458)/($D458-2)))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(L$275>($C458+$D458),$E458+SUM($G458:K458),SUM($E458:$I458)/($D458-2)))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(M$275>($C458+$D458),$E458+SUM($G458:L458),SUM($E458:$I458)/($D458-2)))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(N$275>($C458+$D458),$E458+SUM($G458:M458),SUM($E458:$I458)/($D458-2)))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(O$275>($C458+$D458),$E458+SUM($G458:N458),SUM($E458:$I458)/($D458-2)))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(P$275>($C458+$D458),$E458+SUM($G458:O458),SUM($E458:$I458)/($D458-2)))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(Q$275>($C458+$D458),$E458+SUM($G458:P458),SUM($E458:$I458)/($D458-2)))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(R$275>($C458+$D458),$E458+SUM($G458:Q458),IF(SUM($E458,$G458:Q458)<0,$E458+SUM($G458:Q458),IF(SUM($E458,$G458:Q458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(S$275>($C458+$D458),$E458+SUM($G458:R458),IF(SUM($E458,$G458:R458)<0,$E458+SUM($G458:R458),IF(SUM($E458,$G458:R458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(T$275>($C458+$D458),$E458+SUM($G458:S458),IF(SUM($E458,$G458:S458)<0,$E458+SUM($G458:S458),IF(SUM($E458,$G458:S458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(U$275>($C458+$D458),$E458+SUM($G458:T458),IF(SUM($E458,$G458:T458)<0,$E458+SUM($G458:T458),IF(SUM($E458,$G458:T458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(V$275>($C458+$D458),$E458+SUM($G458:U458),IF(SUM($E458,$G458:U458)<0,$E458+SUM($G458:U458),IF(SUM($E458,$G458:U458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(W$275>($C458+$D458),$E458+SUM($G458:V458),IF(SUM($E458,$G458:V458)<0,$E458+SUM($G458:V458),IF(SUM($E458,$G458:V458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(X$275>($C458+$D458),$E458+SUM($G458:W458),IF(SUM($E458,$G458:W458)<0,$E458+SUM($G458:W458),IF(SUM($E458,$G458:W458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(Y$275>($C458+$D458),$E458+SUM($G458:X458),IF(SUM($E458,$G458:X458)<0,$E458+SUM($G458:X458),IF(SUM($E458,$G458:X458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(Z$275>($C458+$D458),$E458+SUM($G458:Y458),IF(SUM($E458,$G458:Y458)<0,$E458+SUM($G458:Y458),IF(SUM($E458,$G458:Y458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(AA$275>($C458+$D458),$E458+SUM($G458:Z458),IF(SUM($E458,$G458:Z458)<0,$E458+SUM($G458:Z458),IF(SUM($E458,$G458:Z458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(AB$275>($C458+$D458),$E458+SUM($G458:AA458),IF(SUM($E458,$G458:AA458)<0,$E458+SUM($G458:AA458),IF(SUM($E458,$G458:AA458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(AC$275>($C458+$D458),$E458+SUM($G458:AB458),IF(SUM($E458,$G458:AB458)<0,$E458+SUM($G458:AB458),IF(SUM($E458,$G458:AB458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(AD$275>($C458+$D458),$E458+SUM($G458:AC458),IF(SUM($E458,$G458:AC458)<0,$E458+SUM($G458:AC458),IF(SUM($E458,$G458:AC458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(AE$275>($C458+$D458),$E458+SUM($G458:AD458),IF(SUM($E458,$G458:AD458)<0,$E458+SUM($G458:AD458),IF(SUM($E458,$G458:AD458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852},{"$f":"-IF($D458=0,0,IF(AF$275>($C458+$D458),$E458+SUM($G458:AE458),IF(SUM($E458,$G458:AE458)<0,$E458+SUM($G458:AE458),IF(SUM($E458,$G458:AE458)=0,0,($E458+SUM($G458:$Q458))/($D458-COUNT($G458:$Q458))))))","v":-0.77259539478274852}]
[null,null,2008,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C459,$G$193:$AF$193,0))","v":22.686768158910677},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C459,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B456,Tx_Inputs!$B$491:$B$503,0),MATCH($C459+1,Tx_Inputs!$E$422:$AD$422))","v":-0.46279225580415656},{"$f":"-IF($D459=0,0,IF(J$275>($C459+$D459),$E459+SUM($G459:I459),SUM($E459:$I459)/($D459-1)))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(K$275>($C459+$D459),$E459+SUM($G459:J459),SUM($E459:$I459)/($D459-1)))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(L$275>($C459+$D459),$E459+SUM($G459:K459),SUM($E459:$I459)/($D459-1)))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(M$275>($C459+$D459),$E459+SUM($G459:L459),SUM($E459:$I459)/($D459-1)))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(N$275>($C459+$D459),$E459+SUM($G459:M459),SUM($E459:$I459)/($D459-1)))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(O$275>($C459+$D459),$E459+SUM($G459:N459),SUM($E459:$I459)/($D459-1)))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(P$275>($C459+$D459),$E459+SUM($G459:O459),SUM($E459:$I459)/($D459-1)))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(Q$275>($C459+$D459),$E459+SUM($G459:P459),SUM($E459:$I459)/($D459-1)))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(R$275>($C459+$D459),$E459+SUM($G459:Q459),IF(SUM($E459,$G459:Q459)<0,$E459+SUM($G459:Q459),IF(SUM($E459,$G459:Q459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(S$275>($C459+$D459),$E459+SUM($G459:R459),IF(SUM($E459,$G459:R459)<0,$E459+SUM($G459:R459),IF(SUM($E459,$G459:R459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(T$275>($C459+$D459),$E459+SUM($G459:S459),IF(SUM($E459,$G459:S459)<0,$E459+SUM($G459:S459),IF(SUM($E459,$G459:S459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(U$275>($C459+$D459),$E459+SUM($G459:T459),IF(SUM($E459,$G459:T459)<0,$E459+SUM($G459:T459),IF(SUM($E459,$G459:T459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(V$275>($C459+$D459),$E459+SUM($G459:U459),IF(SUM($E459,$G459:U459)<0,$E459+SUM($G459:U459),IF(SUM($E459,$G459:U459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(W$275>($C459+$D459),$E459+SUM($G459:V459),IF(SUM($E459,$G459:V459)<0,$E459+SUM($G459:V459),IF(SUM($E459,$G459:V459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(X$275>($C459+$D459),$E459+SUM($G459:W459),IF(SUM($E459,$G459:W459)<0,$E459+SUM($G459:W459),IF(SUM($E459,$G459:W459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(Y$275>($C459+$D459),$E459+SUM($G459:X459),IF(SUM($E459,$G459:X459)<0,$E459+SUM($G459:X459),IF(SUM($E459,$G459:X459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(Z$275>($C459+$D459),$E459+SUM($G459:Y459),IF(SUM($E459,$G459:Y459)<0,$E459+SUM($G459:Y459),IF(SUM($E459,$G459:Y459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(AA$275>($C459+$D459),$E459+SUM($G459:Z459),IF(SUM($E459,$G459:Z459)<0,$E459+SUM($G459:Z459),IF(SUM($E459,$G459:Z459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(AB$275>($C459+$D459),$E459+SUM($G459:AA459),IF(SUM($E459,$G459:AA459)<0,$E459+SUM($G459:AA459),IF(SUM($E459,$G459:AA459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(AC$275>($C459+$D459),$E459+SUM($G459:AB459),IF(SUM($E459,$G459:AB459)<0,$E459+SUM($G459:AB459),IF(SUM($E459,$G459:AB459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(AD$275>($C459+$D459),$E459+SUM($G459:AC459),IF(SUM($E459,$G459:AC459)<0,$E459+SUM($G459:AC459),IF(SUM($E459,$G459:AC459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(AE$275>($C459+$D459),$E459+SUM($G459:AD459),IF(SUM($E459,$G459:AD459)<0,$E459+SUM($G459:AD459),IF(SUM($E459,$G459:AD459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031},{"$f":"-IF($D459=0,0,IF(AF$275>($C459+$D459),$E459+SUM($G459:AE459),IF(SUM($E459,$G459:AE459)<0,$E459+SUM($G459:AE459),IF(SUM($E459,$G459:AE459)=0,0,($E459+SUM($G459:$Q459))/($D459-COUNT($G459:$Q459))))))","v":-0.56984553597709031}]
[null,null,2009,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C460,$G$193:$AF$193,0))","v":24.652924215123289},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C460,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B456,Tx_Inputs!$B$491:$B$503,0),MATCH($C460+1,Tx_Inputs!$E$422:$AD$422))","v":-0.6163231053780821},{"$f":"J460","v":-0.6163231053780821},{"$f":"K460","v":-0.6163231053780821},{"$f":"-IF($D460=0,0,IF(M$275>($C460+$D460),$E460+SUM($G460:L460),SUM($E460:$L460)/($D460-3)))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(N$275>($C460+$D460),$E460+SUM($G460:M460),SUM($E460:$L460)/($D460-3)))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(O$275>($C460+$D460),$E460+SUM($G460:N460),SUM($E460:$L460)/($D460-3)))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(P$275>($C460+$D460),$E460+SUM($G460:O460),SUM($E460:$L460)/($D460-3)))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(Q$275>($C460+$D460),$E460+SUM($G460:P460),SUM($E460:$L460)/($D460-3)))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(R$275>($C460+$D460),$E460+SUM($G460:Q460),IF(SUM($E460,$G460:Q460)<0,$E460+SUM($G460:Q460),IF(SUM($E460,$G460:Q460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(S$275>($C460+$D460),$E460+SUM($G460:R460),IF(SUM($E460,$G460:R460)<0,$E460+SUM($G460:R460),IF(SUM($E460,$G460:R460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(T$275>($C460+$D460),$E460+SUM($G460:S460),IF(SUM($E460,$G460:S460)<0,$E460+SUM($G460:S460),IF(SUM($E460,$G460:S460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(U$275>($C460+$D460),$E460+SUM($G460:T460),IF(SUM($E460,$G460:T460)<0,$E460+SUM($G460:T460),IF(SUM($E460,$G460:T460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(V$275>($C460+$D460),$E460+SUM($G460:U460),IF(SUM($E460,$G460:U460)<0,$E460+SUM($G460:U460),IF(SUM($E460,$G460:U460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(W$275>($C460+$D460),$E460+SUM($G460:V460),IF(SUM($E460,$G460:V460)<0,$E460+SUM($G460:V460),IF(SUM($E460,$G460:V460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(X$275>($C460+$D460),$E460+SUM($G460:W460),IF(SUM($E460,$G460:W460)<0,$E460+SUM($G460:W460),IF(SUM($E460,$G460:W460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(Y$275>($C460+$D460),$E460+SUM($G460:X460),IF(SUM($E460,$G460:X460)<0,$E460+SUM($G460:X460),IF(SUM($E460,$G460:X460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(Z$275>($C460+$D460),$E460+SUM($G460:Y460),IF(SUM($E460,$G460:Y460)<0,$E460+SUM($G460:Y460),IF(SUM($E460,$G460:Y460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(AA$275>($C460+$D460),$E460+SUM($G460:Z460),IF(SUM($E460,$G460:Z460)<0,$E460+SUM($G460:Z460),IF(SUM($E460,$G460:Z460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(AB$275>($C460+$D460),$E460+SUM($G460:AA460),IF(SUM($E460,$G460:AA460)<0,$E460+SUM($G460:AA460),IF(SUM($E460,$G460:AA460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(AC$275>($C460+$D460),$E460+SUM($G460:AB460),IF(SUM($E460,$G460:AB460)<0,$E460+SUM($G460:AB460),IF(SUM($E460,$G460:AB460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(AD$275>($C460+$D460),$E460+SUM($G460:AC460),IF(SUM($E460,$G460:AC460)<0,$E460+SUM($G460:AC460),IF(SUM($E460,$G460:AC460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(AE$275>($C460+$D460),$E460+SUM($G460:AD460),IF(SUM($E460,$G460:AD460)<0,$E460+SUM($G460:AD460),IF(SUM($E460,$G460:AD460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221},{"$f":"-IF($D460=0,0,IF(AF$275>($C460+$D460),$E460+SUM($G460:AE460),IF(SUM($E460,$G460:AE460)<0,$E460+SUM($G460:AE460),IF(SUM($E460,$G460:AE460)=0,0,($E460+SUM($G460:$Q460))/($D460-COUNT($G460:$Q460))))))","v":-0.61632310537808221}]
[null,null,2010,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C461,$G$193:$AF$193,0))","v":9.4429518992391515},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C461,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B456,Tx_Inputs!$B$491:$B$503,0),MATCH($C461+1,Tx_Inputs!$E$422:$AD$422))","v":-0.13903918530529302},{"$f":"K461","v":-0.13903918530529302},{"$f":"-IF($D461=0,0,IF(M$275>($C461+$D461),$E461+SUM($G461:L461),SUM($E461:$L461)/($D461-2)))","v":-0.24118088233233065},{"$f":"-IF($D461=0,0,IF(N$275>($C461+$D461),$E461+SUM($G461:M461),SUM($E461:$L461)/($D461-2)))","v":-0.24118088233233065},{"$f":"-IF($D461=0,0,IF(O$275>($C461+$D461),$E461+SUM($G461:N461),SUM($E461:$L461)/($D461-2)))","v":-0.24118088233233065},{"$f":"-IF($D461=0,0,IF(P$275>($C461+$D461),$E461+SUM($G461:O461),SUM($E461:$L461)/($D461-2)))","v":-0.24118088233233065},{"$f":"-IF($D461=0,0,IF(Q$275>($C461+$D461),$E461+SUM($G461:P461),SUM($E461:$L461)/($D461-2)))","v":-0.24118088233233065},{"$f":"-IF($D461=0,0,IF(R$275>($C461+$D461),$E461+SUM($G461:Q461),IF(SUM($E461,$G461:Q461)<0,$E461+SUM($G461:Q461),IF(SUM($E461,$G461:Q461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(S$275>($C461+$D461),$E461+SUM($G461:R461),IF(SUM($E461,$G461:R461)<0,$E461+SUM($G461:R461),IF(SUM($E461,$G461:R461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(T$275>($C461+$D461),$E461+SUM($G461:S461),IF(SUM($E461,$G461:S461)<0,$E461+SUM($G461:S461),IF(SUM($E461,$G461:S461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(U$275>($C461+$D461),$E461+SUM($G461:T461),IF(SUM($E461,$G461:T461)<0,$E461+SUM($G461:T461),IF(SUM($E461,$G461:T461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(V$275>($C461+$D461),$E461+SUM($G461:U461),IF(SUM($E461,$G461:U461)<0,$E461+SUM($G461:U461),IF(SUM($E461,$G461:U461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(W$275>($C461+$D461),$E461+SUM($G461:V461),IF(SUM($E461,$G461:V461)<0,$E461+SUM($G461:V461),IF(SUM($E461,$G461:V461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(X$275>($C461+$D461),$E461+SUM($G461:W461),IF(SUM($E461,$G461:W461)<0,$E461+SUM($G461:W461),IF(SUM($E461,$G461:W461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(Y$275>($C461+$D461),$E461+SUM($G461:X461),IF(SUM($E461,$G461:X461)<0,$E461+SUM($G461:X461),IF(SUM($E461,$G461:X461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(Z$275>($C461+$D461),$E461+SUM($G461:Y461),IF(SUM($E461,$G461:Y461)<0,$E461+SUM($G461:Y461),IF(SUM($E461,$G461:Y461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(AA$275>($C461+$D461),$E461+SUM($G461:Z461),IF(SUM($E461,$G461:Z461)<0,$E461+SUM($G461:Z461),IF(SUM($E461,$G461:Z461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(AB$275>($C461+$D461),$E461+SUM($G461:AA461),IF(SUM($E461,$G461:AA461)<0,$E461+SUM($G461:AA461),IF(SUM($E461,$G461:AA461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(AC$275>($C461+$D461),$E461+SUM($G461:AB461),IF(SUM($E461,$G461:AB461)<0,$E461+SUM($G461:AB461),IF(SUM($E461,$G461:AB461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(AD$275>($C461+$D461),$E461+SUM($G461:AC461),IF(SUM($E461,$G461:AC461)<0,$E461+SUM($G461:AC461),IF(SUM($E461,$G461:AC461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(AE$275>($C461+$D461),$E461+SUM($G461:AD461),IF(SUM($E461,$G461:AD461)<0,$E461+SUM($G461:AD461),IF(SUM($E461,$G461:AD461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068},{"$f":"-IF($D461=0,0,IF(AF$275>($C461+$D461),$E461+SUM($G461:AE461),IF(SUM($E461,$G461:AE461)<0,$E461+SUM($G461:AE461),IF(SUM($E461,$G461:AE461)=0,0,($E461+SUM($G461:$Q461))/($D461-COUNT($G461:$Q461))))))","v":-0.24118088233233068}]
[null,null,2011,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C462,$G$193:$AF$193,0))","v":2.0091154754388914},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C462,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B456,Tx_Inputs!$B$491:$B$503,0),MATCH($C462+1,Tx_Inputs!$E$422:$AD$422))","v":-0.72152223706525254},{"$f":"-IF($D462=0,0,IF(M$275>($C462+$D462),$E462+SUM($G462:L462),SUM($E462:$L462)/($D462-1)))","v":-3.3015211240349715E-2},{"$f":"-IF($D462=0,0,IF(N$275>($C462+$D462),$E462+SUM($G462:M462),SUM($E462:$L462)/($D462-1)))","v":-3.3015211240349715E-2},{"$f":"-IF($D462=0,0,IF(O$275>($C462+$D462),$E462+SUM($G462:N462),SUM($E462:$L462)/($D462-1)))","v":-3.3015211240349715E-2},{"$f":"-IF($D462=0,0,IF(P$275>($C462+$D462),$E462+SUM($G462:O462),SUM($E462:$L462)/($D462-1)))","v":-3.3015211240349715E-2},{"$f":"-IF($D462=0,0,IF(Q$275>($C462+$D462),$E462+SUM($G462:P462),SUM($E462:$L462)/($D462-1)))","v":-3.3015211240349715E-2},{"$f":"-IF($D462=0,0,IF(R$275>($C462+$D462),$E462+SUM($G462:Q462),IF(SUM($E462,$G462:Q462)<0,$E462+SUM($G462:Q462),IF(SUM($E462,$G462:Q462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(S$275>($C462+$D462),$E462+SUM($G462:R462),IF(SUM($E462,$G462:R462)<0,$E462+SUM($G462:R462),IF(SUM($E462,$G462:R462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(T$275>($C462+$D462),$E462+SUM($G462:S462),IF(SUM($E462,$G462:S462)<0,$E462+SUM($G462:S462),IF(SUM($E462,$G462:S462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(U$275>($C462+$D462),$E462+SUM($G462:T462),IF(SUM($E462,$G462:T462)<0,$E462+SUM($G462:T462),IF(SUM($E462,$G462:T462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(V$275>($C462+$D462),$E462+SUM($G462:U462),IF(SUM($E462,$G462:U462)<0,$E462+SUM($G462:U462),IF(SUM($E462,$G462:U462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(W$275>($C462+$D462),$E462+SUM($G462:V462),IF(SUM($E462,$G462:V462)<0,$E462+SUM($G462:V462),IF(SUM($E462,$G462:V462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(X$275>($C462+$D462),$E462+SUM($G462:W462),IF(SUM($E462,$G462:W462)<0,$E462+SUM($G462:W462),IF(SUM($E462,$G462:W462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(Y$275>($C462+$D462),$E462+SUM($G462:X462),IF(SUM($E462,$G462:X462)<0,$E462+SUM($G462:X462),IF(SUM($E462,$G462:X462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(Z$275>($C462+$D462),$E462+SUM($G462:Y462),IF(SUM($E462,$G462:Y462)<0,$E462+SUM($G462:Y462),IF(SUM($E462,$G462:Y462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(AA$275>($C462+$D462),$E462+SUM($G462:Z462),IF(SUM($E462,$G462:Z462)<0,$E462+SUM($G462:Z462),IF(SUM($E462,$G462:Z462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(AB$275>($C462+$D462),$E462+SUM($G462:AA462),IF(SUM($E462,$G462:AA462)<0,$E462+SUM($G462:AA462),IF(SUM($E462,$G462:AA462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(AC$275>($C462+$D462),$E462+SUM($G462:AB462),IF(SUM($E462,$G462:AB462)<0,$E462+SUM($G462:AB462),IF(SUM($E462,$G462:AB462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(AD$275>($C462+$D462),$E462+SUM($G462:AC462),IF(SUM($E462,$G462:AC462)<0,$E462+SUM($G462:AC462),IF(SUM($E462,$G462:AC462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(AE$275>($C462+$D462),$E462+SUM($G462:AD462),IF(SUM($E462,$G462:AD462)<0,$E462+SUM($G462:AD462),IF(SUM($E462,$G462:AD462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2},{"$f":"-IF($D462=0,0,IF(AF$275>($C462+$D462),$E462+SUM($G462:AE462),IF(SUM($E462,$G462:AE462)<0,$E462+SUM($G462:AE462),IF(SUM($E462,$G462:AE462)=0,0,($E462+SUM($G462:$Q462))/($D462-COUNT($G462:$Q462))))))","v":-3.3015211240349722E-2}]
[null,null,2012,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C463,$G$193:$AF$193,0))","v":1.4857724861100774},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C463,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B456,Tx_Inputs!$B$491:$B$503,0),MATCH($C463+1,Tx_Inputs!$E$422:$AD$422))","v":-3.7144312152751935E-2},{"$f":"M463","v":-3.7144312152751935E-2},{"$f":"N463","v":-3.7144312152751935E-2},{"$f":"O463","v":-3.7144312152751935E-2},{"$f":"P463","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(R$275>($C463+$D463),$E463+SUM($G463:Q463),IF(SUM($E463,$G463:Q463)<0,$E463+SUM($G463:Q463),IF(SUM($E463,$G463:Q463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(S$275>($C463+$D463),$E463+SUM($G463:R463),IF(SUM($E463,$G463:R463)<0,$E463+SUM($G463:R463),IF(SUM($E463,$G463:R463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(T$275>($C463+$D463),$E463+SUM($G463:S463),IF(SUM($E463,$G463:S463)<0,$E463+SUM($G463:S463),IF(SUM($E463,$G463:S463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(U$275>($C463+$D463),$E463+SUM($G463:T463),IF(SUM($E463,$G463:T463)<0,$E463+SUM($G463:T463),IF(SUM($E463,$G463:T463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(V$275>($C463+$D463),$E463+SUM($G463:U463),IF(SUM($E463,$G463:U463)<0,$E463+SUM($G463:U463),IF(SUM($E463,$G463:U463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(W$275>($C463+$D463),$E463+SUM($G463:V463),IF(SUM($E463,$G463:V463)<0,$E463+SUM($G463:V463),IF(SUM($E463,$G463:V463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(X$275>($C463+$D463),$E463+SUM($G463:W463),IF(SUM($E463,$G463:W463)<0,$E463+SUM($G463:W463),IF(SUM($E463,$G463:W463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(Y$275>($C463+$D463),$E463+SUM($G463:X463),IF(SUM($E463,$G463:X463)<0,$E463+SUM($G463:X463),IF(SUM($E463,$G463:X463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(Z$275>($C463+$D463),$E463+SUM($G463:Y463),IF(SUM($E463,$G463:Y463)<0,$E463+SUM($G463:Y463),IF(SUM($E463,$G463:Y463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(AA$275>($C463+$D463),$E463+SUM($G463:Z463),IF(SUM($E463,$G463:Z463)<0,$E463+SUM($G463:Z463),IF(SUM($E463,$G463:Z463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(AB$275>($C463+$D463),$E463+SUM($G463:AA463),IF(SUM($E463,$G463:AA463)<0,$E463+SUM($G463:AA463),IF(SUM($E463,$G463:AA463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(AC$275>($C463+$D463),$E463+SUM($G463:AB463),IF(SUM($E463,$G463:AB463)<0,$E463+SUM($G463:AB463),IF(SUM($E463,$G463:AB463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(AD$275>($C463+$D463),$E463+SUM($G463:AC463),IF(SUM($E463,$G463:AC463)<0,$E463+SUM($G463:AC463),IF(SUM($E463,$G463:AC463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(AE$275>($C463+$D463),$E463+SUM($G463:AD463),IF(SUM($E463,$G463:AD463)<0,$E463+SUM($G463:AD463),IF(SUM($E463,$G463:AD463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2},{"$f":"-IF($D463=0,0,IF(AF$275>($C463+$D463),$E463+SUM($G463:AE463),IF(SUM($E463,$G463:AE463)<0,$E463+SUM($G463:AE463),IF(SUM($E463,$G463:AE463)=0,0,($E463+SUM($G463:$Q463))/($D463-COUNT($G463:$Q463))))))","v":-3.7144312152751935E-2}]
[null,null,2013,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C464,$G$193:$AF$193,0))","v":3.9851919212444087},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C464,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B456,Tx_Inputs!$B$491:$B$503,0),MATCH($C464+1,Tx_Inputs!$E$422:$AD$422))","v":-0.17402093690099771},{"$f":"N464","v":-0.17402093690099771},{"$f":"O464","v":-0.17402093690099771},{"$f":"P464","v":-0.17402093690099771},{"$f":"-IF($D464=0,0,IF(R$275>($C464+$D464),$E464+SUM($G464:Q464),IF(SUM($E464,$G464:Q464)<0,$E464+SUM($G464:Q464),IF(SUM($E464,$G464:Q464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(S$275>($C464+$D464),$E464+SUM($G464:R464),IF(SUM($E464,$G464:R464)<0,$E464+SUM($G464:R464),IF(SUM($E464,$G464:R464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(T$275>($C464+$D464),$E464+SUM($G464:S464),IF(SUM($E464,$G464:S464)<0,$E464+SUM($G464:S464),IF(SUM($E464,$G464:S464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(U$275>($C464+$D464),$E464+SUM($G464:T464),IF(SUM($E464,$G464:T464)<0,$E464+SUM($G464:T464),IF(SUM($E464,$G464:T464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(V$275>($C464+$D464),$E464+SUM($G464:U464),IF(SUM($E464,$G464:U464)<0,$E464+SUM($G464:U464),IF(SUM($E464,$G464:U464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(W$275>($C464+$D464),$E464+SUM($G464:V464),IF(SUM($E464,$G464:V464)<0,$E464+SUM($G464:V464),IF(SUM($E464,$G464:V464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(X$275>($C464+$D464),$E464+SUM($G464:W464),IF(SUM($E464,$G464:W464)<0,$E464+SUM($G464:W464),IF(SUM($E464,$G464:W464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(Y$275>($C464+$D464),$E464+SUM($G464:X464),IF(SUM($E464,$G464:X464)<0,$E464+SUM($G464:X464),IF(SUM($E464,$G464:X464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(Z$275>($C464+$D464),$E464+SUM($G464:Y464),IF(SUM($E464,$G464:Y464)<0,$E464+SUM($G464:Y464),IF(SUM($E464,$G464:Y464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(AA$275>($C464+$D464),$E464+SUM($G464:Z464),IF(SUM($E464,$G464:Z464)<0,$E464+SUM($G464:Z464),IF(SUM($E464,$G464:Z464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(AB$275>($C464+$D464),$E464+SUM($G464:AA464),IF(SUM($E464,$G464:AA464)<0,$E464+SUM($G464:AA464),IF(SUM($E464,$G464:AA464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(AC$275>($C464+$D464),$E464+SUM($G464:AB464),IF(SUM($E464,$G464:AB464)<0,$E464+SUM($G464:AB464),IF(SUM($E464,$G464:AB464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(AD$275>($C464+$D464),$E464+SUM($G464:AC464),IF(SUM($E464,$G464:AC464)<0,$E464+SUM($G464:AC464),IF(SUM($E464,$G464:AC464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(AE$275>($C464+$D464),$E464+SUM($G464:AD464),IF(SUM($E464,$G464:AD464)<0,$E464+SUM($G464:AD464),IF(SUM($E464,$G464:AD464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2},{"$f":"-IF($D464=0,0,IF(AF$275>($C464+$D464),$E464+SUM($G464:AE464),IF(SUM($E464,$G464:AE464)<0,$E464+SUM($G464:AE464),IF(SUM($E464,$G464:AE464)=0,0,($E464+SUM($G464:$Q464))/($D464-COUNT($G464:$Q464))))))","v":-9.136411593445605E-2}]
[null,null,2014,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C465,$G$193:$AF$193,0))","v":7.8570984570108733},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C465,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B456,Tx_Inputs!$B$491:$B$503,0),MATCH($C465+1,Tx_Inputs!$E$422:$AD$422))","v":-0.24786341847459956},{"$f":"O465","v":-0.24786341847459956},{"$f":"P465","v":-0.24786341847459956},{"$f":"-IF($D465=0,0,IF(R$275>($C465+$D465),$E465+SUM($G465:Q465),IF(SUM($E465,$G465:Q465)<0,$E465+SUM($G465:Q465),IF(SUM($E465,$G465:Q465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(S$275>($C465+$D465),$E465+SUM($G465:R465),IF(SUM($E465,$G465:R465)<0,$E465+SUM($G465:R465),IF(SUM($E465,$G465:R465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(T$275>($C465+$D465),$E465+SUM($G465:S465),IF(SUM($E465,$G465:S465)<0,$E465+SUM($G465:S465),IF(SUM($E465,$G465:S465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(U$275>($C465+$D465),$E465+SUM($G465:T465),IF(SUM($E465,$G465:T465)<0,$E465+SUM($G465:T465),IF(SUM($E465,$G465:T465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(V$275>($C465+$D465),$E465+SUM($G465:U465),IF(SUM($E465,$G465:U465)<0,$E465+SUM($G465:U465),IF(SUM($E465,$G465:U465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(W$275>($C465+$D465),$E465+SUM($G465:V465),IF(SUM($E465,$G465:V465)<0,$E465+SUM($G465:V465),IF(SUM($E465,$G465:V465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(X$275>($C465+$D465),$E465+SUM($G465:W465),IF(SUM($E465,$G465:W465)<0,$E465+SUM($G465:W465),IF(SUM($E465,$G465:W465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(Y$275>($C465+$D465),$E465+SUM($G465:X465),IF(SUM($E465,$G465:X465)<0,$E465+SUM($G465:X465),IF(SUM($E465,$G465:X465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(Z$275>($C465+$D465),$E465+SUM($G465:Y465),IF(SUM($E465,$G465:Y465)<0,$E465+SUM($G465:Y465),IF(SUM($E465,$G465:Y465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(AA$275>($C465+$D465),$E465+SUM($G465:Z465),IF(SUM($E465,$G465:Z465)<0,$E465+SUM($G465:Z465),IF(SUM($E465,$G465:Z465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(AB$275>($C465+$D465),$E465+SUM($G465:AA465),IF(SUM($E465,$G465:AA465)<0,$E465+SUM($G465:AA465),IF(SUM($E465,$G465:AA465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(AC$275>($C465+$D465),$E465+SUM($G465:AB465),IF(SUM($E465,$G465:AB465)<0,$E465+SUM($G465:AB465),IF(SUM($E465,$G465:AB465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(AD$275>($C465+$D465),$E465+SUM($G465:AC465),IF(SUM($E465,$G465:AC465)<0,$E465+SUM($G465:AC465),IF(SUM($E465,$G465:AC465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(AE$275>($C465+$D465),$E465+SUM($G465:AD465),IF(SUM($E465,$G465:AD465)<0,$E465+SUM($G465:AD465),IF(SUM($E465,$G465:AD465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229},{"$f":"-IF($D465=0,0,IF(AF$275>($C465+$D465),$E465+SUM($G465:AE465),IF(SUM($E465,$G465:AE465)<0,$E465+SUM($G465:AE465),IF(SUM($E465,$G465:AE465)=0,0,($E465+SUM($G465:$Q465))/($D465-COUNT($G465:$Q465))))))","v":-0.19225697842127229}]
[null,null,2015,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C466,$G$193:$AF$193,0))","v":2.0976535747932754},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C466,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B456,Tx_Inputs!$B$491:$B$503,0),MATCH($C466+1,Tx_Inputs!$E$422:$AD$422))","v":-0.12731322001845116},{"$f":"P466","v":-0.12731322001845116},{"$f":"-IF($D466=0,0,IF(R$275>($C466+$D466),$E466+SUM($G466:Q466),IF(SUM($E466,$G466:Q466)<0,$E466+SUM($G466:Q466),IF(SUM($E466,$G466:Q466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(S$275>($C466+$D466),$E466+SUM($G466:R466),IF(SUM($E466,$G466:R466)<0,$E466+SUM($G466:R466),IF(SUM($E466,$G466:R466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(T$275>($C466+$D466),$E466+SUM($G466:S466),IF(SUM($E466,$G466:S466)<0,$E466+SUM($G466:S466),IF(SUM($E466,$G466:S466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(U$275>($C466+$D466),$E466+SUM($G466:T466),IF(SUM($E466,$G466:T466)<0,$E466+SUM($G466:T466),IF(SUM($E466,$G466:T466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(V$275>($C466+$D466),$E466+SUM($G466:U466),IF(SUM($E466,$G466:U466)<0,$E466+SUM($G466:U466),IF(SUM($E466,$G466:U466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(W$275>($C466+$D466),$E466+SUM($G466:V466),IF(SUM($E466,$G466:V466)<0,$E466+SUM($G466:V466),IF(SUM($E466,$G466:V466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(X$275>($C466+$D466),$E466+SUM($G466:W466),IF(SUM($E466,$G466:W466)<0,$E466+SUM($G466:W466),IF(SUM($E466,$G466:W466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(Y$275>($C466+$D466),$E466+SUM($G466:X466),IF(SUM($E466,$G466:X466)<0,$E466+SUM($G466:X466),IF(SUM($E466,$G466:X466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(Z$275>($C466+$D466),$E466+SUM($G466:Y466),IF(SUM($E466,$G466:Y466)<0,$E466+SUM($G466:Y466),IF(SUM($E466,$G466:Y466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(AA$275>($C466+$D466),$E466+SUM($G466:Z466),IF(SUM($E466,$G466:Z466)<0,$E466+SUM($G466:Z466),IF(SUM($E466,$G466:Z466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(AB$275>($C466+$D466),$E466+SUM($G466:AA466),IF(SUM($E466,$G466:AA466)<0,$E466+SUM($G466:AA466),IF(SUM($E466,$G466:AA466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(AC$275>($C466+$D466),$E466+SUM($G466:AB466),IF(SUM($E466,$G466:AB466)<0,$E466+SUM($G466:AB466),IF(SUM($E466,$G466:AB466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(AD$275>($C466+$D466),$E466+SUM($G466:AC466),IF(SUM($E466,$G466:AC466)<0,$E466+SUM($G466:AC466),IF(SUM($E466,$G466:AC466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(AE$275>($C466+$D466),$E466+SUM($G466:AD466),IF(SUM($E466,$G466:AD466)<0,$E466+SUM($G466:AD466),IF(SUM($E466,$G466:AD466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2},{"$f":"-IF($D466=0,0,IF(AF$275>($C466+$D466),$E466+SUM($G466:AE466),IF(SUM($E466,$G466:AE466)<0,$E466+SUM($G466:AE466),IF(SUM($E466,$G466:AE466)=0,0,($E466+SUM($G466:$Q466))/($D466-COUNT($G466:$Q466))))))","v":-4.8500714072536137E-2}]
[null,null,2016,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C467,$G$193:$AF$193,0))","v":0.85446506275922163},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C467,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B456,Tx_Inputs!$B$491:$B$503,0),MATCH($C467+1,Tx_Inputs!$E$422:$AD$422))","v":-0.13572865463256817},{"$f":"-IF($D467=0,0,IF(R$275>($C467+$D467),$E467+SUM($G467:Q467),IF(SUM($E467,$G467:Q467)<0,$E467+SUM($G467:Q467),IF(SUM($E467,$G467:Q467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(S$275>($C467+$D467),$E467+SUM($G467:R467),IF(SUM($E467,$G467:R467)<0,$E467+SUM($G467:R467),IF(SUM($E467,$G467:R467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(T$275>($C467+$D467),$E467+SUM($G467:S467),IF(SUM($E467,$G467:S467)<0,$E467+SUM($G467:S467),IF(SUM($E467,$G467:S467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(U$275>($C467+$D467),$E467+SUM($G467:T467),IF(SUM($E467,$G467:T467)<0,$E467+SUM($G467:T467),IF(SUM($E467,$G467:T467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(V$275>($C467+$D467),$E467+SUM($G467:U467),IF(SUM($E467,$G467:U467)<0,$E467+SUM($G467:U467),IF(SUM($E467,$G467:U467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(W$275>($C467+$D467),$E467+SUM($G467:V467),IF(SUM($E467,$G467:V467)<0,$E467+SUM($G467:V467),IF(SUM($E467,$G467:V467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(X$275>($C467+$D467),$E467+SUM($G467:W467),IF(SUM($E467,$G467:W467)<0,$E467+SUM($G467:W467),IF(SUM($E467,$G467:W467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(Y$275>($C467+$D467),$E467+SUM($G467:X467),IF(SUM($E467,$G467:X467)<0,$E467+SUM($G467:X467),IF(SUM($E467,$G467:X467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(Z$275>($C467+$D467),$E467+SUM($G467:Y467),IF(SUM($E467,$G467:Y467)<0,$E467+SUM($G467:Y467),IF(SUM($E467,$G467:Y467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(AA$275>($C467+$D467),$E467+SUM($G467:Z467),IF(SUM($E467,$G467:Z467)<0,$E467+SUM($G467:Z467),IF(SUM($E467,$G467:Z467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(AB$275>($C467+$D467),$E467+SUM($G467:AA467),IF(SUM($E467,$G467:AA467)<0,$E467+SUM($G467:AA467),IF(SUM($E467,$G467:AA467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(AC$275>($C467+$D467),$E467+SUM($G467:AB467),IF(SUM($E467,$G467:AB467)<0,$E467+SUM($G467:AB467),IF(SUM($E467,$G467:AB467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(AD$275>($C467+$D467),$E467+SUM($G467:AC467),IF(SUM($E467,$G467:AC467)<0,$E467+SUM($G467:AC467),IF(SUM($E467,$G467:AC467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(AE$275>($C467+$D467),$E467+SUM($G467:AD467),IF(SUM($E467,$G467:AD467)<0,$E467+SUM($G467:AD467),IF(SUM($E467,$G467:AD467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2},{"$f":"-IF($D467=0,0,IF(AF$275>($C467+$D467),$E467+SUM($G467:AE467),IF(SUM($E467,$G467:AE467)<0,$E467+SUM($G467:AE467),IF(SUM($E467,$G467:AE467)=0,0,($E467+SUM($G467:$Q467))/($D467-COUNT($G467:$Q467))))))","v":-1.8429138669914191E-2}]
[null,null,2017,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C468,$G$193:$AF$193,0))","v":0.71591273598515603},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C468,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D468=0,0,IF(R$275>($C468+$D468),$E468+SUM($G468:Q468),IF(SUM($E468,$G468:Q468)<0,$E468+SUM($G468:Q468),IF(SUM($E468,$G468:Q468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(S$275>($C468+$D468),$E468+SUM($G468:R468),IF(SUM($E468,$G468:R468)<0,$E468+SUM($G468:R468),IF(SUM($E468,$G468:R468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(T$275>($C468+$D468),$E468+SUM($G468:S468),IF(SUM($E468,$G468:S468)<0,$E468+SUM($G468:S468),IF(SUM($E468,$G468:S468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(U$275>($C468+$D468),$E468+SUM($G468:T468),IF(SUM($E468,$G468:T468)<0,$E468+SUM($G468:T468),IF(SUM($E468,$G468:T468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(V$275>($C468+$D468),$E468+SUM($G468:U468),IF(SUM($E468,$G468:U468)<0,$E468+SUM($G468:U468),IF(SUM($E468,$G468:U468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(W$275>($C468+$D468),$E468+SUM($G468:V468),IF(SUM($E468,$G468:V468)<0,$E468+SUM($G468:V468),IF(SUM($E468,$G468:V468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(X$275>($C468+$D468),$E468+SUM($G468:W468),IF(SUM($E468,$G468:W468)<0,$E468+SUM($G468:W468),IF(SUM($E468,$G468:W468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(Y$275>($C468+$D468),$E468+SUM($G468:X468),IF(SUM($E468,$G468:X468)<0,$E468+SUM($G468:X468),IF(SUM($E468,$G468:X468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(Z$275>($C468+$D468),$E468+SUM($G468:Y468),IF(SUM($E468,$G468:Y468)<0,$E468+SUM($G468:Y468),IF(SUM($E468,$G468:Y468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(AA$275>($C468+$D468),$E468+SUM($G468:Z468),IF(SUM($E468,$G468:Z468)<0,$E468+SUM($G468:Z468),IF(SUM($E468,$G468:Z468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(AB$275>($C468+$D468),$E468+SUM($G468:AA468),IF(SUM($E468,$G468:AA468)<0,$E468+SUM($G468:AA468),IF(SUM($E468,$G468:AA468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(AC$275>($C468+$D468),$E468+SUM($G468:AB468),IF(SUM($E468,$G468:AB468)<0,$E468+SUM($G468:AB468),IF(SUM($E468,$G468:AB468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(AD$275>($C468+$D468),$E468+SUM($G468:AC468),IF(SUM($E468,$G468:AC468)<0,$E468+SUM($G468:AC468),IF(SUM($E468,$G468:AC468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(AE$275>($C468+$D468),$E468+SUM($G468:AD468),IF(SUM($E468,$G468:AD468)<0,$E468+SUM($G468:AD468),IF(SUM($E468,$G468:AD468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2},{"$f":"-IF($D468=0,0,IF(AF$275>($C468+$D468),$E468+SUM($G468:AE468),IF(SUM($E468,$G468:AE468)<0,$E468+SUM($G468:AE468),IF(SUM($E468,$G468:AE468)=0,0,($E468+SUM($G468:$Q468))/($D468-COUNT($G468:$Q468))))))","v":-1.7897818399628902E-2}]
[null,null,2018,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C469,$G$193:$AF$193,0))","v":1.0853231688878024},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C469,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D469=0,0,IF(S$275>($C469+$D469),$E469+SUM($G469:R469),IF(SUM($E469,$G469:R469)<0,$E469+SUM($G469:R469),IF(SUM($E469,$G469:R469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(T$275>($C469+$D469),$E469+SUM($G469:S469),IF(SUM($E469,$G469:S469)<0,$E469+SUM($G469:S469),IF(SUM($E469,$G469:S469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(U$275>($C469+$D469),$E469+SUM($G469:T469),IF(SUM($E469,$G469:T469)<0,$E469+SUM($G469:T469),IF(SUM($E469,$G469:T469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(V$275>($C469+$D469),$E469+SUM($G469:U469),IF(SUM($E469,$G469:U469)<0,$E469+SUM($G469:U469),IF(SUM($E469,$G469:U469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(W$275>($C469+$D469),$E469+SUM($G469:V469),IF(SUM($E469,$G469:V469)<0,$E469+SUM($G469:V469),IF(SUM($E469,$G469:V469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(X$275>($C469+$D469),$E469+SUM($G469:W469),IF(SUM($E469,$G469:W469)<0,$E469+SUM($G469:W469),IF(SUM($E469,$G469:W469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(Y$275>($C469+$D469),$E469+SUM($G469:X469),IF(SUM($E469,$G469:X469)<0,$E469+SUM($G469:X469),IF(SUM($E469,$G469:X469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(Z$275>($C469+$D469),$E469+SUM($G469:Y469),IF(SUM($E469,$G469:Y469)<0,$E469+SUM($G469:Y469),IF(SUM($E469,$G469:Y469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(AA$275>($C469+$D469),$E469+SUM($G469:Z469),IF(SUM($E469,$G469:Z469)<0,$E469+SUM($G469:Z469),IF(SUM($E469,$G469:Z469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(AB$275>($C469+$D469),$E469+SUM($G469:AA469),IF(SUM($E469,$G469:AA469)<0,$E469+SUM($G469:AA469),IF(SUM($E469,$G469:AA469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(AC$275>($C469+$D469),$E469+SUM($G469:AB469),IF(SUM($E469,$G469:AB469)<0,$E469+SUM($G469:AB469),IF(SUM($E469,$G469:AB469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(AD$275>($C469+$D469),$E469+SUM($G469:AC469),IF(SUM($E469,$G469:AC469)<0,$E469+SUM($G469:AC469),IF(SUM($E469,$G469:AC469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(AE$275>($C469+$D469),$E469+SUM($G469:AD469),IF(SUM($E469,$G469:AD469)<0,$E469+SUM($G469:AD469),IF(SUM($E469,$G469:AD469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2},{"$f":"-IF($D469=0,0,IF(AF$275>($C469+$D469),$E469+SUM($G469:AE469),IF(SUM($E469,$G469:AE469)<0,$E469+SUM($G469:AE469),IF(SUM($E469,$G469:AE469)=0,0,($E469+SUM($G469:$Q469))/($D469-COUNT($G469:$Q469))))))","v":-2.7133079222195062E-2}]
[null,null,2019,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C470,$G$193:$AF$193,0))","v":0.98573319899638512},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C470,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D470=0,0,IF(T$275>($C470+$D470),$E470+SUM($G470:S470),IF(SUM($E470,$G470:S470)<0,$E470+SUM($G470:S470),IF(SUM($E470,$G470:S470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(U$275>($C470+$D470),$E470+SUM($G470:T470),IF(SUM($E470,$G470:T470)<0,$E470+SUM($G470:T470),IF(SUM($E470,$G470:T470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(V$275>($C470+$D470),$E470+SUM($G470:U470),IF(SUM($E470,$G470:U470)<0,$E470+SUM($G470:U470),IF(SUM($E470,$G470:U470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(W$275>($C470+$D470),$E470+SUM($G470:V470),IF(SUM($E470,$G470:V470)<0,$E470+SUM($G470:V470),IF(SUM($E470,$G470:V470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(X$275>($C470+$D470),$E470+SUM($G470:W470),IF(SUM($E470,$G470:W470)<0,$E470+SUM($G470:W470),IF(SUM($E470,$G470:W470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(Y$275>($C470+$D470),$E470+SUM($G470:X470),IF(SUM($E470,$G470:X470)<0,$E470+SUM($G470:X470),IF(SUM($E470,$G470:X470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(Z$275>($C470+$D470),$E470+SUM($G470:Y470),IF(SUM($E470,$G470:Y470)<0,$E470+SUM($G470:Y470),IF(SUM($E470,$G470:Y470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(AA$275>($C470+$D470),$E470+SUM($G470:Z470),IF(SUM($E470,$G470:Z470)<0,$E470+SUM($G470:Z470),IF(SUM($E470,$G470:Z470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(AB$275>($C470+$D470),$E470+SUM($G470:AA470),IF(SUM($E470,$G470:AA470)<0,$E470+SUM($G470:AA470),IF(SUM($E470,$G470:AA470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(AC$275>($C470+$D470),$E470+SUM($G470:AB470),IF(SUM($E470,$G470:AB470)<0,$E470+SUM($G470:AB470),IF(SUM($E470,$G470:AB470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(AD$275>($C470+$D470),$E470+SUM($G470:AC470),IF(SUM($E470,$G470:AC470)<0,$E470+SUM($G470:AC470),IF(SUM($E470,$G470:AC470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(AE$275>($C470+$D470),$E470+SUM($G470:AD470),IF(SUM($E470,$G470:AD470)<0,$E470+SUM($G470:AD470),IF(SUM($E470,$G470:AD470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2},{"$f":"-IF($D470=0,0,IF(AF$275>($C470+$D470),$E470+SUM($G470:AE470),IF(SUM($E470,$G470:AE470)<0,$E470+SUM($G470:AE470),IF(SUM($E470,$G470:AE470)=0,0,($E470+SUM($G470:$Q470))/($D470-COUNT($G470:$Q470))))))","v":-2.4643329974909627E-2}]
[null,null,2020,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C471,$G$193:$AF$193,0))","v":0.36769268801560012},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C471,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D471=0,0,IF(U$275>($C471+$D471),$E471+SUM($G471:T471),IF(SUM($E471,$G471:T471)<0,$E471+SUM($G471:T471),IF(SUM($E471,$G471:T471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(V$275>($C471+$D471),$E471+SUM($G471:U471),IF(SUM($E471,$G471:U471)<0,$E471+SUM($G471:U471),IF(SUM($E471,$G471:U471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(W$275>($C471+$D471),$E471+SUM($G471:V471),IF(SUM($E471,$G471:V471)<0,$E471+SUM($G471:V471),IF(SUM($E471,$G471:V471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(X$275>($C471+$D471),$E471+SUM($G471:W471),IF(SUM($E471,$G471:W471)<0,$E471+SUM($G471:W471),IF(SUM($E471,$G471:W471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(Y$275>($C471+$D471),$E471+SUM($G471:X471),IF(SUM($E471,$G471:X471)<0,$E471+SUM($G471:X471),IF(SUM($E471,$G471:X471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(Z$275>($C471+$D471),$E471+SUM($G471:Y471),IF(SUM($E471,$G471:Y471)<0,$E471+SUM($G471:Y471),IF(SUM($E471,$G471:Y471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(AA$275>($C471+$D471),$E471+SUM($G471:Z471),IF(SUM($E471,$G471:Z471)<0,$E471+SUM($G471:Z471),IF(SUM($E471,$G471:Z471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(AB$275>($C471+$D471),$E471+SUM($G471:AA471),IF(SUM($E471,$G471:AA471)<0,$E471+SUM($G471:AA471),IF(SUM($E471,$G471:AA471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(AC$275>($C471+$D471),$E471+SUM($G471:AB471),IF(SUM($E471,$G471:AB471)<0,$E471+SUM($G471:AB471),IF(SUM($E471,$G471:AB471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(AD$275>($C471+$D471),$E471+SUM($G471:AC471),IF(SUM($E471,$G471:AC471)<0,$E471+SUM($G471:AC471),IF(SUM($E471,$G471:AC471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(AE$275>($C471+$D471),$E471+SUM($G471:AD471),IF(SUM($E471,$G471:AD471)<0,$E471+SUM($G471:AD471),IF(SUM($E471,$G471:AD471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3},{"$f":"-IF($D471=0,0,IF(AF$275>($C471+$D471),$E471+SUM($G471:AE471),IF(SUM($E471,$G471:AE471)<0,$E471+SUM($G471:AE471),IF(SUM($E471,$G471:AE471)=0,0,($E471+SUM($G471:$Q471))/($D471-COUNT($G471:$Q471))))))","v":-9.1923172003900034E-3}]
[null,null,2021,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C472,$G$193:$AF$193,0))","v":0.40165579646277416},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C472,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D472=0,0,IF(V$275>($C472+$D472),$E472+SUM($G472:U472),IF(SUM($E472,$G472:U472)<0,$E472+SUM($G472:U472),IF(SUM($E472,$G472:U472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2},{"$f":"-IF($D472=0,0,IF(W$275>($C472+$D472),$E472+SUM($G472:V472),IF(SUM($E472,$G472:V472)<0,$E472+SUM($G472:V472),IF(SUM($E472,$G472:V472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2},{"$f":"-IF($D472=0,0,IF(X$275>($C472+$D472),$E472+SUM($G472:W472),IF(SUM($E472,$G472:W472)<0,$E472+SUM($G472:W472),IF(SUM($E472,$G472:W472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2},{"$f":"-IF($D472=0,0,IF(Y$275>($C472+$D472),$E472+SUM($G472:X472),IF(SUM($E472,$G472:X472)<0,$E472+SUM($G472:X472),IF(SUM($E472,$G472:X472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2},{"$f":"-IF($D472=0,0,IF(Z$275>($C472+$D472),$E472+SUM($G472:Y472),IF(SUM($E472,$G472:Y472)<0,$E472+SUM($G472:Y472),IF(SUM($E472,$G472:Y472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2},{"$f":"-IF($D472=0,0,IF(AA$275>($C472+$D472),$E472+SUM($G472:Z472),IF(SUM($E472,$G472:Z472)<0,$E472+SUM($G472:Z472),IF(SUM($E472,$G472:Z472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2},{"$f":"-IF($D472=0,0,IF(AB$275>($C472+$D472),$E472+SUM($G472:AA472),IF(SUM($E472,$G472:AA472)<0,$E472+SUM($G472:AA472),IF(SUM($E472,$G472:AA472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2},{"$f":"-IF($D472=0,0,IF(AC$275>($C472+$D472),$E472+SUM($G472:AB472),IF(SUM($E472,$G472:AB472)<0,$E472+SUM($G472:AB472),IF(SUM($E472,$G472:AB472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2},{"$f":"-IF($D472=0,0,IF(AD$275>($C472+$D472),$E472+SUM($G472:AC472),IF(SUM($E472,$G472:AC472)<0,$E472+SUM($G472:AC472),IF(SUM($E472,$G472:AC472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2},{"$f":"-IF($D472=0,0,IF(AE$275>($C472+$D472),$E472+SUM($G472:AD472),IF(SUM($E472,$G472:AD472)<0,$E472+SUM($G472:AD472),IF(SUM($E472,$G472:AD472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2},{"$f":"-IF($D472=0,0,IF(AF$275>($C472+$D472),$E472+SUM($G472:AE472),IF(SUM($E472,$G472:AE472)<0,$E472+SUM($G472:AE472),IF(SUM($E472,$G472:AE472)=0,0,($E472+SUM($G472:$Q472))/($D472-COUNT($G472:$Q472))))))","v":-1.0041394911569353E-2}]
[null,null,2022,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C473,$G$193:$AF$193,0))","v":0.3084823913708033},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C473,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D473=0,0,IF(W$275>($C473+$D473),$E473+SUM($G473:V473),IF(SUM($E473,$G473:V473)<0,$E473+SUM($G473:V473),IF(SUM($E473,$G473:V473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-7.7120597842700823E-3},{"$f":"-IF($D473=0,0,IF(X$275>($C473+$D473),$E473+SUM($G473:W473),IF(SUM($E473,$G473:W473)<0,$E473+SUM($G473:W473),IF(SUM($E473,$G473:W473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-7.7120597842700823E-3},{"$f":"-IF($D473=0,0,IF(Y$275>($C473+$D473),$E473+SUM($G473:X473),IF(SUM($E473,$G473:X473)<0,$E473+SUM($G473:X473),IF(SUM($E473,$G473:X473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-7.7120597842700823E-3},{"$f":"-IF($D473=0,0,IF(Z$275>($C473+$D473),$E473+SUM($G473:Y473),IF(SUM($E473,$G473:Y473)<0,$E473+SUM($G473:Y473),IF(SUM($E473,$G473:Y473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-7.7120597842700823E-3},{"$f":"-IF($D473=0,0,IF(AA$275>($C473+$D473),$E473+SUM($G473:Z473),IF(SUM($E473,$G473:Z473)<0,$E473+SUM($G473:Z473),IF(SUM($E473,$G473:Z473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-7.7120597842700823E-3},{"$f":"-IF($D473=0,0,IF(AB$275>($C473+$D473),$E473+SUM($G473:AA473),IF(SUM($E473,$G473:AA473)<0,$E473+SUM($G473:AA473),IF(SUM($E473,$G473:AA473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-7.7120597842700823E-3},{"$f":"-IF($D473=0,0,IF(AC$275>($C473+$D473),$E473+SUM($G473:AB473),IF(SUM($E473,$G473:AB473)<0,$E473+SUM($G473:AB473),IF(SUM($E473,$G473:AB473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-7.7120597842700823E-3},{"$f":"-IF($D473=0,0,IF(AD$275>($C473+$D473),$E473+SUM($G473:AC473),IF(SUM($E473,$G473:AC473)<0,$E473+SUM($G473:AC473),IF(SUM($E473,$G473:AC473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-7.7120597842700823E-3},{"$f":"-IF($D473=0,0,IF(AE$275>($C473+$D473),$E473+SUM($G473:AD473),IF(SUM($E473,$G473:AD473)<0,$E473+SUM($G473:AD473),IF(SUM($E473,$G473:AD473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-7.7120597842700823E-3},{"$f":"-IF($D473=0,0,IF(AF$275>($C473+$D473),$E473+SUM($G473:AE473),IF(SUM($E473,$G473:AE473)<0,$E473+SUM($G473:AE473),IF(SUM($E473,$G473:AE473)=0,0,($E473+SUM($G473:$Q473))/($D473-COUNT($G473:$Q473))))))","v":-7.7120597842700823E-3}]
[null,null,2023,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C474,$G$193:$AF$193,0))","v":1.7886805383033046},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C474,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D474=0,0,IF(X$275>($C474+$D474),$E474+SUM($G474:W474),IF(SUM($E474,$G474:W474)<0,$E474+SUM($G474:W474),IF(SUM($E474,$G474:W474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-4.4717013457582618E-2},{"$f":"-IF($D474=0,0,IF(Y$275>($C474+$D474),$E474+SUM($G474:X474),IF(SUM($E474,$G474:X474)<0,$E474+SUM($G474:X474),IF(SUM($E474,$G474:X474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-4.4717013457582618E-2},{"$f":"-IF($D474=0,0,IF(Z$275>($C474+$D474),$E474+SUM($G474:Y474),IF(SUM($E474,$G474:Y474)<0,$E474+SUM($G474:Y474),IF(SUM($E474,$G474:Y474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-4.4717013457582618E-2},{"$f":"-IF($D474=0,0,IF(AA$275>($C474+$D474),$E474+SUM($G474:Z474),IF(SUM($E474,$G474:Z474)<0,$E474+SUM($G474:Z474),IF(SUM($E474,$G474:Z474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-4.4717013457582618E-2},{"$f":"-IF($D474=0,0,IF(AB$275>($C474+$D474),$E474+SUM($G474:AA474),IF(SUM($E474,$G474:AA474)<0,$E474+SUM($G474:AA474),IF(SUM($E474,$G474:AA474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-4.4717013457582618E-2},{"$f":"-IF($D474=0,0,IF(AC$275>($C474+$D474),$E474+SUM($G474:AB474),IF(SUM($E474,$G474:AB474)<0,$E474+SUM($G474:AB474),IF(SUM($E474,$G474:AB474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-4.4717013457582618E-2},{"$f":"-IF($D474=0,0,IF(AD$275>($C474+$D474),$E474+SUM($G474:AC474),IF(SUM($E474,$G474:AC474)<0,$E474+SUM($G474:AC474),IF(SUM($E474,$G474:AC474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-4.4717013457582618E-2},{"$f":"-IF($D474=0,0,IF(AE$275>($C474+$D474),$E474+SUM($G474:AD474),IF(SUM($E474,$G474:AD474)<0,$E474+SUM($G474:AD474),IF(SUM($E474,$G474:AD474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-4.4717013457582618E-2},{"$f":"-IF($D474=0,0,IF(AF$275>($C474+$D474),$E474+SUM($G474:AE474),IF(SUM($E474,$G474:AE474)<0,$E474+SUM($G474:AE474),IF(SUM($E474,$G474:AE474)=0,0,($E474+SUM($G474:$Q474))/($D474-COUNT($G474:$Q474))))))","v":-4.4717013457582618E-2}]
[null,null,2024,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C475,$G$193:$AF$193,0))","v":2.5637961023124731},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C475,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D475=0,0,IF(Y$275>($C475+$D475),$E475+SUM($G475:X475),IF(SUM($E475,$G475:X475)<0,$E475+SUM($G475:X475),IF(SUM($E475,$G475:X475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-6.4094902557811834E-2},{"$f":"-IF($D475=0,0,IF(Z$275>($C475+$D475),$E475+SUM($G475:Y475),IF(SUM($E475,$G475:Y475)<0,$E475+SUM($G475:Y475),IF(SUM($E475,$G475:Y475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-6.4094902557811834E-2},{"$f":"-IF($D475=0,0,IF(AA$275>($C475+$D475),$E475+SUM($G475:Z475),IF(SUM($E475,$G475:Z475)<0,$E475+SUM($G475:Z475),IF(SUM($E475,$G475:Z475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-6.4094902557811834E-2},{"$f":"-IF($D475=0,0,IF(AB$275>($C475+$D475),$E475+SUM($G475:AA475),IF(SUM($E475,$G475:AA475)<0,$E475+SUM($G475:AA475),IF(SUM($E475,$G475:AA475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-6.4094902557811834E-2},{"$f":"-IF($D475=0,0,IF(AC$275>($C475+$D475),$E475+SUM($G475:AB475),IF(SUM($E475,$G475:AB475)<0,$E475+SUM($G475:AB475),IF(SUM($E475,$G475:AB475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-6.4094902557811834E-2},{"$f":"-IF($D475=0,0,IF(AD$275>($C475+$D475),$E475+SUM($G475:AC475),IF(SUM($E475,$G475:AC475)<0,$E475+SUM($G475:AC475),IF(SUM($E475,$G475:AC475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-6.4094902557811834E-2},{"$f":"-IF($D475=0,0,IF(AE$275>($C475+$D475),$E475+SUM($G475:AD475),IF(SUM($E475,$G475:AD475)<0,$E475+SUM($G475:AD475),IF(SUM($E475,$G475:AD475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-6.4094902557811834E-2},{"$f":"-IF($D475=0,0,IF(AF$275>($C475+$D475),$E475+SUM($G475:AE475),IF(SUM($E475,$G475:AE475)<0,$E475+SUM($G475:AE475),IF(SUM($E475,$G475:AE475)=0,0,($E475+SUM($G475:$Q475))/($D475-COUNT($G475:$Q475))))))","v":-6.4094902557811834E-2}]
[null,null,2025,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C476,$G$193:$AF$193,0))","v":0.97128472800711441},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C476,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D476=0,0,IF(Z$275>($C476+$D476),$E476+SUM($G476:Y476),IF(SUM($E476,$G476:Y476)<0,$E476+SUM($G476:Y476),IF(SUM($E476,$G476:Y476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-2.4282118200177859E-2},{"$f":"-IF($D476=0,0,IF(AA$275>($C476+$D476),$E476+SUM($G476:Z476),IF(SUM($E476,$G476:Z476)<0,$E476+SUM($G476:Z476),IF(SUM($E476,$G476:Z476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-2.4282118200177859E-2},{"$f":"-IF($D476=0,0,IF(AB$275>($C476+$D476),$E476+SUM($G476:AA476),IF(SUM($E476,$G476:AA476)<0,$E476+SUM($G476:AA476),IF(SUM($E476,$G476:AA476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-2.4282118200177859E-2},{"$f":"-IF($D476=0,0,IF(AC$275>($C476+$D476),$E476+SUM($G476:AB476),IF(SUM($E476,$G476:AB476)<0,$E476+SUM($G476:AB476),IF(SUM($E476,$G476:AB476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-2.4282118200177859E-2},{"$f":"-IF($D476=0,0,IF(AD$275>($C476+$D476),$E476+SUM($G476:AC476),IF(SUM($E476,$G476:AC476)<0,$E476+SUM($G476:AC476),IF(SUM($E476,$G476:AC476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-2.4282118200177859E-2},{"$f":"-IF($D476=0,0,IF(AE$275>($C476+$D476),$E476+SUM($G476:AD476),IF(SUM($E476,$G476:AD476)<0,$E476+SUM($G476:AD476),IF(SUM($E476,$G476:AD476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-2.4282118200177859E-2},{"$f":"-IF($D476=0,0,IF(AF$275>($C476+$D476),$E476+SUM($G476:AE476),IF(SUM($E476,$G476:AE476)<0,$E476+SUM($G476:AE476),IF(SUM($E476,$G476:AE476)=0,0,($E476+SUM($G476:$Q476))/($D476-COUNT($G476:$Q476))))))","v":-2.4282118200177859E-2}]
[null,null,2026,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C477,$G$193:$AF$193,0))","v":0.77262019303843521},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C477,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D477=0,0,IF(AA$275>($C477+$D477),$E477+SUM($G477:Z477),IF(SUM($E477,$G477:Z477)<0,$E477+SUM($G477:Z477),IF(SUM($E477,$G477:Z477)=0,0,($E477+SUM($G477:$Q477))/($D477-COUNT($G477:$Q477))))))","v":-1.931550482596088E-2},{"$f":"-IF($D477=0,0,IF(AB$275>($C477+$D477),$E477+SUM($G477:AA477),IF(SUM($E477,$G477:AA477)<0,$E477+SUM($G477:AA477),IF(SUM($E477,$G477:AA477)=0,0,($E477+SUM($G477:$Q477))/($D477-COUNT($G477:$Q477))))))","v":-1.931550482596088E-2},{"$f":"-IF($D477=0,0,IF(AC$275>($C477+$D477),$E477+SUM($G477:AB477),IF(SUM($E477,$G477:AB477)<0,$E477+SUM($G477:AB477),IF(SUM($E477,$G477:AB477)=0,0,($E477+SUM($G477:$Q477))/($D477-COUNT($G477:$Q477))))))","v":-1.931550482596088E-2},{"$f":"-IF($D477=0,0,IF(AD$275>($C477+$D477),$E477+SUM($G477:AC477),IF(SUM($E477,$G477:AC477)<0,$E477+SUM($G477:AC477),IF(SUM($E477,$G477:AC477)=0,0,($E477+SUM($G477:$Q477))/($D477-COUNT($G477:$Q477))))))","v":-1.931550482596088E-2},{"$f":"-IF($D477=0,0,IF(AE$275>($C477+$D477),$E477+SUM($G477:AD477),IF(SUM($E477,$G477:AD477)<0,$E477+SUM($G477:AD477),IF(SUM($E477,$G477:AD477)=0,0,($E477+SUM($G477:$Q477))/($D477-COUNT($G477:$Q477))))))","v":-1.931550482596088E-2},{"$f":"-IF($D477=0,0,IF(AF$275>($C477+$D477),$E477+SUM($G477:AE477),IF(SUM($E477,$G477:AE477)<0,$E477+SUM($G477:AE477),IF(SUM($E477,$G477:AE477)=0,0,($E477+SUM($G477:$Q477))/($D477-COUNT($G477:$Q477))))))","v":-1.931550482596088E-2}]
[null,null,2027,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C478,$G$193:$AF$193,0))","v":1.6369334740027006},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C478,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D478=0,0,IF(AB$275>($C478+$D478),$E478+SUM($G478:AA478),IF(SUM($E478,$G478:AA478)<0,$E478+SUM($G478:AA478),IF(SUM($E478,$G478:AA478)=0,0,($E478+SUM($G478:$Q478))/($D478-COUNT($G478:$Q478))))))","v":-4.0923336850067514E-2},{"$f":"-IF($D478=0,0,IF(AC$275>($C478+$D478),$E478+SUM($G478:AB478),IF(SUM($E478,$G478:AB478)<0,$E478+SUM($G478:AB478),IF(SUM($E478,$G478:AB478)=0,0,($E478+SUM($G478:$Q478))/($D478-COUNT($G478:$Q478))))))","v":-4.0923336850067514E-2},{"$f":"-IF($D478=0,0,IF(AD$275>($C478+$D478),$E478+SUM($G478:AC478),IF(SUM($E478,$G478:AC478)<0,$E478+SUM($G478:AC478),IF(SUM($E478,$G478:AC478)=0,0,($E478+SUM($G478:$Q478))/($D478-COUNT($G478:$Q478))))))","v":-4.0923336850067514E-2},{"$f":"-IF($D478=0,0,IF(AE$275>($C478+$D478),$E478+SUM($G478:AD478),IF(SUM($E478,$G478:AD478)<0,$E478+SUM($G478:AD478),IF(SUM($E478,$G478:AD478)=0,0,($E478+SUM($G478:$Q478))/($D478-COUNT($G478:$Q478))))))","v":-4.0923336850067514E-2},{"$f":"-IF($D478=0,0,IF(AF$275>($C478+$D478),$E478+SUM($G478:AE478),IF(SUM($E478,$G478:AE478)<0,$E478+SUM($G478:AE478),IF(SUM($E478,$G478:AE478)=0,0,($E478+SUM($G478:$Q478))/($D478-COUNT($G478:$Q478))))))","v":-4.0923336850067514E-2}]
[null,null,2028,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C479,$G$193:$AF$193,0))","v":0.73688970038602475},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C479,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D479=0,0,IF(AC$275>($C479+$D479),$E479+SUM($G479:AB479),IF(SUM($E479,$G479:AB479)<0,$E479+SUM($G479:AB479),IF(SUM($E479,$G479:AB479)=0,0,($E479+SUM($G479:$Q479))/($D479-COUNT($G479:$Q479))))))","v":-1.8422242509650619E-2},{"$f":"-IF($D479=0,0,IF(AD$275>($C479+$D479),$E479+SUM($G479:AC479),IF(SUM($E479,$G479:AC479)<0,$E479+SUM($G479:AC479),IF(SUM($E479,$G479:AC479)=0,0,($E479+SUM($G479:$Q479))/($D479-COUNT($G479:$Q479))))))","v":-1.8422242509650619E-2},{"$f":"-IF($D479=0,0,IF(AE$275>($C479+$D479),$E479+SUM($G479:AD479),IF(SUM($E479,$G479:AD479)<0,$E479+SUM($G479:AD479),IF(SUM($E479,$G479:AD479)=0,0,($E479+SUM($G479:$Q479))/($D479-COUNT($G479:$Q479))))))","v":-1.8422242509650619E-2},{"$f":"-IF($D479=0,0,IF(AF$275>($C479+$D479),$E479+SUM($G479:AE479),IF(SUM($E479,$G479:AE479)<0,$E479+SUM($G479:AE479),IF(SUM($E479,$G479:AE479)=0,0,($E479+SUM($G479:$Q479))/($D479-COUNT($G479:$Q479))))))","v":-1.8422242509650619E-2}]
[null,null,2029,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C480,$G$193:$AF$193,0))","v":0.73688970038602475},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C480,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D480=0,0,IF(AD$275>($C480+$D480),$E480+SUM($G480:AC480),IF(SUM($E480,$G480:AC480)<0,$E480+SUM($G480:AC480),IF(SUM($E480,$G480:AC480)=0,0,($E480+SUM($G480:$Q480))/($D480-COUNT($G480:$Q480))))))","v":-1.8422242509650619E-2},{"$f":"-IF($D480=0,0,IF(AE$275>($C480+$D480),$E480+SUM($G480:AD480),IF(SUM($E480,$G480:AD480)<0,$E480+SUM($G480:AD480),IF(SUM($E480,$G480:AD480)=0,0,($E480+SUM($G480:$Q480))/($D480-COUNT($G480:$Q480))))))","v":-1.8422242509650619E-2},{"$f":"-IF($D480=0,0,IF(AF$275>($C480+$D480),$E480+SUM($G480:AE480),IF(SUM($E480,$G480:AE480)<0,$E480+SUM($G480:AE480),IF(SUM($E480,$G480:AE480)=0,0,($E480+SUM($G480:$Q480))/($D480-COUNT($G480:$Q480))))))","v":-1.8422242509650619E-2}]
[null,null,2030,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C481,$G$193:$AF$193,0))","v":0.73688970038602475},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C481,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D481=0,0,IF(AE$275>($C481+$D481),$E481+SUM($G481:AD481),IF(SUM($E481,$G481:AD481)<0,$E481+SUM($G481:AD481),IF(SUM($E481,$G481:AD481)=0,0,($E481+SUM($G481:$Q481))/($D481-COUNT($G481:$Q481))))))","v":-1.8422242509650619E-2},{"$f":"-IF($D481=0,0,IF(AF$275>($C481+$D481),$E481+SUM($G481:AE481),IF(SUM($E481,$G481:AE481)<0,$E481+SUM($G481:AE481),IF(SUM($E481,$G481:AE481)=0,0,($E481+SUM($G481:$Q481))/($D481-COUNT($G481:$Q481))))))","v":-1.8422242509650619E-2}]
[null,null,2031,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C482,$G$193:$AF$193,0))","v":0.73688970038602475},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C482,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D482=0,0,IF(AF$275>($C482+$D482),$E482+SUM($G482:AE482),IF(SUM($E482,$G482:AE482)<0,$E482+SUM($G482:AE482),IF(SUM($E482,$G482:AE482)=0,0,($E482+SUM($G482:$Q482))/($D482-COUNT($G482:$Q482))))))","v":-1.8422242509650619E-2}]
[null,null,2032,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C483,$G$193:$AF$193,0))","v":0.73688970038602475},{"$f":"INDEX($G$243:$AF$255,MATCH(B456,$B$243:$B$255,0),MATCH(C483,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E458:E483)-SUM(G217:AF217),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G457:G483)","v":-4.2555987603629575},{"$f":"SUM(H457:H483)","v":-4.4086453453584502},-4.871437601162607,-6.214362796500879,-6.3534019818061722,-7.0749242188714234,-6.5257032022263131,-6.6997241391273104,-6.9475875576019099,-7.0749007776203614,-7.2106294322529294,-6.8941519677241523,-6.9212850469463474,-6.9459283769212572,-6.9551206941216455,-6.9651620890332149,-6.9728741488174846,-7.0175911622750675,-7.0816860648328808,-7.1059681830330588,-7.12528368785902,-7.1662070247090872,-7.184629267218738,-3.3730126254013104,-2.9658749918750491,-2.9842972343846998]
[]
[null,"Transmission circuit breakers","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":28.2},{"$f":"VLOOKUP(B486,$B$177:$F$189,5,FALSE)","v":586.87937683840403},null,{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-20.811325419801562},{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-20.811325419801562},{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-20.811325419801562},{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-20.81132541980157},{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-20.81132541980157},{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":-20.81132541980157},{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-20.811325419801566},{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":-20.811325419801566},{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":-20.811325419801566},{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":-20.811325419801562},{"$f":"IF($D487=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B486,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":-20.811325419801566},{"$f":"-IF($D487=0,0,IF(R$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-R$275+1)))","v":-20.811325419801509},{"$f":"-IF($D487=0,0,IF(S$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-S$275+1)))","v":-20.811325419801509},{"$f":"-IF($D487=0,0,IF(T$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-T$275+1)))","v":-20.811325419801509},{"$f":"-IF($D487=0,0,IF(U$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-U$275+1)))","v":-20.811325419801509},{"$f":"-IF($D487=0,0,IF(V$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-V$275+1)))","v":-20.811325419801509},{"$f":"-IF($D487=0,0,IF(W$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-W$275+1)))","v":-20.811325419801509},{"$f":"-IF($D487=0,0,IF(X$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-X$275+1)))","v":-20.811325419801509},{"$f":"-IF($D487=0,0,IF(Y$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-Y$275+1)))","v":-20.811325419801509},{"$f":"-IF($D487=0,0,IF(Z$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-Z$275+1)))","v":-20.811325419801513},{"$f":"-IF($D487=0,0,IF(AA$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-AA$275+1)))","v":-20.811325419801513},{"$f":"-IF($D487=0,0,IF(AB$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-AB$275+1)))","v":-20.811325419801513},{"$f":"-IF($D487=0,0,IF(AC$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-AC$275+1)))","v":-20.811325419801513},{"$f":"-IF($D487=0,0,IF(AD$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-AD$275+1)))","v":-20.811325419801516},{"$f":"-IF($D487=0,0,IF(AE$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-AE$275+1)))","v":-20.811325419801516},{"$f":"-IF($D487=0,0,IF(AF$275>($C487+$D487),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C487,$D487)-AF$275+1)))","v":-20.811325419801513}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C488,$G$193:$AF$193,0))","v":62.839579508501139},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C488,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B486,Tx_Inputs!$B$491:$B$503,0),MATCH($C488+1,Tx_Inputs!$E$422:$AD$422))","v":-0.98673903617428182},{"$f":"H488","v":-0.98673903617428182},{"$f":"-IF($D488=0,0,IF(J$275>($C488+$D488),$E488+SUM($G488:I488),SUM($E488:$I488)/($D488-2)))","v":-1.2680437799198452},{"$f":"-IF($D488=0,0,IF(K$275>($C488+$D488),$E488+SUM($G488:J488),SUM($E488:$I488)/($D488-2)))","v":-1.2680437799198452},{"$f":"-IF($D488=0,0,IF(L$275>($C488+$D488),$E488+SUM($G488:K488),SUM($E488:$I488)/($D488-2)))","v":-1.2680437799198452},{"$f":"-IF($D488=0,0,IF(M$275>($C488+$D488),$E488+SUM($G488:L488),SUM($E488:$I488)/($D488-2)))","v":-1.2680437799198452},{"$f":"-IF($D488=0,0,IF(N$275>($C488+$D488),$E488+SUM($G488:M488),SUM($E488:$I488)/($D488-2)))","v":-1.2680437799198452},{"$f":"-IF($D488=0,0,IF(O$275>($C488+$D488),$E488+SUM($G488:N488),SUM($E488:$I488)/($D488-2)))","v":-1.2680437799198452},{"$f":"-IF($D488=0,0,IF(P$275>($C488+$D488),$E488+SUM($G488:O488),SUM($E488:$I488)/($D488-2)))","v":-1.2680437799198452},{"$f":"-IF($D488=0,0,IF(Q$275>($C488+$D488),$E488+SUM($G488:P488),SUM($E488:$I488)/($D488-2)))","v":-1.2680437799198452},{"$f":"-IF($D488=0,0,IF(R$275>($C488+$D488),$E488+SUM($G488:Q488),IF(SUM($E488,$G488:Q488)<0,$E488+SUM($G488:Q488),IF(SUM($E488,$G488:Q488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(S$275>($C488+$D488),$E488+SUM($G488:R488),IF(SUM($E488,$G488:R488)<0,$E488+SUM($G488:R488),IF(SUM($E488,$G488:R488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(T$275>($C488+$D488),$E488+SUM($G488:S488),IF(SUM($E488,$G488:S488)<0,$E488+SUM($G488:S488),IF(SUM($E488,$G488:S488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(U$275>($C488+$D488),$E488+SUM($G488:T488),IF(SUM($E488,$G488:T488)<0,$E488+SUM($G488:T488),IF(SUM($E488,$G488:T488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(V$275>($C488+$D488),$E488+SUM($G488:U488),IF(SUM($E488,$G488:U488)<0,$E488+SUM($G488:U488),IF(SUM($E488,$G488:U488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(W$275>($C488+$D488),$E488+SUM($G488:V488),IF(SUM($E488,$G488:V488)<0,$E488+SUM($G488:V488),IF(SUM($E488,$G488:V488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(X$275>($C488+$D488),$E488+SUM($G488:W488),IF(SUM($E488,$G488:W488)<0,$E488+SUM($G488:W488),IF(SUM($E488,$G488:W488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(Y$275>($C488+$D488),$E488+SUM($G488:X488),IF(SUM($E488,$G488:X488)<0,$E488+SUM($G488:X488),IF(SUM($E488,$G488:X488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(Z$275>($C488+$D488),$E488+SUM($G488:Y488),IF(SUM($E488,$G488:Y488)<0,$E488+SUM($G488:Y488),IF(SUM($E488,$G488:Y488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(AA$275>($C488+$D488),$E488+SUM($G488:Z488),IF(SUM($E488,$G488:Z488)<0,$E488+SUM($G488:Z488),IF(SUM($E488,$G488:Z488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(AB$275>($C488+$D488),$E488+SUM($G488:AA488),IF(SUM($E488,$G488:AA488)<0,$E488+SUM($G488:AA488),IF(SUM($E488,$G488:AA488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(AC$275>($C488+$D488),$E488+SUM($G488:AB488),IF(SUM($E488,$G488:AB488)<0,$E488+SUM($G488:AB488),IF(SUM($E488,$G488:AB488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(AD$275>($C488+$D488),$E488+SUM($G488:AC488),IF(SUM($E488,$G488:AC488)<0,$E488+SUM($G488:AC488),IF(SUM($E488,$G488:AC488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(AE$275>($C488+$D488),$E488+SUM($G488:AD488),IF(SUM($E488,$G488:AD488)<0,$E488+SUM($G488:AD488),IF(SUM($E488,$G488:AD488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454},{"$f":"-IF($D488=0,0,IF(AF$275>($C488+$D488),$E488+SUM($G488:AE488),IF(SUM($E488,$G488:AE488)<0,$E488+SUM($G488:AE488),IF(SUM($E488,$G488:AE488)=0,0,($E488+SUM($G488:$Q488))/($D488-COUNT($G488:$Q488))))))","v":-1.2680437799198454}]
[null,null,2008,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C489,$G$193:$AF$193,0))","v":52.278876996248364},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C489,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B486,Tx_Inputs!$B$491:$B$503,0),MATCH($C489+1,Tx_Inputs!$E$422:$AD$422))","v":-1.0165608835131401},{"$f":"-IF($D489=0,0,IF(J$275>($C489+$D489),$E489+SUM($G489:I489),SUM($E489:$I489)/($D489-1)))","v":-1.046169716586433},{"$f":"-IF($D489=0,0,IF(K$275>($C489+$D489),$E489+SUM($G489:J489),SUM($E489:$I489)/($D489-1)))","v":-1.046169716586433},{"$f":"-IF($D489=0,0,IF(L$275>($C489+$D489),$E489+SUM($G489:K489),SUM($E489:$I489)/($D489-1)))","v":-1.046169716586433},{"$f":"-IF($D489=0,0,IF(M$275>($C489+$D489),$E489+SUM($G489:L489),SUM($E489:$I489)/($D489-1)))","v":-1.046169716586433},{"$f":"-IF($D489=0,0,IF(N$275>($C489+$D489),$E489+SUM($G489:M489),SUM($E489:$I489)/($D489-1)))","v":-1.046169716586433},{"$f":"-IF($D489=0,0,IF(O$275>($C489+$D489),$E489+SUM($G489:N489),SUM($E489:$I489)/($D489-1)))","v":-1.046169716586433},{"$f":"-IF($D489=0,0,IF(P$275>($C489+$D489),$E489+SUM($G489:O489),SUM($E489:$I489)/($D489-1)))","v":-1.046169716586433},{"$f":"-IF($D489=0,0,IF(Q$275>($C489+$D489),$E489+SUM($G489:P489),SUM($E489:$I489)/($D489-1)))","v":-1.046169716586433},{"$f":"-IF($D489=0,0,IF(R$275>($C489+$D489),$E489+SUM($G489:Q489),IF(SUM($E489,$G489:Q489)<0,$E489+SUM($G489:Q489),IF(SUM($E489,$G489:Q489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(S$275>($C489+$D489),$E489+SUM($G489:R489),IF(SUM($E489,$G489:R489)<0,$E489+SUM($G489:R489),IF(SUM($E489,$G489:R489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(T$275>($C489+$D489),$E489+SUM($G489:S489),IF(SUM($E489,$G489:S489)<0,$E489+SUM($G489:S489),IF(SUM($E489,$G489:S489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(U$275>($C489+$D489),$E489+SUM($G489:T489),IF(SUM($E489,$G489:T489)<0,$E489+SUM($G489:T489),IF(SUM($E489,$G489:T489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(V$275>($C489+$D489),$E489+SUM($G489:U489),IF(SUM($E489,$G489:U489)<0,$E489+SUM($G489:U489),IF(SUM($E489,$G489:U489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(W$275>($C489+$D489),$E489+SUM($G489:V489),IF(SUM($E489,$G489:V489)<0,$E489+SUM($G489:V489),IF(SUM($E489,$G489:V489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(X$275>($C489+$D489),$E489+SUM($G489:W489),IF(SUM($E489,$G489:W489)<0,$E489+SUM($G489:W489),IF(SUM($E489,$G489:W489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(Y$275>($C489+$D489),$E489+SUM($G489:X489),IF(SUM($E489,$G489:X489)<0,$E489+SUM($G489:X489),IF(SUM($E489,$G489:X489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(Z$275>($C489+$D489),$E489+SUM($G489:Y489),IF(SUM($E489,$G489:Y489)<0,$E489+SUM($G489:Y489),IF(SUM($E489,$G489:Y489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(AA$275>($C489+$D489),$E489+SUM($G489:Z489),IF(SUM($E489,$G489:Z489)<0,$E489+SUM($G489:Z489),IF(SUM($E489,$G489:Z489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(AB$275>($C489+$D489),$E489+SUM($G489:AA489),IF(SUM($E489,$G489:AA489)<0,$E489+SUM($G489:AA489),IF(SUM($E489,$G489:AA489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(AC$275>($C489+$D489),$E489+SUM($G489:AB489),IF(SUM($E489,$G489:AB489)<0,$E489+SUM($G489:AB489),IF(SUM($E489,$G489:AB489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(AD$275>($C489+$D489),$E489+SUM($G489:AC489),IF(SUM($E489,$G489:AC489)<0,$E489+SUM($G489:AC489),IF(SUM($E489,$G489:AC489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(AE$275>($C489+$D489),$E489+SUM($G489:AD489),IF(SUM($E489,$G489:AD489)<0,$E489+SUM($G489:AD489),IF(SUM($E489,$G489:AD489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332},{"$f":"-IF($D489=0,0,IF(AF$275>($C489+$D489),$E489+SUM($G489:AE489),IF(SUM($E489,$G489:AE489)<0,$E489+SUM($G489:AE489),IF(SUM($E489,$G489:AE489)=0,0,($E489+SUM($G489:$Q489))/($D489-COUNT($G489:$Q489))))))","v":-1.0461697165864332}]
[null,null,2009,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C490,$G$193:$AF$193,0))","v":70.168685614579573},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C490,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B486,Tx_Inputs!$B$491:$B$503,0),MATCH($C490+1,Tx_Inputs!$E$422:$AD$422))","v":-1.4033737122915919},{"$f":"J490","v":-1.4033737122915919},{"$f":"K490","v":-1.4033737122915919},{"$f":"-IF($D490=0,0,IF(M$275>($C490+$D490),$E490+SUM($G490:L490),SUM($E490:$L490)/($D490-3)))","v":-1.403373712291591},{"$f":"-IF($D490=0,0,IF(N$275>($C490+$D490),$E490+SUM($G490:M490),SUM($E490:$L490)/($D490-3)))","v":-1.403373712291591},{"$f":"-IF($D490=0,0,IF(O$275>($C490+$D490),$E490+SUM($G490:N490),SUM($E490:$L490)/($D490-3)))","v":-1.403373712291591},{"$f":"-IF($D490=0,0,IF(P$275>($C490+$D490),$E490+SUM($G490:O490),SUM($E490:$L490)/($D490-3)))","v":-1.403373712291591},{"$f":"-IF($D490=0,0,IF(Q$275>($C490+$D490),$E490+SUM($G490:P490),SUM($E490:$L490)/($D490-3)))","v":-1.403373712291591},{"$f":"-IF($D490=0,0,IF(R$275>($C490+$D490),$E490+SUM($G490:Q490),IF(SUM($E490,$G490:Q490)<0,$E490+SUM($G490:Q490),IF(SUM($E490,$G490:Q490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(S$275>($C490+$D490),$E490+SUM($G490:R490),IF(SUM($E490,$G490:R490)<0,$E490+SUM($G490:R490),IF(SUM($E490,$G490:R490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(T$275>($C490+$D490),$E490+SUM($G490:S490),IF(SUM($E490,$G490:S490)<0,$E490+SUM($G490:S490),IF(SUM($E490,$G490:S490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(U$275>($C490+$D490),$E490+SUM($G490:T490),IF(SUM($E490,$G490:T490)<0,$E490+SUM($G490:T490),IF(SUM($E490,$G490:T490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(V$275>($C490+$D490),$E490+SUM($G490:U490),IF(SUM($E490,$G490:U490)<0,$E490+SUM($G490:U490),IF(SUM($E490,$G490:U490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(W$275>($C490+$D490),$E490+SUM($G490:V490),IF(SUM($E490,$G490:V490)<0,$E490+SUM($G490:V490),IF(SUM($E490,$G490:V490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(X$275>($C490+$D490),$E490+SUM($G490:W490),IF(SUM($E490,$G490:W490)<0,$E490+SUM($G490:W490),IF(SUM($E490,$G490:W490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(Y$275>($C490+$D490),$E490+SUM($G490:X490),IF(SUM($E490,$G490:X490)<0,$E490+SUM($G490:X490),IF(SUM($E490,$G490:X490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(Z$275>($C490+$D490),$E490+SUM($G490:Y490),IF(SUM($E490,$G490:Y490)<0,$E490+SUM($G490:Y490),IF(SUM($E490,$G490:Y490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(AA$275>($C490+$D490),$E490+SUM($G490:Z490),IF(SUM($E490,$G490:Z490)<0,$E490+SUM($G490:Z490),IF(SUM($E490,$G490:Z490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(AB$275>($C490+$D490),$E490+SUM($G490:AA490),IF(SUM($E490,$G490:AA490)<0,$E490+SUM($G490:AA490),IF(SUM($E490,$G490:AA490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(AC$275>($C490+$D490),$E490+SUM($G490:AB490),IF(SUM($E490,$G490:AB490)<0,$E490+SUM($G490:AB490),IF(SUM($E490,$G490:AB490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(AD$275>($C490+$D490),$E490+SUM($G490:AC490),IF(SUM($E490,$G490:AC490)<0,$E490+SUM($G490:AC490),IF(SUM($E490,$G490:AC490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(AE$275>($C490+$D490),$E490+SUM($G490:AD490),IF(SUM($E490,$G490:AD490)<0,$E490+SUM($G490:AD490),IF(SUM($E490,$G490:AD490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915},{"$f":"-IF($D490=0,0,IF(AF$275>($C490+$D490),$E490+SUM($G490:AE490),IF(SUM($E490,$G490:AE490)<0,$E490+SUM($G490:AE490),IF(SUM($E490,$G490:AE490)=0,0,($E490+SUM($G490:$Q490))/($D490-COUNT($G490:$Q490))))))","v":-1.4033737122915915}]
[null,null,2010,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C491,$G$193:$AF$193,0))","v":38.644343580304465},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C491,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B486,Tx_Inputs!$B$491:$B$503,0),MATCH($C491+1,Tx_Inputs!$E$422:$AD$422))","v":-1.2263864025169251},{"$f":"K491","v":-1.2263864025169251},{"$f":"-IF($D491=0,0,IF(M$275>($C491+$D491),$E491+SUM($G491:L491),SUM($E491:$L491)/($D491-2)))","v":-0.75399105781813791},{"$f":"-IF($D491=0,0,IF(N$275>($C491+$D491),$E491+SUM($G491:M491),SUM($E491:$L491)/($D491-2)))","v":-0.75399105781813791},{"$f":"-IF($D491=0,0,IF(O$275>($C491+$D491),$E491+SUM($G491:N491),SUM($E491:$L491)/($D491-2)))","v":-0.75399105781813791},{"$f":"-IF($D491=0,0,IF(P$275>($C491+$D491),$E491+SUM($G491:O491),SUM($E491:$L491)/($D491-2)))","v":-0.75399105781813791},{"$f":"-IF($D491=0,0,IF(Q$275>($C491+$D491),$E491+SUM($G491:P491),SUM($E491:$L491)/($D491-2)))","v":-0.75399105781813791},{"$f":"-IF($D491=0,0,IF(R$275>($C491+$D491),$E491+SUM($G491:Q491),IF(SUM($E491,$G491:Q491)<0,$E491+SUM($G491:Q491),IF(SUM($E491,$G491:Q491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(S$275>($C491+$D491),$E491+SUM($G491:R491),IF(SUM($E491,$G491:R491)<0,$E491+SUM($G491:R491),IF(SUM($E491,$G491:R491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(T$275>($C491+$D491),$E491+SUM($G491:S491),IF(SUM($E491,$G491:S491)<0,$E491+SUM($G491:S491),IF(SUM($E491,$G491:S491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(U$275>($C491+$D491),$E491+SUM($G491:T491),IF(SUM($E491,$G491:T491)<0,$E491+SUM($G491:T491),IF(SUM($E491,$G491:T491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(V$275>($C491+$D491),$E491+SUM($G491:U491),IF(SUM($E491,$G491:U491)<0,$E491+SUM($G491:U491),IF(SUM($E491,$G491:U491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(W$275>($C491+$D491),$E491+SUM($G491:V491),IF(SUM($E491,$G491:V491)<0,$E491+SUM($G491:V491),IF(SUM($E491,$G491:V491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(X$275>($C491+$D491),$E491+SUM($G491:W491),IF(SUM($E491,$G491:W491)<0,$E491+SUM($G491:W491),IF(SUM($E491,$G491:W491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(Y$275>($C491+$D491),$E491+SUM($G491:X491),IF(SUM($E491,$G491:X491)<0,$E491+SUM($G491:X491),IF(SUM($E491,$G491:X491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(Z$275>($C491+$D491),$E491+SUM($G491:Y491),IF(SUM($E491,$G491:Y491)<0,$E491+SUM($G491:Y491),IF(SUM($E491,$G491:Y491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(AA$275>($C491+$D491),$E491+SUM($G491:Z491),IF(SUM($E491,$G491:Z491)<0,$E491+SUM($G491:Z491),IF(SUM($E491,$G491:Z491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(AB$275>($C491+$D491),$E491+SUM($G491:AA491),IF(SUM($E491,$G491:AA491)<0,$E491+SUM($G491:AA491),IF(SUM($E491,$G491:AA491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(AC$275>($C491+$D491),$E491+SUM($G491:AB491),IF(SUM($E491,$G491:AB491)<0,$E491+SUM($G491:AB491),IF(SUM($E491,$G491:AB491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(AD$275>($C491+$D491),$E491+SUM($G491:AC491),IF(SUM($E491,$G491:AC491)<0,$E491+SUM($G491:AC491),IF(SUM($E491,$G491:AC491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(AE$275>($C491+$D491),$E491+SUM($G491:AD491),IF(SUM($E491,$G491:AD491)<0,$E491+SUM($G491:AD491),IF(SUM($E491,$G491:AD491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378},{"$f":"-IF($D491=0,0,IF(AF$275>($C491+$D491),$E491+SUM($G491:AE491),IF(SUM($E491,$G491:AE491)<0,$E491+SUM($G491:AE491),IF(SUM($E491,$G491:AE491)=0,0,($E491+SUM($G491:$Q491))/($D491-COUNT($G491:$Q491))))))","v":-0.7539910578181378}]
[null,null,2011,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C492,$G$193:$AF$193,0))","v":46.928123576978578},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C492,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B486,Tx_Inputs!$B$491:$B$503,0),MATCH($C492+1,Tx_Inputs!$E$422:$AD$422))","v":-2.0258331991814802},{"$f":"-IF($D492=0,0,IF(M$275>($C492+$D492),$E492+SUM($G492:L492),SUM($E492:$L492)/($D492-1)))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(N$275>($C492+$D492),$E492+SUM($G492:M492),SUM($E492:$L492)/($D492-1)))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(O$275>($C492+$D492),$E492+SUM($G492:N492),SUM($E492:$L492)/($D492-1)))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(P$275>($C492+$D492),$E492+SUM($G492:O492),SUM($E492:$L492)/($D492-1)))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(Q$275>($C492+$D492),$E492+SUM($G492:P492),SUM($E492:$L492)/($D492-1)))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(R$275>($C492+$D492),$E492+SUM($G492:Q492),IF(SUM($E492,$G492:Q492)<0,$E492+SUM($G492:Q492),IF(SUM($E492,$G492:Q492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(S$275>($C492+$D492),$E492+SUM($G492:R492),IF(SUM($E492,$G492:R492)<0,$E492+SUM($G492:R492),IF(SUM($E492,$G492:R492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(T$275>($C492+$D492),$E492+SUM($G492:S492),IF(SUM($E492,$G492:S492)<0,$E492+SUM($G492:S492),IF(SUM($E492,$G492:S492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(U$275>($C492+$D492),$E492+SUM($G492:T492),IF(SUM($E492,$G492:T492)<0,$E492+SUM($G492:T492),IF(SUM($E492,$G492:T492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(V$275>($C492+$D492),$E492+SUM($G492:U492),IF(SUM($E492,$G492:U492)<0,$E492+SUM($G492:U492),IF(SUM($E492,$G492:U492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(W$275>($C492+$D492),$E492+SUM($G492:V492),IF(SUM($E492,$G492:V492)<0,$E492+SUM($G492:V492),IF(SUM($E492,$G492:V492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(X$275>($C492+$D492),$E492+SUM($G492:W492),IF(SUM($E492,$G492:W492)<0,$E492+SUM($G492:W492),IF(SUM($E492,$G492:W492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(Y$275>($C492+$D492),$E492+SUM($G492:X492),IF(SUM($E492,$G492:X492)<0,$E492+SUM($G492:X492),IF(SUM($E492,$G492:X492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(Z$275>($C492+$D492),$E492+SUM($G492:Y492),IF(SUM($E492,$G492:Y492)<0,$E492+SUM($G492:Y492),IF(SUM($E492,$G492:Y492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(AA$275>($C492+$D492),$E492+SUM($G492:Z492),IF(SUM($E492,$G492:Z492)<0,$E492+SUM($G492:Z492),IF(SUM($E492,$G492:Z492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(AB$275>($C492+$D492),$E492+SUM($G492:AA492),IF(SUM($E492,$G492:AA492)<0,$E492+SUM($G492:AA492),IF(SUM($E492,$G492:AA492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(AC$275>($C492+$D492),$E492+SUM($G492:AB492),IF(SUM($E492,$G492:AB492)<0,$E492+SUM($G492:AB492),IF(SUM($E492,$G492:AB492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(AD$275>($C492+$D492),$E492+SUM($G492:AC492),IF(SUM($E492,$G492:AC492)<0,$E492+SUM($G492:AC492),IF(SUM($E492,$G492:AC492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(AE$275>($C492+$D492),$E492+SUM($G492:AD492),IF(SUM($E492,$G492:AD492)<0,$E492+SUM($G492:AD492),IF(SUM($E492,$G492:AD492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736},{"$f":"-IF($D492=0,0,IF(AF$275>($C492+$D492),$E492+SUM($G492:AE492),IF(SUM($E492,$G492:AE492)<0,$E492+SUM($G492:AE492),IF(SUM($E492,$G492:AE492)=0,0,($E492+SUM($G492:$Q492))/($D492-COUNT($G492:$Q492))))))","v":-0.91637327301626736}]
[null,null,2012,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C493,$G$193:$AF$193,0))","v":37.658750397000851},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C493,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B486,Tx_Inputs!$B$491:$B$503,0),MATCH($C493+1,Tx_Inputs!$E$422:$AD$422))","v":-0.75317500794001713},{"$f":"M493","v":-0.75317500794001713},{"$f":"N493","v":-0.75317500794001713},{"$f":"O493","v":-0.75317500794001713},{"$f":"P493","v":-0.75317500794001713},{"$f":"-IF($D493=0,0,IF(R$275>($C493+$D493),$E493+SUM($G493:Q493),IF(SUM($E493,$G493:Q493)<0,$E493+SUM($G493:Q493),IF(SUM($E493,$G493:Q493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(S$275>($C493+$D493),$E493+SUM($G493:R493),IF(SUM($E493,$G493:R493)<0,$E493+SUM($G493:R493),IF(SUM($E493,$G493:R493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(T$275>($C493+$D493),$E493+SUM($G493:S493),IF(SUM($E493,$G493:S493)<0,$E493+SUM($G493:S493),IF(SUM($E493,$G493:S493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(U$275>($C493+$D493),$E493+SUM($G493:T493),IF(SUM($E493,$G493:T493)<0,$E493+SUM($G493:T493),IF(SUM($E493,$G493:T493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(V$275>($C493+$D493),$E493+SUM($G493:U493),IF(SUM($E493,$G493:U493)<0,$E493+SUM($G493:U493),IF(SUM($E493,$G493:U493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(W$275>($C493+$D493),$E493+SUM($G493:V493),IF(SUM($E493,$G493:V493)<0,$E493+SUM($G493:V493),IF(SUM($E493,$G493:V493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(X$275>($C493+$D493),$E493+SUM($G493:W493),IF(SUM($E493,$G493:W493)<0,$E493+SUM($G493:W493),IF(SUM($E493,$G493:W493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(Y$275>($C493+$D493),$E493+SUM($G493:X493),IF(SUM($E493,$G493:X493)<0,$E493+SUM($G493:X493),IF(SUM($E493,$G493:X493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(Z$275>($C493+$D493),$E493+SUM($G493:Y493),IF(SUM($E493,$G493:Y493)<0,$E493+SUM($G493:Y493),IF(SUM($E493,$G493:Y493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(AA$275>($C493+$D493),$E493+SUM($G493:Z493),IF(SUM($E493,$G493:Z493)<0,$E493+SUM($G493:Z493),IF(SUM($E493,$G493:Z493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(AB$275>($C493+$D493),$E493+SUM($G493:AA493),IF(SUM($E493,$G493:AA493)<0,$E493+SUM($G493:AA493),IF(SUM($E493,$G493:AA493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(AC$275>($C493+$D493),$E493+SUM($G493:AB493),IF(SUM($E493,$G493:AB493)<0,$E493+SUM($G493:AB493),IF(SUM($E493,$G493:AB493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(AD$275>($C493+$D493),$E493+SUM($G493:AC493),IF(SUM($E493,$G493:AC493)<0,$E493+SUM($G493:AC493),IF(SUM($E493,$G493:AC493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(AE$275>($C493+$D493),$E493+SUM($G493:AD493),IF(SUM($E493,$G493:AD493)<0,$E493+SUM($G493:AD493),IF(SUM($E493,$G493:AD493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702},{"$f":"-IF($D493=0,0,IF(AF$275>($C493+$D493),$E493+SUM($G493:AE493),IF(SUM($E493,$G493:AE493)<0,$E493+SUM($G493:AE493),IF(SUM($E493,$G493:AE493)=0,0,($E493+SUM($G493:$Q493))/($D493-COUNT($G493:$Q493))))))","v":-0.75317500794001702}]
[null,null,2013,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C494,$G$193:$AF$193,0))","v":24.047268382240976},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C494,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B486,Tx_Inputs!$B$491:$B$503,0),MATCH($C494+1,Tx_Inputs!$E$422:$AD$422))","v":-0.68049987863482475},{"$f":"N494","v":-0.68049987863482475},{"$f":"O494","v":-0.68049987863482475},{"$f":"P494","v":-0.68049987863482475},{"$f":"-IF($D494=0,0,IF(R$275>($C494+$D494),$E494+SUM($G494:Q494),IF(SUM($E494,$G494:Q494)<0,$E494+SUM($G494:Q494),IF(SUM($E494,$G494:Q494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(S$275>($C494+$D494),$E494+SUM($G494:R494),IF(SUM($E494,$G494:R494)<0,$E494+SUM($G494:R494),IF(SUM($E494,$G494:R494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(T$275>($C494+$D494),$E494+SUM($G494:S494),IF(SUM($E494,$G494:S494)<0,$E494+SUM($G494:S494),IF(SUM($E494,$G494:S494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(U$275>($C494+$D494),$E494+SUM($G494:T494),IF(SUM($E494,$G494:T494)<0,$E494+SUM($G494:T494),IF(SUM($E494,$G494:T494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(V$275>($C494+$D494),$E494+SUM($G494:U494),IF(SUM($E494,$G494:U494)<0,$E494+SUM($G494:U494),IF(SUM($E494,$G494:U494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(W$275>($C494+$D494),$E494+SUM($G494:V494),IF(SUM($E494,$G494:V494)<0,$E494+SUM($G494:V494),IF(SUM($E494,$G494:V494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(X$275>($C494+$D494),$E494+SUM($G494:W494),IF(SUM($E494,$G494:W494)<0,$E494+SUM($G494:W494),IF(SUM($E494,$G494:W494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(Y$275>($C494+$D494),$E494+SUM($G494:X494),IF(SUM($E494,$G494:X494)<0,$E494+SUM($G494:X494),IF(SUM($E494,$G494:X494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(Z$275>($C494+$D494),$E494+SUM($G494:Y494),IF(SUM($E494,$G494:Y494)<0,$E494+SUM($G494:Y494),IF(SUM($E494,$G494:Y494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(AA$275>($C494+$D494),$E494+SUM($G494:Z494),IF(SUM($E494,$G494:Z494)<0,$E494+SUM($G494:Z494),IF(SUM($E494,$G494:Z494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(AB$275>($C494+$D494),$E494+SUM($G494:AA494),IF(SUM($E494,$G494:AA494)<0,$E494+SUM($G494:AA494),IF(SUM($E494,$G494:AA494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(AC$275>($C494+$D494),$E494+SUM($G494:AB494),IF(SUM($E494,$G494:AB494)<0,$E494+SUM($G494:AB494),IF(SUM($E494,$G494:AB494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(AD$275>($C494+$D494),$E494+SUM($G494:AC494),IF(SUM($E494,$G494:AC494)<0,$E494+SUM($G494:AC494),IF(SUM($E494,$G494:AC494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(AE$275>($C494+$D494),$E494+SUM($G494:AD494),IF(SUM($E494,$G494:AD494)<0,$E494+SUM($G494:AD494),IF(SUM($E494,$G494:AD494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556},{"$f":"-IF($D494=0,0,IF(AF$275>($C494+$D494),$E494+SUM($G494:AE494),IF(SUM($E494,$G494:AE494)<0,$E494+SUM($G494:AE494),IF(SUM($E494,$G494:AE494)=0,0,($E494+SUM($G494:$Q494))/($D494-COUNT($G494:$Q494))))))","v":-0.46359280147177556}]
[null,null,2014,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C495,$G$193:$AF$193,0))","v":43.581772291975007},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C495,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B486,Tx_Inputs!$B$491:$B$503,0),MATCH($C495+1,Tx_Inputs!$E$422:$AD$422))","v":-0.90480655153368417},{"$f":"O495","v":-0.90480655153368417},{"$f":"P495","v":-0.90480655153368417},{"$f":"-IF($D495=0,0,IF(R$275>($C495+$D495),$E495+SUM($G495:Q495),IF(SUM($E495,$G495:Q495)<0,$E495+SUM($G495:Q495),IF(SUM($E495,$G495:Q495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(S$275>($C495+$D495),$E495+SUM($G495:R495),IF(SUM($E495,$G495:R495)<0,$E495+SUM($G495:R495),IF(SUM($E495,$G495:R495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(T$275>($C495+$D495),$E495+SUM($G495:S495),IF(SUM($E495,$G495:S495)<0,$E495+SUM($G495:S495),IF(SUM($E495,$G495:S495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(U$275>($C495+$D495),$E495+SUM($G495:T495),IF(SUM($E495,$G495:T495)<0,$E495+SUM($G495:T495),IF(SUM($E495,$G495:T495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(V$275>($C495+$D495),$E495+SUM($G495:U495),IF(SUM($E495,$G495:U495)<0,$E495+SUM($G495:U495),IF(SUM($E495,$G495:U495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(W$275>($C495+$D495),$E495+SUM($G495:V495),IF(SUM($E495,$G495:V495)<0,$E495+SUM($G495:V495),IF(SUM($E495,$G495:V495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(X$275>($C495+$D495),$E495+SUM($G495:W495),IF(SUM($E495,$G495:W495)<0,$E495+SUM($G495:W495),IF(SUM($E495,$G495:W495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(Y$275>($C495+$D495),$E495+SUM($G495:X495),IF(SUM($E495,$G495:X495)<0,$E495+SUM($G495:X495),IF(SUM($E495,$G495:X495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(Z$275>($C495+$D495),$E495+SUM($G495:Y495),IF(SUM($E495,$G495:Y495)<0,$E495+SUM($G495:Y495),IF(SUM($E495,$G495:Y495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(AA$275>($C495+$D495),$E495+SUM($G495:Z495),IF(SUM($E495,$G495:Z495)<0,$E495+SUM($G495:Z495),IF(SUM($E495,$G495:Z495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(AB$275>($C495+$D495),$E495+SUM($G495:AA495),IF(SUM($E495,$G495:AA495)<0,$E495+SUM($G495:AA495),IF(SUM($E495,$G495:AA495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(AC$275>($C495+$D495),$E495+SUM($G495:AB495),IF(SUM($E495,$G495:AB495)<0,$E495+SUM($G495:AB495),IF(SUM($E495,$G495:AB495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(AD$275>($C495+$D495),$E495+SUM($G495:AC495),IF(SUM($E495,$G495:AC495)<0,$E495+SUM($G495:AC495),IF(SUM($E495,$G495:AC495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(AE$275>($C495+$D495),$E495+SUM($G495:AD495),IF(SUM($E495,$G495:AD495)<0,$E495+SUM($G495:AD495),IF(SUM($E495,$G495:AD495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246},{"$f":"-IF($D495=0,0,IF(AF$275>($C495+$D495),$E495+SUM($G495:AE495),IF(SUM($E495,$G495:AE495)<0,$E495+SUM($G495:AE495),IF(SUM($E495,$G495:AE495)=0,0,($E495+SUM($G495:$Q495))/($D495-COUNT($G495:$Q495))))))","v":-0.86951814122072246}]
[null,null,2015,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C496,$G$193:$AF$193,0))","v":16.606262767271627},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C496,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B486,Tx_Inputs!$B$491:$B$503,0),MATCH($C496+1,Tx_Inputs!$E$422:$AD$422))","v":-0.60901737223343244},{"$f":"P496","v":-0.60901737223343244},{"$f":"-IF($D496=0,0,IF(R$275>($C496+$D496),$E496+SUM($G496:Q496),IF(SUM($E496,$G496:Q496)<0,$E496+SUM($G496:Q496),IF(SUM($E496,$G496:Q496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(S$275>($C496+$D496),$E496+SUM($G496:R496),IF(SUM($E496,$G496:R496)<0,$E496+SUM($G496:R496),IF(SUM($E496,$G496:R496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(T$275>($C496+$D496),$E496+SUM($G496:S496),IF(SUM($E496,$G496:S496)<0,$E496+SUM($G496:S496),IF(SUM($E496,$G496:S496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(U$275>($C496+$D496),$E496+SUM($G496:T496),IF(SUM($E496,$G496:T496)<0,$E496+SUM($G496:T496),IF(SUM($E496,$G496:T496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(V$275>($C496+$D496),$E496+SUM($G496:U496),IF(SUM($E496,$G496:U496)<0,$E496+SUM($G496:U496),IF(SUM($E496,$G496:U496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(W$275>($C496+$D496),$E496+SUM($G496:V496),IF(SUM($E496,$G496:V496)<0,$E496+SUM($G496:V496),IF(SUM($E496,$G496:V496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(X$275>($C496+$D496),$E496+SUM($G496:W496),IF(SUM($E496,$G496:W496)<0,$E496+SUM($G496:W496),IF(SUM($E496,$G496:W496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(Y$275>($C496+$D496),$E496+SUM($G496:X496),IF(SUM($E496,$G496:X496)<0,$E496+SUM($G496:X496),IF(SUM($E496,$G496:X496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(Z$275>($C496+$D496),$E496+SUM($G496:Y496),IF(SUM($E496,$G496:Y496)<0,$E496+SUM($G496:Y496),IF(SUM($E496,$G496:Y496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(AA$275>($C496+$D496),$E496+SUM($G496:Z496),IF(SUM($E496,$G496:Z496)<0,$E496+SUM($G496:Z496),IF(SUM($E496,$G496:Z496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(AB$275>($C496+$D496),$E496+SUM($G496:AA496),IF(SUM($E496,$G496:AA496)<0,$E496+SUM($G496:AA496),IF(SUM($E496,$G496:AA496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(AC$275>($C496+$D496),$E496+SUM($G496:AB496),IF(SUM($E496,$G496:AB496)<0,$E496+SUM($G496:AB496),IF(SUM($E496,$G496:AB496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(AD$275>($C496+$D496),$E496+SUM($G496:AC496),IF(SUM($E496,$G496:AC496)<0,$E496+SUM($G496:AC496),IF(SUM($E496,$G496:AC496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(AE$275>($C496+$D496),$E496+SUM($G496:AD496),IF(SUM($E496,$G496:AD496)<0,$E496+SUM($G496:AD496),IF(SUM($E496,$G496:AD496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257},{"$f":"-IF($D496=0,0,IF(AF$275>($C496+$D496),$E496+SUM($G496:AE496),IF(SUM($E496,$G496:AE496)<0,$E496+SUM($G496:AE496),IF(SUM($E496,$G496:AE496)=0,0,($E496+SUM($G496:$Q496))/($D496-COUNT($G496:$Q496))))))","v":-0.32058808380843257}]
[null,null,2016,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C497,$G$193:$AF$193,0))","v":16.309489711985695},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C497,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B486,Tx_Inputs!$B$491:$B$503,0),MATCH($C497+1,Tx_Inputs!$E$422:$AD$422))","v":-0.63250158343751817},{"$f":"-IF($D497=0,0,IF(R$275>($C497+$D497),$E497+SUM($G497:Q497),IF(SUM($E497,$G497:Q497)<0,$E497+SUM($G497:Q497),IF(SUM($E497,$G497:Q497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(S$275>($C497+$D497),$E497+SUM($G497:R497),IF(SUM($E497,$G497:R497)<0,$E497+SUM($G497:R497),IF(SUM($E497,$G497:R497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(T$275>($C497+$D497),$E497+SUM($G497:S497),IF(SUM($E497,$G497:S497)<0,$E497+SUM($G497:S497),IF(SUM($E497,$G497:S497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(U$275>($C497+$D497),$E497+SUM($G497:T497),IF(SUM($E497,$G497:T497)<0,$E497+SUM($G497:T497),IF(SUM($E497,$G497:T497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(V$275>($C497+$D497),$E497+SUM($G497:U497),IF(SUM($E497,$G497:U497)<0,$E497+SUM($G497:U497),IF(SUM($E497,$G497:U497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(W$275>($C497+$D497),$E497+SUM($G497:V497),IF(SUM($E497,$G497:V497)<0,$E497+SUM($G497:V497),IF(SUM($E497,$G497:V497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(X$275>($C497+$D497),$E497+SUM($G497:W497),IF(SUM($E497,$G497:W497)<0,$E497+SUM($G497:W497),IF(SUM($E497,$G497:W497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(Y$275>($C497+$D497),$E497+SUM($G497:X497),IF(SUM($E497,$G497:X497)<0,$E497+SUM($G497:X497),IF(SUM($E497,$G497:X497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(Z$275>($C497+$D497),$E497+SUM($G497:Y497),IF(SUM($E497,$G497:Y497)<0,$E497+SUM($G497:Y497),IF(SUM($E497,$G497:Y497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(AA$275>($C497+$D497),$E497+SUM($G497:Z497),IF(SUM($E497,$G497:Z497)<0,$E497+SUM($G497:Z497),IF(SUM($E497,$G497:Z497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(AB$275>($C497+$D497),$E497+SUM($G497:AA497),IF(SUM($E497,$G497:AA497)<0,$E497+SUM($G497:AA497),IF(SUM($E497,$G497:AA497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(AC$275>($C497+$D497),$E497+SUM($G497:AB497),IF(SUM($E497,$G497:AB497)<0,$E497+SUM($G497:AB497),IF(SUM($E497,$G497:AB497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(AD$275>($C497+$D497),$E497+SUM($G497:AC497),IF(SUM($E497,$G497:AC497)<0,$E497+SUM($G497:AC497),IF(SUM($E497,$G497:AC497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(AE$275>($C497+$D497),$E497+SUM($G497:AD497),IF(SUM($E497,$G497:AD497)<0,$E497+SUM($G497:AD497),IF(SUM($E497,$G497:AD497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706},{"$f":"-IF($D497=0,0,IF(AF$275>($C497+$D497),$E497+SUM($G497:AE497),IF(SUM($E497,$G497:AE497)<0,$E497+SUM($G497:AE497),IF(SUM($E497,$G497:AE497)=0,0,($E497+SUM($G497:$Q497))/($D497-COUNT($G497:$Q497))))))","v":-0.31993853323567706}]
[null,null,2017,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C498,$G$193:$AF$193,0))","v":12.232276969988392},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C498,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D498=0,0,IF(R$275>($C498+$D498),$E498+SUM($G498:Q498),IF(SUM($E498,$G498:Q498)<0,$E498+SUM($G498:Q498),IF(SUM($E498,$G498:Q498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(S$275>($C498+$D498),$E498+SUM($G498:R498),IF(SUM($E498,$G498:R498)<0,$E498+SUM($G498:R498),IF(SUM($E498,$G498:R498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(T$275>($C498+$D498),$E498+SUM($G498:S498),IF(SUM($E498,$G498:S498)<0,$E498+SUM($G498:S498),IF(SUM($E498,$G498:S498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(U$275>($C498+$D498),$E498+SUM($G498:T498),IF(SUM($E498,$G498:T498)<0,$E498+SUM($G498:T498),IF(SUM($E498,$G498:T498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(V$275>($C498+$D498),$E498+SUM($G498:U498),IF(SUM($E498,$G498:U498)<0,$E498+SUM($G498:U498),IF(SUM($E498,$G498:U498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(W$275>($C498+$D498),$E498+SUM($G498:V498),IF(SUM($E498,$G498:V498)<0,$E498+SUM($G498:V498),IF(SUM($E498,$G498:V498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(X$275>($C498+$D498),$E498+SUM($G498:W498),IF(SUM($E498,$G498:W498)<0,$E498+SUM($G498:W498),IF(SUM($E498,$G498:W498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(Y$275>($C498+$D498),$E498+SUM($G498:X498),IF(SUM($E498,$G498:X498)<0,$E498+SUM($G498:X498),IF(SUM($E498,$G498:X498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(Z$275>($C498+$D498),$E498+SUM($G498:Y498),IF(SUM($E498,$G498:Y498)<0,$E498+SUM($G498:Y498),IF(SUM($E498,$G498:Y498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(AA$275>($C498+$D498),$E498+SUM($G498:Z498),IF(SUM($E498,$G498:Z498)<0,$E498+SUM($G498:Z498),IF(SUM($E498,$G498:Z498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(AB$275>($C498+$D498),$E498+SUM($G498:AA498),IF(SUM($E498,$G498:AA498)<0,$E498+SUM($G498:AA498),IF(SUM($E498,$G498:AA498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(AC$275>($C498+$D498),$E498+SUM($G498:AB498),IF(SUM($E498,$G498:AB498)<0,$E498+SUM($G498:AB498),IF(SUM($E498,$G498:AB498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(AD$275>($C498+$D498),$E498+SUM($G498:AC498),IF(SUM($E498,$G498:AC498)<0,$E498+SUM($G498:AC498),IF(SUM($E498,$G498:AC498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(AE$275>($C498+$D498),$E498+SUM($G498:AD498),IF(SUM($E498,$G498:AD498)<0,$E498+SUM($G498:AD498),IF(SUM($E498,$G498:AD498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785},{"$f":"-IF($D498=0,0,IF(AF$275>($C498+$D498),$E498+SUM($G498:AE498),IF(SUM($E498,$G498:AE498)<0,$E498+SUM($G498:AE498),IF(SUM($E498,$G498:AE498)=0,0,($E498+SUM($G498:$Q498))/($D498-COUNT($G498:$Q498))))))","v":-0.24464553939976785}]
[null,null,2018,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C499,$G$193:$AF$193,0))","v":14.436740296213289},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C499,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D499=0,0,IF(S$275>($C499+$D499),$E499+SUM($G499:R499),IF(SUM($E499,$G499:R499)<0,$E499+SUM($G499:R499),IF(SUM($E499,$G499:R499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(T$275>($C499+$D499),$E499+SUM($G499:S499),IF(SUM($E499,$G499:S499)<0,$E499+SUM($G499:S499),IF(SUM($E499,$G499:S499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(U$275>($C499+$D499),$E499+SUM($G499:T499),IF(SUM($E499,$G499:T499)<0,$E499+SUM($G499:T499),IF(SUM($E499,$G499:T499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(V$275>($C499+$D499),$E499+SUM($G499:U499),IF(SUM($E499,$G499:U499)<0,$E499+SUM($G499:U499),IF(SUM($E499,$G499:U499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(W$275>($C499+$D499),$E499+SUM($G499:V499),IF(SUM($E499,$G499:V499)<0,$E499+SUM($G499:V499),IF(SUM($E499,$G499:V499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(X$275>($C499+$D499),$E499+SUM($G499:W499),IF(SUM($E499,$G499:W499)<0,$E499+SUM($G499:W499),IF(SUM($E499,$G499:W499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(Y$275>($C499+$D499),$E499+SUM($G499:X499),IF(SUM($E499,$G499:X499)<0,$E499+SUM($G499:X499),IF(SUM($E499,$G499:X499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(Z$275>($C499+$D499),$E499+SUM($G499:Y499),IF(SUM($E499,$G499:Y499)<0,$E499+SUM($G499:Y499),IF(SUM($E499,$G499:Y499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(AA$275>($C499+$D499),$E499+SUM($G499:Z499),IF(SUM($E499,$G499:Z499)<0,$E499+SUM($G499:Z499),IF(SUM($E499,$G499:Z499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(AB$275>($C499+$D499),$E499+SUM($G499:AA499),IF(SUM($E499,$G499:AA499)<0,$E499+SUM($G499:AA499),IF(SUM($E499,$G499:AA499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(AC$275>($C499+$D499),$E499+SUM($G499:AB499),IF(SUM($E499,$G499:AB499)<0,$E499+SUM($G499:AB499),IF(SUM($E499,$G499:AB499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(AD$275>($C499+$D499),$E499+SUM($G499:AC499),IF(SUM($E499,$G499:AC499)<0,$E499+SUM($G499:AC499),IF(SUM($E499,$G499:AC499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(AE$275>($C499+$D499),$E499+SUM($G499:AD499),IF(SUM($E499,$G499:AD499)<0,$E499+SUM($G499:AD499),IF(SUM($E499,$G499:AD499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576},{"$f":"-IF($D499=0,0,IF(AF$275>($C499+$D499),$E499+SUM($G499:AE499),IF(SUM($E499,$G499:AE499)<0,$E499+SUM($G499:AE499),IF(SUM($E499,$G499:AE499)=0,0,($E499+SUM($G499:$Q499))/($D499-COUNT($G499:$Q499))))))","v":-0.28873480592426576}]
[null,null,2019,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C500,$G$193:$AF$193,0))","v":23.71511114849886},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C500,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D500=0,0,IF(T$275>($C500+$D500),$E500+SUM($G500:S500),IF(SUM($E500,$G500:S500)<0,$E500+SUM($G500:S500),IF(SUM($E500,$G500:S500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(U$275>($C500+$D500),$E500+SUM($G500:T500),IF(SUM($E500,$G500:T500)<0,$E500+SUM($G500:T500),IF(SUM($E500,$G500:T500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(V$275>($C500+$D500),$E500+SUM($G500:U500),IF(SUM($E500,$G500:U500)<0,$E500+SUM($G500:U500),IF(SUM($E500,$G500:U500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(W$275>($C500+$D500),$E500+SUM($G500:V500),IF(SUM($E500,$G500:V500)<0,$E500+SUM($G500:V500),IF(SUM($E500,$G500:V500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(X$275>($C500+$D500),$E500+SUM($G500:W500),IF(SUM($E500,$G500:W500)<0,$E500+SUM($G500:W500),IF(SUM($E500,$G500:W500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(Y$275>($C500+$D500),$E500+SUM($G500:X500),IF(SUM($E500,$G500:X500)<0,$E500+SUM($G500:X500),IF(SUM($E500,$G500:X500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(Z$275>($C500+$D500),$E500+SUM($G500:Y500),IF(SUM($E500,$G500:Y500)<0,$E500+SUM($G500:Y500),IF(SUM($E500,$G500:Y500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(AA$275>($C500+$D500),$E500+SUM($G500:Z500),IF(SUM($E500,$G500:Z500)<0,$E500+SUM($G500:Z500),IF(SUM($E500,$G500:Z500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(AB$275>($C500+$D500),$E500+SUM($G500:AA500),IF(SUM($E500,$G500:AA500)<0,$E500+SUM($G500:AA500),IF(SUM($E500,$G500:AA500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(AC$275>($C500+$D500),$E500+SUM($G500:AB500),IF(SUM($E500,$G500:AB500)<0,$E500+SUM($G500:AB500),IF(SUM($E500,$G500:AB500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(AD$275>($C500+$D500),$E500+SUM($G500:AC500),IF(SUM($E500,$G500:AC500)<0,$E500+SUM($G500:AC500),IF(SUM($E500,$G500:AC500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(AE$275>($C500+$D500),$E500+SUM($G500:AD500),IF(SUM($E500,$G500:AD500)<0,$E500+SUM($G500:AD500),IF(SUM($E500,$G500:AD500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721},{"$f":"-IF($D500=0,0,IF(AF$275>($C500+$D500),$E500+SUM($G500:AE500),IF(SUM($E500,$G500:AE500)<0,$E500+SUM($G500:AE500),IF(SUM($E500,$G500:AE500)=0,0,($E500+SUM($G500:$Q500))/($D500-COUNT($G500:$Q500))))))","v":-0.47430222296997721}]
[null,null,2020,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C501,$G$193:$AF$193,0))","v":19.658862232810517},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C501,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D501=0,0,IF(U$275>($C501+$D501),$E501+SUM($G501:T501),IF(SUM($E501,$G501:T501)<0,$E501+SUM($G501:T501),IF(SUM($E501,$G501:T501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(V$275>($C501+$D501),$E501+SUM($G501:U501),IF(SUM($E501,$G501:U501)<0,$E501+SUM($G501:U501),IF(SUM($E501,$G501:U501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(W$275>($C501+$D501),$E501+SUM($G501:V501),IF(SUM($E501,$G501:V501)<0,$E501+SUM($G501:V501),IF(SUM($E501,$G501:V501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(X$275>($C501+$D501),$E501+SUM($G501:W501),IF(SUM($E501,$G501:W501)<0,$E501+SUM($G501:W501),IF(SUM($E501,$G501:W501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(Y$275>($C501+$D501),$E501+SUM($G501:X501),IF(SUM($E501,$G501:X501)<0,$E501+SUM($G501:X501),IF(SUM($E501,$G501:X501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(Z$275>($C501+$D501),$E501+SUM($G501:Y501),IF(SUM($E501,$G501:Y501)<0,$E501+SUM($G501:Y501),IF(SUM($E501,$G501:Y501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(AA$275>($C501+$D501),$E501+SUM($G501:Z501),IF(SUM($E501,$G501:Z501)<0,$E501+SUM($G501:Z501),IF(SUM($E501,$G501:Z501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(AB$275>($C501+$D501),$E501+SUM($G501:AA501),IF(SUM($E501,$G501:AA501)<0,$E501+SUM($G501:AA501),IF(SUM($E501,$G501:AA501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(AC$275>($C501+$D501),$E501+SUM($G501:AB501),IF(SUM($E501,$G501:AB501)<0,$E501+SUM($G501:AB501),IF(SUM($E501,$G501:AB501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(AD$275>($C501+$D501),$E501+SUM($G501:AC501),IF(SUM($E501,$G501:AC501)<0,$E501+SUM($G501:AC501),IF(SUM($E501,$G501:AC501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(AE$275>($C501+$D501),$E501+SUM($G501:AD501),IF(SUM($E501,$G501:AD501)<0,$E501+SUM($G501:AD501),IF(SUM($E501,$G501:AD501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035},{"$f":"-IF($D501=0,0,IF(AF$275>($C501+$D501),$E501+SUM($G501:AE501),IF(SUM($E501,$G501:AE501)<0,$E501+SUM($G501:AE501),IF(SUM($E501,$G501:AE501)=0,0,($E501+SUM($G501:$Q501))/($D501-COUNT($G501:$Q501))))))","v":-0.39317724465621035}]
[null,null,2021,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C502,$G$193:$AF$193,0))","v":17.52639715652888},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C502,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D502=0,0,IF(V$275>($C502+$D502),$E502+SUM($G502:U502),IF(SUM($E502,$G502:U502)<0,$E502+SUM($G502:U502),IF(SUM($E502,$G502:U502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761},{"$f":"-IF($D502=0,0,IF(W$275>($C502+$D502),$E502+SUM($G502:V502),IF(SUM($E502,$G502:V502)<0,$E502+SUM($G502:V502),IF(SUM($E502,$G502:V502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761},{"$f":"-IF($D502=0,0,IF(X$275>($C502+$D502),$E502+SUM($G502:W502),IF(SUM($E502,$G502:W502)<0,$E502+SUM($G502:W502),IF(SUM($E502,$G502:W502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761},{"$f":"-IF($D502=0,0,IF(Y$275>($C502+$D502),$E502+SUM($G502:X502),IF(SUM($E502,$G502:X502)<0,$E502+SUM($G502:X502),IF(SUM($E502,$G502:X502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761},{"$f":"-IF($D502=0,0,IF(Z$275>($C502+$D502),$E502+SUM($G502:Y502),IF(SUM($E502,$G502:Y502)<0,$E502+SUM($G502:Y502),IF(SUM($E502,$G502:Y502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761},{"$f":"-IF($D502=0,0,IF(AA$275>($C502+$D502),$E502+SUM($G502:Z502),IF(SUM($E502,$G502:Z502)<0,$E502+SUM($G502:Z502),IF(SUM($E502,$G502:Z502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761},{"$f":"-IF($D502=0,0,IF(AB$275>($C502+$D502),$E502+SUM($G502:AA502),IF(SUM($E502,$G502:AA502)<0,$E502+SUM($G502:AA502),IF(SUM($E502,$G502:AA502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761},{"$f":"-IF($D502=0,0,IF(AC$275>($C502+$D502),$E502+SUM($G502:AB502),IF(SUM($E502,$G502:AB502)<0,$E502+SUM($G502:AB502),IF(SUM($E502,$G502:AB502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761},{"$f":"-IF($D502=0,0,IF(AD$275>($C502+$D502),$E502+SUM($G502:AC502),IF(SUM($E502,$G502:AC502)<0,$E502+SUM($G502:AC502),IF(SUM($E502,$G502:AC502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761},{"$f":"-IF($D502=0,0,IF(AE$275>($C502+$D502),$E502+SUM($G502:AD502),IF(SUM($E502,$G502:AD502)<0,$E502+SUM($G502:AD502),IF(SUM($E502,$G502:AD502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761},{"$f":"-IF($D502=0,0,IF(AF$275>($C502+$D502),$E502+SUM($G502:AE502),IF(SUM($E502,$G502:AE502)<0,$E502+SUM($G502:AE502),IF(SUM($E502,$G502:AE502)=0,0,($E502+SUM($G502:$Q502))/($D502-COUNT($G502:$Q502))))))","v":-0.35052794313057761}]
[null,null,2022,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C503,$G$193:$AF$193,0))","v":20.254455212658687},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C503,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D503=0,0,IF(W$275>($C503+$D503),$E503+SUM($G503:V503),IF(SUM($E503,$G503:V503)<0,$E503+SUM($G503:V503),IF(SUM($E503,$G503:V503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.40508910425317374},{"$f":"-IF($D503=0,0,IF(X$275>($C503+$D503),$E503+SUM($G503:W503),IF(SUM($E503,$G503:W503)<0,$E503+SUM($G503:W503),IF(SUM($E503,$G503:W503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.40508910425317374},{"$f":"-IF($D503=0,0,IF(Y$275>($C503+$D503),$E503+SUM($G503:X503),IF(SUM($E503,$G503:X503)<0,$E503+SUM($G503:X503),IF(SUM($E503,$G503:X503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.40508910425317374},{"$f":"-IF($D503=0,0,IF(Z$275>($C503+$D503),$E503+SUM($G503:Y503),IF(SUM($E503,$G503:Y503)<0,$E503+SUM($G503:Y503),IF(SUM($E503,$G503:Y503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.40508910425317374},{"$f":"-IF($D503=0,0,IF(AA$275>($C503+$D503),$E503+SUM($G503:Z503),IF(SUM($E503,$G503:Z503)<0,$E503+SUM($G503:Z503),IF(SUM($E503,$G503:Z503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.40508910425317374},{"$f":"-IF($D503=0,0,IF(AB$275>($C503+$D503),$E503+SUM($G503:AA503),IF(SUM($E503,$G503:AA503)<0,$E503+SUM($G503:AA503),IF(SUM($E503,$G503:AA503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.40508910425317374},{"$f":"-IF($D503=0,0,IF(AC$275>($C503+$D503),$E503+SUM($G503:AB503),IF(SUM($E503,$G503:AB503)<0,$E503+SUM($G503:AB503),IF(SUM($E503,$G503:AB503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.40508910425317374},{"$f":"-IF($D503=0,0,IF(AD$275>($C503+$D503),$E503+SUM($G503:AC503),IF(SUM($E503,$G503:AC503)<0,$E503+SUM($G503:AC503),IF(SUM($E503,$G503:AC503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.40508910425317374},{"$f":"-IF($D503=0,0,IF(AE$275>($C503+$D503),$E503+SUM($G503:AD503),IF(SUM($E503,$G503:AD503)<0,$E503+SUM($G503:AD503),IF(SUM($E503,$G503:AD503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.40508910425317374},{"$f":"-IF($D503=0,0,IF(AF$275>($C503+$D503),$E503+SUM($G503:AE503),IF(SUM($E503,$G503:AE503)<0,$E503+SUM($G503:AE503),IF(SUM($E503,$G503:AE503)=0,0,($E503+SUM($G503:$Q503))/($D503-COUNT($G503:$Q503))))))","v":-0.40508910425317374}]
[null,null,2023,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C504,$G$193:$AF$193,0))","v":19.638758644121381},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C504,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D504=0,0,IF(X$275>($C504+$D504),$E504+SUM($G504:W504),IF(SUM($E504,$G504:W504)<0,$E504+SUM($G504:W504),IF(SUM($E504,$G504:W504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.39277517288242764},{"$f":"-IF($D504=0,0,IF(Y$275>($C504+$D504),$E504+SUM($G504:X504),IF(SUM($E504,$G504:X504)<0,$E504+SUM($G504:X504),IF(SUM($E504,$G504:X504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.39277517288242764},{"$f":"-IF($D504=0,0,IF(Z$275>($C504+$D504),$E504+SUM($G504:Y504),IF(SUM($E504,$G504:Y504)<0,$E504+SUM($G504:Y504),IF(SUM($E504,$G504:Y504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.39277517288242764},{"$f":"-IF($D504=0,0,IF(AA$275>($C504+$D504),$E504+SUM($G504:Z504),IF(SUM($E504,$G504:Z504)<0,$E504+SUM($G504:Z504),IF(SUM($E504,$G504:Z504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.39277517288242764},{"$f":"-IF($D504=0,0,IF(AB$275>($C504+$D504),$E504+SUM($G504:AA504),IF(SUM($E504,$G504:AA504)<0,$E504+SUM($G504:AA504),IF(SUM($E504,$G504:AA504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.39277517288242764},{"$f":"-IF($D504=0,0,IF(AC$275>($C504+$D504),$E504+SUM($G504:AB504),IF(SUM($E504,$G504:AB504)<0,$E504+SUM($G504:AB504),IF(SUM($E504,$G504:AB504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.39277517288242764},{"$f":"-IF($D504=0,0,IF(AD$275>($C504+$D504),$E504+SUM($G504:AC504),IF(SUM($E504,$G504:AC504)<0,$E504+SUM($G504:AC504),IF(SUM($E504,$G504:AC504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.39277517288242764},{"$f":"-IF($D504=0,0,IF(AE$275>($C504+$D504),$E504+SUM($G504:AD504),IF(SUM($E504,$G504:AD504)<0,$E504+SUM($G504:AD504),IF(SUM($E504,$G504:AD504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.39277517288242764},{"$f":"-IF($D504=0,0,IF(AF$275>($C504+$D504),$E504+SUM($G504:AE504),IF(SUM($E504,$G504:AE504)<0,$E504+SUM($G504:AE504),IF(SUM($E504,$G504:AE504)=0,0,($E504+SUM($G504:$Q504))/($D504-COUNT($G504:$Q504))))))","v":-0.39277517288242764}]
[null,null,2024,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C505,$G$193:$AF$193,0))","v":20.446448973182004},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C505,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D505=0,0,IF(Y$275>($C505+$D505),$E505+SUM($G505:X505),IF(SUM($E505,$G505:X505)<0,$E505+SUM($G505:X505),IF(SUM($E505,$G505:X505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.4089289794636401},{"$f":"-IF($D505=0,0,IF(Z$275>($C505+$D505),$E505+SUM($G505:Y505),IF(SUM($E505,$G505:Y505)<0,$E505+SUM($G505:Y505),IF(SUM($E505,$G505:Y505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.4089289794636401},{"$f":"-IF($D505=0,0,IF(AA$275>($C505+$D505),$E505+SUM($G505:Z505),IF(SUM($E505,$G505:Z505)<0,$E505+SUM($G505:Z505),IF(SUM($E505,$G505:Z505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.4089289794636401},{"$f":"-IF($D505=0,0,IF(AB$275>($C505+$D505),$E505+SUM($G505:AA505),IF(SUM($E505,$G505:AA505)<0,$E505+SUM($G505:AA505),IF(SUM($E505,$G505:AA505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.4089289794636401},{"$f":"-IF($D505=0,0,IF(AC$275>($C505+$D505),$E505+SUM($G505:AB505),IF(SUM($E505,$G505:AB505)<0,$E505+SUM($G505:AB505),IF(SUM($E505,$G505:AB505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.4089289794636401},{"$f":"-IF($D505=0,0,IF(AD$275>($C505+$D505),$E505+SUM($G505:AC505),IF(SUM($E505,$G505:AC505)<0,$E505+SUM($G505:AC505),IF(SUM($E505,$G505:AC505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.4089289794636401},{"$f":"-IF($D505=0,0,IF(AE$275>($C505+$D505),$E505+SUM($G505:AD505),IF(SUM($E505,$G505:AD505)<0,$E505+SUM($G505:AD505),IF(SUM($E505,$G505:AD505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.4089289794636401},{"$f":"-IF($D505=0,0,IF(AF$275>($C505+$D505),$E505+SUM($G505:AE505),IF(SUM($E505,$G505:AE505)<0,$E505+SUM($G505:AE505),IF(SUM($E505,$G505:AE505)=0,0,($E505+SUM($G505:$Q505))/($D505-COUNT($G505:$Q505))))))","v":-0.4089289794636401}]
[null,null,2025,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C506,$G$193:$AF$193,0))","v":16.664196752439782},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C506,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D506=0,0,IF(Z$275>($C506+$D506),$E506+SUM($G506:Y506),IF(SUM($E506,$G506:Y506)<0,$E506+SUM($G506:Y506),IF(SUM($E506,$G506:Y506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.33328393504879567},{"$f":"-IF($D506=0,0,IF(AA$275>($C506+$D506),$E506+SUM($G506:Z506),IF(SUM($E506,$G506:Z506)<0,$E506+SUM($G506:Z506),IF(SUM($E506,$G506:Z506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.33328393504879567},{"$f":"-IF($D506=0,0,IF(AB$275>($C506+$D506),$E506+SUM($G506:AA506),IF(SUM($E506,$G506:AA506)<0,$E506+SUM($G506:AA506),IF(SUM($E506,$G506:AA506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.33328393504879567},{"$f":"-IF($D506=0,0,IF(AC$275>($C506+$D506),$E506+SUM($G506:AB506),IF(SUM($E506,$G506:AB506)<0,$E506+SUM($G506:AB506),IF(SUM($E506,$G506:AB506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.33328393504879567},{"$f":"-IF($D506=0,0,IF(AD$275>($C506+$D506),$E506+SUM($G506:AC506),IF(SUM($E506,$G506:AC506)<0,$E506+SUM($G506:AC506),IF(SUM($E506,$G506:AC506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.33328393504879567},{"$f":"-IF($D506=0,0,IF(AE$275>($C506+$D506),$E506+SUM($G506:AD506),IF(SUM($E506,$G506:AD506)<0,$E506+SUM($G506:AD506),IF(SUM($E506,$G506:AD506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.33328393504879567},{"$f":"-IF($D506=0,0,IF(AF$275>($C506+$D506),$E506+SUM($G506:AE506),IF(SUM($E506,$G506:AE506)<0,$E506+SUM($G506:AE506),IF(SUM($E506,$G506:AE506)=0,0,($E506+SUM($G506:$Q506))/($D506-COUNT($G506:$Q506))))))","v":-0.33328393504879567}]
[null,null,2026,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C507,$G$193:$AF$193,0))","v":16.189420395529577},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C507,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D507=0,0,IF(AA$275>($C507+$D507),$E507+SUM($G507:Z507),IF(SUM($E507,$G507:Z507)<0,$E507+SUM($G507:Z507),IF(SUM($E507,$G507:Z507)=0,0,($E507+SUM($G507:$Q507))/($D507-COUNT($G507:$Q507))))))","v":-0.32378840791059155},{"$f":"-IF($D507=0,0,IF(AB$275>($C507+$D507),$E507+SUM($G507:AA507),IF(SUM($E507,$G507:AA507)<0,$E507+SUM($G507:AA507),IF(SUM($E507,$G507:AA507)=0,0,($E507+SUM($G507:$Q507))/($D507-COUNT($G507:$Q507))))))","v":-0.32378840791059155},{"$f":"-IF($D507=0,0,IF(AC$275>($C507+$D507),$E507+SUM($G507:AB507),IF(SUM($E507,$G507:AB507)<0,$E507+SUM($G507:AB507),IF(SUM($E507,$G507:AB507)=0,0,($E507+SUM($G507:$Q507))/($D507-COUNT($G507:$Q507))))))","v":-0.32378840791059155},{"$f":"-IF($D507=0,0,IF(AD$275>($C507+$D507),$E507+SUM($G507:AC507),IF(SUM($E507,$G507:AC507)<0,$E507+SUM($G507:AC507),IF(SUM($E507,$G507:AC507)=0,0,($E507+SUM($G507:$Q507))/($D507-COUNT($G507:$Q507))))))","v":-0.32378840791059155},{"$f":"-IF($D507=0,0,IF(AE$275>($C507+$D507),$E507+SUM($G507:AD507),IF(SUM($E507,$G507:AD507)<0,$E507+SUM($G507:AD507),IF(SUM($E507,$G507:AD507)=0,0,($E507+SUM($G507:$Q507))/($D507-COUNT($G507:$Q507))))))","v":-0.32378840791059155},{"$f":"-IF($D507=0,0,IF(AF$275>($C507+$D507),$E507+SUM($G507:AE507),IF(SUM($E507,$G507:AE507)<0,$E507+SUM($G507:AE507),IF(SUM($E507,$G507:AE507)=0,0,($E507+SUM($G507:$Q507))/($D507-COUNT($G507:$Q507))))))","v":-0.32378840791059155}]
[null,null,2027,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C508,$G$193:$AF$193,0))","v":21.185469250705331},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C508,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D508=0,0,IF(AB$275>($C508+$D508),$E508+SUM($G508:AA508),IF(SUM($E508,$G508:AA508)<0,$E508+SUM($G508:AA508),IF(SUM($E508,$G508:AA508)=0,0,($E508+SUM($G508:$Q508))/($D508-COUNT($G508:$Q508))))))","v":-0.42370938501410665},{"$f":"-IF($D508=0,0,IF(AC$275>($C508+$D508),$E508+SUM($G508:AB508),IF(SUM($E508,$G508:AB508)<0,$E508+SUM($G508:AB508),IF(SUM($E508,$G508:AB508)=0,0,($E508+SUM($G508:$Q508))/($D508-COUNT($G508:$Q508))))))","v":-0.42370938501410665},{"$f":"-IF($D508=0,0,IF(AD$275>($C508+$D508),$E508+SUM($G508:AC508),IF(SUM($E508,$G508:AC508)<0,$E508+SUM($G508:AC508),IF(SUM($E508,$G508:AC508)=0,0,($E508+SUM($G508:$Q508))/($D508-COUNT($G508:$Q508))))))","v":-0.42370938501410665},{"$f":"-IF($D508=0,0,IF(AE$275>($C508+$D508),$E508+SUM($G508:AD508),IF(SUM($E508,$G508:AD508)<0,$E508+SUM($G508:AD508),IF(SUM($E508,$G508:AD508)=0,0,($E508+SUM($G508:$Q508))/($D508-COUNT($G508:$Q508))))))","v":-0.42370938501410665},{"$f":"-IF($D508=0,0,IF(AF$275>($C508+$D508),$E508+SUM($G508:AE508),IF(SUM($E508,$G508:AE508)<0,$E508+SUM($G508:AE508),IF(SUM($E508,$G508:AE508)=0,0,($E508+SUM($G508:$Q508))/($D508-COUNT($G508:$Q508))))))","v":-0.42370938501410665}]
[null,null,2028,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C509,$G$193:$AF$193,0))","v":14.327336648101358},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C509,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D509=0,0,IF(AC$275>($C509+$D509),$E509+SUM($G509:AB509),IF(SUM($E509,$G509:AB509)<0,$E509+SUM($G509:AB509),IF(SUM($E509,$G509:AB509)=0,0,($E509+SUM($G509:$Q509))/($D509-COUNT($G509:$Q509))))))","v":-0.28654673296202715},{"$f":"-IF($D509=0,0,IF(AD$275>($C509+$D509),$E509+SUM($G509:AC509),IF(SUM($E509,$G509:AC509)<0,$E509+SUM($G509:AC509),IF(SUM($E509,$G509:AC509)=0,0,($E509+SUM($G509:$Q509))/($D509-COUNT($G509:$Q509))))))","v":-0.28654673296202715},{"$f":"-IF($D509=0,0,IF(AE$275>($C509+$D509),$E509+SUM($G509:AD509),IF(SUM($E509,$G509:AD509)<0,$E509+SUM($G509:AD509),IF(SUM($E509,$G509:AD509)=0,0,($E509+SUM($G509:$Q509))/($D509-COUNT($G509:$Q509))))))","v":-0.28654673296202715},{"$f":"-IF($D509=0,0,IF(AF$275>($C509+$D509),$E509+SUM($G509:AE509),IF(SUM($E509,$G509:AE509)<0,$E509+SUM($G509:AE509),IF(SUM($E509,$G509:AE509)=0,0,($E509+SUM($G509:$Q509))/($D509-COUNT($G509:$Q509))))))","v":-0.28654673296202715}]
[null,null,2029,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C510,$G$193:$AF$193,0))","v":14.327336648101358},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C510,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D510=0,0,IF(AD$275>($C510+$D510),$E510+SUM($G510:AC510),IF(SUM($E510,$G510:AC510)<0,$E510+SUM($G510:AC510),IF(SUM($E510,$G510:AC510)=0,0,($E510+SUM($G510:$Q510))/($D510-COUNT($G510:$Q510))))))","v":-0.28654673296202715},{"$f":"-IF($D510=0,0,IF(AE$275>($C510+$D510),$E510+SUM($G510:AD510),IF(SUM($E510,$G510:AD510)<0,$E510+SUM($G510:AD510),IF(SUM($E510,$G510:AD510)=0,0,($E510+SUM($G510:$Q510))/($D510-COUNT($G510:$Q510))))))","v":-0.28654673296202715},{"$f":"-IF($D510=0,0,IF(AF$275>($C510+$D510),$E510+SUM($G510:AE510),IF(SUM($E510,$G510:AE510)<0,$E510+SUM($G510:AE510),IF(SUM($E510,$G510:AE510)=0,0,($E510+SUM($G510:$Q510))/($D510-COUNT($G510:$Q510))))))","v":-0.28654673296202715}]
[null,null,2030,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C511,$G$193:$AF$193,0))","v":14.327336648101358},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C511,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D511=0,0,IF(AE$275>($C511+$D511),$E511+SUM($G511:AD511),IF(SUM($E511,$G511:AD511)<0,$E511+SUM($G511:AD511),IF(SUM($E511,$G511:AD511)=0,0,($E511+SUM($G511:$Q511))/($D511-COUNT($G511:$Q511))))))","v":-0.28654673296202715},{"$f":"-IF($D511=0,0,IF(AF$275>($C511+$D511),$E511+SUM($G511:AE511),IF(SUM($E511,$G511:AE511)<0,$E511+SUM($G511:AE511),IF(SUM($E511,$G511:AE511)=0,0,($E511+SUM($G511:$Q511))/($D511-COUNT($G511:$Q511))))))","v":-0.28654673296202715}]
[null,null,2031,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C512,$G$193:$AF$193,0))","v":14.327336648101358},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C512,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D512=0,0,IF(AF$275>($C512+$D512),$E512+SUM($G512:AE512),IF(SUM($E512,$G512:AE512)<0,$E512+SUM($G512:AE512),IF(SUM($E512,$G512:AE512)=0,0,($E512+SUM($G512:$Q512))/($D512-COUNT($G512:$Q512))))))","v":-0.28654673296202715}]
[null,null,2032,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":50},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C513,$G$193:$AF$193,0))","v":14.327336648101358},{"$f":"INDEX($G$243:$AF$255,MATCH(B486,$B$243:$B$255,0),MATCH(C513,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E488:E513)-SUM(G218:AF218),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G487:G513)","v":-20.811325419801562},{"$f":"SUM(H487:H513)","v":-21.798064455975844},-22.814625339488984,-24.528912628599443,-25.755299031116369,-27.78113223029785,-26.952451967373854,-27.63295184600868,-28.537758397542365,-29.146775769775793,-29.779277353213313,-29.170735066510179,-29.459469872434443,-29.933772095404422,-30.326949340060633,-30.677477283191209,-31.082566387444384,-31.475341560326811,-31.88427053979045,-32.217554474839247,-32.541342882749838,-32.965052267763944,-33.251599000725975,-33.538145733688012,-33.824692466650042,-34.111239199612065]
[]
[null,"SCADA and communications","Year","Depn life","Gross capex","Disposals"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":11.4},{"$f":"VLOOKUP(B516,$B$177:$F$189,5,FALSE)","v":43.688138658676344},null,{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-3.8322928647961705},{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-3.8322928647961705},{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-3.8322928647961705},{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-3.8322928647961714},{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-3.8322928647961714},{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":-3.8322928647961718},{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-3.8322928647961705},{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":-3.8322928647961705},{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":-3.8322928647961705},{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":-3.8322928647961705},{"$f":"IF($D517=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B516,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":-3.83229286479617},{"$f":"-IF($D517=0,0,IF(R$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-R$275+1)))","v":-1.5329171459184558},{"$f":"-IF($D517=0,0,IF(S$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-S$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(T$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-T$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(U$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-U$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(V$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-V$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(W$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-W$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(X$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-X$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(Y$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-Y$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(Z$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-Z$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(AA$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-AA$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(AB$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-AB$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(AC$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-AC$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(AD$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-AD$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(AE$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-AE$275+1)))","v":0},{"$f":"-IF($D517=0,0,IF(AF$275>($C517+$D517),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C517,$D517)-AF$275+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":34.15},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C518,$G$193:$AF$193,0))","v":7.7707900148726452},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C518,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B516,Tx_Inputs!$B$491:$B$503,0),MATCH($C518+1,Tx_Inputs!$E$422:$AD$422))","v":-0.21011088208054704},{"$f":"H518","v":-0.21011088208054704},{"$f":"-IF($D518=0,0,IF(J$275>($C518+$D518),$E518+SUM($G518:I518),SUM($E518:$I518)/($D518-2)))","v":-0.22863353812477613},{"$f":"-IF($D518=0,0,IF(K$275>($C518+$D518),$E518+SUM($G518:J518),SUM($E518:$I518)/($D518-2)))","v":-0.22863353812477613},{"$f":"-IF($D518=0,0,IF(L$275>($C518+$D518),$E518+SUM($G518:K518),SUM($E518:$I518)/($D518-2)))","v":-0.22863353812477613},{"$f":"-IF($D518=0,0,IF(M$275>($C518+$D518),$E518+SUM($G518:L518),SUM($E518:$I518)/($D518-2)))","v":-0.22863353812477613},{"$f":"-IF($D518=0,0,IF(N$275>($C518+$D518),$E518+SUM($G518:M518),SUM($E518:$I518)/($D518-2)))","v":-0.22863353812477613},{"$f":"-IF($D518=0,0,IF(O$275>($C518+$D518),$E518+SUM($G518:N518),SUM($E518:$I518)/($D518-2)))","v":-0.22863353812477613},{"$f":"-IF($D518=0,0,IF(P$275>($C518+$D518),$E518+SUM($G518:O518),SUM($E518:$I518)/($D518-2)))","v":-0.22863353812477613},{"$f":"-IF($D518=0,0,IF(Q$275>($C518+$D518),$E518+SUM($G518:P518),SUM($E518:$I518)/($D518-2)))","v":-0.22863353812477613},{"$f":"-IF($D518=0,0,IF(R$275>($C518+$D518),$E518+SUM($G518:Q518),IF(SUM($E518,$G518:Q518)<0,$E518+SUM($G518:Q518),IF(SUM($E518,$G518:Q518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(S$275>($C518+$D518),$E518+SUM($G518:R518),IF(SUM($E518,$G518:R518)<0,$E518+SUM($G518:R518),IF(SUM($E518,$G518:R518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(T$275>($C518+$D518),$E518+SUM($G518:S518),IF(SUM($E518,$G518:S518)<0,$E518+SUM($G518:S518),IF(SUM($E518,$G518:S518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(U$275>($C518+$D518),$E518+SUM($G518:T518),IF(SUM($E518,$G518:T518)<0,$E518+SUM($G518:T518),IF(SUM($E518,$G518:T518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(V$275>($C518+$D518),$E518+SUM($G518:U518),IF(SUM($E518,$G518:U518)<0,$E518+SUM($G518:U518),IF(SUM($E518,$G518:U518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(W$275>($C518+$D518),$E518+SUM($G518:V518),IF(SUM($E518,$G518:V518)<0,$E518+SUM($G518:V518),IF(SUM($E518,$G518:V518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(X$275>($C518+$D518),$E518+SUM($G518:W518),IF(SUM($E518,$G518:W518)<0,$E518+SUM($G518:W518),IF(SUM($E518,$G518:W518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(Y$275>($C518+$D518),$E518+SUM($G518:X518),IF(SUM($E518,$G518:X518)<0,$E518+SUM($G518:X518),IF(SUM($E518,$G518:X518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(Z$275>($C518+$D518),$E518+SUM($G518:Y518),IF(SUM($E518,$G518:Y518)<0,$E518+SUM($G518:Y518),IF(SUM($E518,$G518:Y518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(AA$275>($C518+$D518),$E518+SUM($G518:Z518),IF(SUM($E518,$G518:Z518)<0,$E518+SUM($G518:Z518),IF(SUM($E518,$G518:Z518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(AB$275>($C518+$D518),$E518+SUM($G518:AA518),IF(SUM($E518,$G518:AA518)<0,$E518+SUM($G518:AA518),IF(SUM($E518,$G518:AA518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(AC$275>($C518+$D518),$E518+SUM($G518:AB518),IF(SUM($E518,$G518:AB518)<0,$E518+SUM($G518:AB518),IF(SUM($E518,$G518:AB518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(AD$275>($C518+$D518),$E518+SUM($G518:AC518),IF(SUM($E518,$G518:AC518)<0,$E518+SUM($G518:AC518),IF(SUM($E518,$G518:AC518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(AE$275>($C518+$D518),$E518+SUM($G518:AD518),IF(SUM($E518,$G518:AD518)<0,$E518+SUM($G518:AD518),IF(SUM($E518,$G518:AD518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761},{"$f":"-IF($D518=0,0,IF(AF$275>($C518+$D518),$E518+SUM($G518:AE518),IF(SUM($E518,$G518:AE518)<0,$E518+SUM($G518:AE518),IF(SUM($E518,$G518:AE518)=0,0,($E518+SUM($G518:$Q518))/($D518-COUNT($G518:$Q518))))))","v":-0.2286335381247761}]
[null,null,2008,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":34.15},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C519,$G$193:$AF$193,0))","v":5.3503125251004704},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C519,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B516,Tx_Inputs!$B$491:$B$503,0),MATCH($C519+1,Tx_Inputs!$E$422:$AD$422))","v":-5.3683965774998677E-2},{"$f":"-IF($D519=0,0,IF(J$275>($C519+$D519),$E519+SUM($G519:I519),SUM($E519:$I519)/($D519-1)))","v":-0.15977763376547427},{"$f":"-IF($D519=0,0,IF(K$275>($C519+$D519),$E519+SUM($G519:J519),SUM($E519:$I519)/($D519-1)))","v":-0.15977763376547427},{"$f":"-IF($D519=0,0,IF(L$275>($C519+$D519),$E519+SUM($G519:K519),SUM($E519:$I519)/($D519-1)))","v":-0.15977763376547427},{"$f":"-IF($D519=0,0,IF(M$275>($C519+$D519),$E519+SUM($G519:L519),SUM($E519:$I519)/($D519-1)))","v":-0.15977763376547427},{"$f":"-IF($D519=0,0,IF(N$275>($C519+$D519),$E519+SUM($G519:M519),SUM($E519:$I519)/($D519-1)))","v":-0.15977763376547427},{"$f":"-IF($D519=0,0,IF(O$275>($C519+$D519),$E519+SUM($G519:N519),SUM($E519:$I519)/($D519-1)))","v":-0.15977763376547427},{"$f":"-IF($D519=0,0,IF(P$275>($C519+$D519),$E519+SUM($G519:O519),SUM($E519:$I519)/($D519-1)))","v":-0.15977763376547427},{"$f":"-IF($D519=0,0,IF(Q$275>($C519+$D519),$E519+SUM($G519:P519),SUM($E519:$I519)/($D519-1)))","v":-0.15977763376547427},{"$f":"-IF($D519=0,0,IF(R$275>($C519+$D519),$E519+SUM($G519:Q519),IF(SUM($E519,$G519:Q519)<0,$E519+SUM($G519:Q519),IF(SUM($E519,$G519:Q519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(S$275>($C519+$D519),$E519+SUM($G519:R519),IF(SUM($E519,$G519:R519)<0,$E519+SUM($G519:R519),IF(SUM($E519,$G519:R519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(T$275>($C519+$D519),$E519+SUM($G519:S519),IF(SUM($E519,$G519:S519)<0,$E519+SUM($G519:S519),IF(SUM($E519,$G519:S519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(U$275>($C519+$D519),$E519+SUM($G519:T519),IF(SUM($E519,$G519:T519)<0,$E519+SUM($G519:T519),IF(SUM($E519,$G519:T519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(V$275>($C519+$D519),$E519+SUM($G519:U519),IF(SUM($E519,$G519:U519)<0,$E519+SUM($G519:U519),IF(SUM($E519,$G519:U519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(W$275>($C519+$D519),$E519+SUM($G519:V519),IF(SUM($E519,$G519:V519)<0,$E519+SUM($G519:V519),IF(SUM($E519,$G519:V519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(X$275>($C519+$D519),$E519+SUM($G519:W519),IF(SUM($E519,$G519:W519)<0,$E519+SUM($G519:W519),IF(SUM($E519,$G519:W519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(Y$275>($C519+$D519),$E519+SUM($G519:X519),IF(SUM($E519,$G519:X519)<0,$E519+SUM($G519:X519),IF(SUM($E519,$G519:X519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(Z$275>($C519+$D519),$E519+SUM($G519:Y519),IF(SUM($E519,$G519:Y519)<0,$E519+SUM($G519:Y519),IF(SUM($E519,$G519:Y519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(AA$275>($C519+$D519),$E519+SUM($G519:Z519),IF(SUM($E519,$G519:Z519)<0,$E519+SUM($G519:Z519),IF(SUM($E519,$G519:Z519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(AB$275>($C519+$D519),$E519+SUM($G519:AA519),IF(SUM($E519,$G519:AA519)<0,$E519+SUM($G519:AA519),IF(SUM($E519,$G519:AA519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(AC$275>($C519+$D519),$E519+SUM($G519:AB519),IF(SUM($E519,$G519:AB519)<0,$E519+SUM($G519:AB519),IF(SUM($E519,$G519:AB519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(AD$275>($C519+$D519),$E519+SUM($G519:AC519),IF(SUM($E519,$G519:AC519)<0,$E519+SUM($G519:AC519),IF(SUM($E519,$G519:AC519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(AE$275>($C519+$D519),$E519+SUM($G519:AD519),IF(SUM($E519,$G519:AD519)<0,$E519+SUM($G519:AD519),IF(SUM($E519,$G519:AD519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424},{"$f":"-IF($D519=0,0,IF(AF$275>($C519+$D519),$E519+SUM($G519:AE519),IF(SUM($E519,$G519:AE519)<0,$E519+SUM($G519:AE519),IF(SUM($E519,$G519:AE519)=0,0,($E519+SUM($G519:$Q519))/($D519-COUNT($G519:$Q519))))))","v":-0.15977763376547424}]
[null,null,2009,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":34.15},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C520,$G$193:$AF$193,0))","v":6.2861478352836491},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C520,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B516,Tx_Inputs!$B$491:$B$503,0),MATCH($C520+1,Tx_Inputs!$E$422:$AD$422))","v":-0.18407460718253735},{"$f":"J520","v":-0.18407460718253735},{"$f":"K520","v":-0.18407460718253735},{"$f":"-IF($D520=0,0,IF(M$275>($C520+$D520),$E520+SUM($G520:L520),SUM($E520:$L520)/($D520-3)))","v":-0.18407460718253735},{"$f":"-IF($D520=0,0,IF(N$275>($C520+$D520),$E520+SUM($G520:M520),SUM($E520:$L520)/($D520-3)))","v":-0.18407460718253735},{"$f":"-IF($D520=0,0,IF(O$275>($C520+$D520),$E520+SUM($G520:N520),SUM($E520:$L520)/($D520-3)))","v":-0.18407460718253735},{"$f":"-IF($D520=0,0,IF(P$275>($C520+$D520),$E520+SUM($G520:O520),SUM($E520:$L520)/($D520-3)))","v":-0.18407460718253735},{"$f":"-IF($D520=0,0,IF(Q$275>($C520+$D520),$E520+SUM($G520:P520),SUM($E520:$L520)/($D520-3)))","v":-0.18407460718253735},{"$f":"-IF($D520=0,0,IF(R$275>($C520+$D520),$E520+SUM($G520:Q520),IF(SUM($E520,$G520:Q520)<0,$E520+SUM($G520:Q520),IF(SUM($E520,$G520:Q520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(S$275>($C520+$D520),$E520+SUM($G520:R520),IF(SUM($E520,$G520:R520)<0,$E520+SUM($G520:R520),IF(SUM($E520,$G520:R520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(T$275>($C520+$D520),$E520+SUM($G520:S520),IF(SUM($E520,$G520:S520)<0,$E520+SUM($G520:S520),IF(SUM($E520,$G520:S520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(U$275>($C520+$D520),$E520+SUM($G520:T520),IF(SUM($E520,$G520:T520)<0,$E520+SUM($G520:T520),IF(SUM($E520,$G520:T520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(V$275>($C520+$D520),$E520+SUM($G520:U520),IF(SUM($E520,$G520:U520)<0,$E520+SUM($G520:U520),IF(SUM($E520,$G520:U520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(W$275>($C520+$D520),$E520+SUM($G520:V520),IF(SUM($E520,$G520:V520)<0,$E520+SUM($G520:V520),IF(SUM($E520,$G520:V520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(X$275>($C520+$D520),$E520+SUM($G520:W520),IF(SUM($E520,$G520:W520)<0,$E520+SUM($G520:W520),IF(SUM($E520,$G520:W520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(Y$275>($C520+$D520),$E520+SUM($G520:X520),IF(SUM($E520,$G520:X520)<0,$E520+SUM($G520:X520),IF(SUM($E520,$G520:X520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(Z$275>($C520+$D520),$E520+SUM($G520:Y520),IF(SUM($E520,$G520:Y520)<0,$E520+SUM($G520:Y520),IF(SUM($E520,$G520:Y520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(AA$275>($C520+$D520),$E520+SUM($G520:Z520),IF(SUM($E520,$G520:Z520)<0,$E520+SUM($G520:Z520),IF(SUM($E520,$G520:Z520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(AB$275>($C520+$D520),$E520+SUM($G520:AA520),IF(SUM($E520,$G520:AA520)<0,$E520+SUM($G520:AA520),IF(SUM($E520,$G520:AA520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(AC$275>($C520+$D520),$E520+SUM($G520:AB520),IF(SUM($E520,$G520:AB520)<0,$E520+SUM($G520:AB520),IF(SUM($E520,$G520:AB520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(AD$275>($C520+$D520),$E520+SUM($G520:AC520),IF(SUM($E520,$G520:AC520)<0,$E520+SUM($G520:AC520),IF(SUM($E520,$G520:AC520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(AE$275>($C520+$D520),$E520+SUM($G520:AD520),IF(SUM($E520,$G520:AD520)<0,$E520+SUM($G520:AD520),IF(SUM($E520,$G520:AD520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732},{"$f":"-IF($D520=0,0,IF(AF$275>($C520+$D520),$E520+SUM($G520:AE520),IF(SUM($E520,$G520:AE520)<0,$E520+SUM($G520:AE520),IF(SUM($E520,$G520:AE520)=0,0,($E520+SUM($G520:$Q520))/($D520-COUNT($G520:$Q520))))))","v":-0.18407460718253732}]
[null,null,2010,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":34.15},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C521,$G$193:$AF$193,0))","v":11.705486401849607},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C521,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B516,Tx_Inputs!$B$491:$B$503,0),MATCH($C521+1,Tx_Inputs!$E$422:$AD$422))","v":-0.41064931542764854},{"$f":"K521","v":-0.41064931542764854},{"$f":"-IF($D521=0,0,IF(M$275>($C521+$D521),$E521+SUM($G521:L521),SUM($E521:$L521)/($D521-2)))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(N$275>($C521+$D521),$E521+SUM($G521:M521),SUM($E521:$L521)/($D521-2)))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(O$275>($C521+$D521),$E521+SUM($G521:N521),SUM($E521:$L521)/($D521-2)))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(P$275>($C521+$D521),$E521+SUM($G521:O521),SUM($E521:$L521)/($D521-2)))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(Q$275>($C521+$D521),$E521+SUM($G521:P521),SUM($E521:$L521)/($D521-2)))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(R$275>($C521+$D521),$E521+SUM($G521:Q521),IF(SUM($E521,$G521:Q521)<0,$E521+SUM($G521:Q521),IF(SUM($E521,$G521:Q521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(S$275>($C521+$D521),$E521+SUM($G521:R521),IF(SUM($E521,$G521:R521)<0,$E521+SUM($G521:R521),IF(SUM($E521,$G521:R521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(T$275>($C521+$D521),$E521+SUM($G521:S521),IF(SUM($E521,$G521:S521)<0,$E521+SUM($G521:S521),IF(SUM($E521,$G521:S521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(U$275>($C521+$D521),$E521+SUM($G521:T521),IF(SUM($E521,$G521:T521)<0,$E521+SUM($G521:T521),IF(SUM($E521,$G521:T521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(V$275>($C521+$D521),$E521+SUM($G521:U521),IF(SUM($E521,$G521:U521)<0,$E521+SUM($G521:U521),IF(SUM($E521,$G521:U521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(W$275>($C521+$D521),$E521+SUM($G521:V521),IF(SUM($E521,$G521:V521)<0,$E521+SUM($G521:V521),IF(SUM($E521,$G521:V521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(X$275>($C521+$D521),$E521+SUM($G521:W521),IF(SUM($E521,$G521:W521)<0,$E521+SUM($G521:W521),IF(SUM($E521,$G521:W521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(Y$275>($C521+$D521),$E521+SUM($G521:X521),IF(SUM($E521,$G521:X521)<0,$E521+SUM($G521:X521),IF(SUM($E521,$G521:X521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(Z$275>($C521+$D521),$E521+SUM($G521:Y521),IF(SUM($E521,$G521:Y521)<0,$E521+SUM($G521:Y521),IF(SUM($E521,$G521:Y521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(AA$275>($C521+$D521),$E521+SUM($G521:Z521),IF(SUM($E521,$G521:Z521)<0,$E521+SUM($G521:Z521),IF(SUM($E521,$G521:Z521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(AB$275>($C521+$D521),$E521+SUM($G521:AA521),IF(SUM($E521,$G521:AA521)<0,$E521+SUM($G521:AA521),IF(SUM($E521,$G521:AA521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(AC$275>($C521+$D521),$E521+SUM($G521:AB521),IF(SUM($E521,$G521:AB521)<0,$E521+SUM($G521:AB521),IF(SUM($E521,$G521:AB521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(AD$275>($C521+$D521),$E521+SUM($G521:AC521),IF(SUM($E521,$G521:AC521)<0,$E521+SUM($G521:AC521),IF(SUM($E521,$G521:AC521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(AE$275>($C521+$D521),$E521+SUM($G521:AD521),IF(SUM($E521,$G521:AD521)<0,$E521+SUM($G521:AD521),IF(SUM($E521,$G521:AD521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294},{"$f":"-IF($D521=0,0,IF(AF$275>($C521+$D521),$E521+SUM($G521:AE521),IF(SUM($E521,$G521:AE521)<0,$E521+SUM($G521:AE521),IF(SUM($E521,$G521:AE521)=0,0,($E521+SUM($G521:$Q521))/($D521-COUNT($G521:$Q521))))))","v":-0.33854394311024294}]
[null,null,2011,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":34.15},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C522,$G$193:$AF$193,0))","v":6.6198536538636015},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C522,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B516,Tx_Inputs!$B$491:$B$503,0),MATCH($C522+1,Tx_Inputs!$E$422:$AD$422))","v":-0.50892100225879655},{"$f":"-IF($D522=0,0,IF(M$275>($C522+$D522),$E522+SUM($G522:L522),SUM($E522:$L522)/($D522-1)))","v":-0.18434185977691719},{"$f":"-IF($D522=0,0,IF(N$275>($C522+$D522),$E522+SUM($G522:M522),SUM($E522:$L522)/($D522-1)))","v":-0.18434185977691719},{"$f":"-IF($D522=0,0,IF(O$275>($C522+$D522),$E522+SUM($G522:N522),SUM($E522:$L522)/($D522-1)))","v":-0.18434185977691719},{"$f":"-IF($D522=0,0,IF(P$275>($C522+$D522),$E522+SUM($G522:O522),SUM($E522:$L522)/($D522-1)))","v":-0.18434185977691719},{"$f":"-IF($D522=0,0,IF(Q$275>($C522+$D522),$E522+SUM($G522:P522),SUM($E522:$L522)/($D522-1)))","v":-0.18434185977691719},{"$f":"-IF($D522=0,0,IF(R$275>($C522+$D522),$E522+SUM($G522:Q522),IF(SUM($E522,$G522:Q522)<0,$E522+SUM($G522:Q522),IF(SUM($E522,$G522:Q522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(S$275>($C522+$D522),$E522+SUM($G522:R522),IF(SUM($E522,$G522:R522)<0,$E522+SUM($G522:R522),IF(SUM($E522,$G522:R522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(T$275>($C522+$D522),$E522+SUM($G522:S522),IF(SUM($E522,$G522:S522)<0,$E522+SUM($G522:S522),IF(SUM($E522,$G522:S522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(U$275>($C522+$D522),$E522+SUM($G522:T522),IF(SUM($E522,$G522:T522)<0,$E522+SUM($G522:T522),IF(SUM($E522,$G522:T522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(V$275>($C522+$D522),$E522+SUM($G522:U522),IF(SUM($E522,$G522:U522)<0,$E522+SUM($G522:U522),IF(SUM($E522,$G522:U522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(W$275>($C522+$D522),$E522+SUM($G522:V522),IF(SUM($E522,$G522:V522)<0,$E522+SUM($G522:V522),IF(SUM($E522,$G522:V522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(X$275>($C522+$D522),$E522+SUM($G522:W522),IF(SUM($E522,$G522:W522)<0,$E522+SUM($G522:W522),IF(SUM($E522,$G522:W522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(Y$275>($C522+$D522),$E522+SUM($G522:X522),IF(SUM($E522,$G522:X522)<0,$E522+SUM($G522:X522),IF(SUM($E522,$G522:X522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(Z$275>($C522+$D522),$E522+SUM($G522:Y522),IF(SUM($E522,$G522:Y522)<0,$E522+SUM($G522:Y522),IF(SUM($E522,$G522:Y522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(AA$275>($C522+$D522),$E522+SUM($G522:Z522),IF(SUM($E522,$G522:Z522)<0,$E522+SUM($G522:Z522),IF(SUM($E522,$G522:Z522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(AB$275>($C522+$D522),$E522+SUM($G522:AA522),IF(SUM($E522,$G522:AA522)<0,$E522+SUM($G522:AA522),IF(SUM($E522,$G522:AA522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(AC$275>($C522+$D522),$E522+SUM($G522:AB522),IF(SUM($E522,$G522:AB522)<0,$E522+SUM($G522:AB522),IF(SUM($E522,$G522:AB522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(AD$275>($C522+$D522),$E522+SUM($G522:AC522),IF(SUM($E522,$G522:AC522)<0,$E522+SUM($G522:AC522),IF(SUM($E522,$G522:AC522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(AE$275>($C522+$D522),$E522+SUM($G522:AD522),IF(SUM($E522,$G522:AD522)<0,$E522+SUM($G522:AD522),IF(SUM($E522,$G522:AD522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722},{"$f":"-IF($D522=0,0,IF(AF$275>($C522+$D522),$E522+SUM($G522:AE522),IF(SUM($E522,$G522:AE522)<0,$E522+SUM($G522:AE522),IF(SUM($E522,$G522:AE522)=0,0,($E522+SUM($G522:$Q522))/($D522-COUNT($G522:$Q522))))))","v":-0.18434185977691722}]
[null,null,2012,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":34.15},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C523,$G$193:$AF$193,0))","v":13.871585019527894},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C523,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B516,Tx_Inputs!$B$491:$B$503,0),MATCH($C523+1,Tx_Inputs!$E$422:$AD$422))","v":-0.40619575459818141},{"$f":"M523","v":-0.40619575459818141},{"$f":"N523","v":-0.40619575459818141},{"$f":"O523","v":-0.40619575459818141},{"$f":"P523","v":-0.40619575459818141},{"$f":"-IF($D523=0,0,IF(R$275>($C523+$D523),$E523+SUM($G523:Q523),IF(SUM($E523,$G523:Q523)<0,$E523+SUM($G523:Q523),IF(SUM($E523,$G523:Q523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(S$275>($C523+$D523),$E523+SUM($G523:R523),IF(SUM($E523,$G523:R523)<0,$E523+SUM($G523:R523),IF(SUM($E523,$G523:R523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(T$275>($C523+$D523),$E523+SUM($G523:S523),IF(SUM($E523,$G523:S523)<0,$E523+SUM($G523:S523),IF(SUM($E523,$G523:S523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(U$275>($C523+$D523),$E523+SUM($G523:T523),IF(SUM($E523,$G523:T523)<0,$E523+SUM($G523:T523),IF(SUM($E523,$G523:T523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(V$275>($C523+$D523),$E523+SUM($G523:U523),IF(SUM($E523,$G523:U523)<0,$E523+SUM($G523:U523),IF(SUM($E523,$G523:U523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(W$275>($C523+$D523),$E523+SUM($G523:V523),IF(SUM($E523,$G523:V523)<0,$E523+SUM($G523:V523),IF(SUM($E523,$G523:V523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(X$275>($C523+$D523),$E523+SUM($G523:W523),IF(SUM($E523,$G523:W523)<0,$E523+SUM($G523:W523),IF(SUM($E523,$G523:W523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(Y$275>($C523+$D523),$E523+SUM($G523:X523),IF(SUM($E523,$G523:X523)<0,$E523+SUM($G523:X523),IF(SUM($E523,$G523:X523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(Z$275>($C523+$D523),$E523+SUM($G523:Y523),IF(SUM($E523,$G523:Y523)<0,$E523+SUM($G523:Y523),IF(SUM($E523,$G523:Y523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(AA$275>($C523+$D523),$E523+SUM($G523:Z523),IF(SUM($E523,$G523:Z523)<0,$E523+SUM($G523:Z523),IF(SUM($E523,$G523:Z523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(AB$275>($C523+$D523),$E523+SUM($G523:AA523),IF(SUM($E523,$G523:AA523)<0,$E523+SUM($G523:AA523),IF(SUM($E523,$G523:AA523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(AC$275>($C523+$D523),$E523+SUM($G523:AB523),IF(SUM($E523,$G523:AB523)<0,$E523+SUM($G523:AB523),IF(SUM($E523,$G523:AB523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(AD$275>($C523+$D523),$E523+SUM($G523:AC523),IF(SUM($E523,$G523:AC523)<0,$E523+SUM($G523:AC523),IF(SUM($E523,$G523:AC523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(AE$275>($C523+$D523),$E523+SUM($G523:AD523),IF(SUM($E523,$G523:AD523)<0,$E523+SUM($G523:AD523),IF(SUM($E523,$G523:AD523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136},{"$f":"-IF($D523=0,0,IF(AF$275>($C523+$D523),$E523+SUM($G523:AE523),IF(SUM($E523,$G523:AE523)<0,$E523+SUM($G523:AE523),IF(SUM($E523,$G523:AE523)=0,0,($E523+SUM($G523:$Q523))/($D523-COUNT($G523:$Q523))))))","v":-0.40619575459818136}]
[null,null,2013,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C524,$G$193:$AF$193,0))","v":6.1035758754863814},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C524,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B516,Tx_Inputs!$B$491:$B$503,0),MATCH($C524+1,Tx_Inputs!$E$422:$AD$422))","v":-1.4086077165860127},{"$f":"N524","v":-1.4086077165860127},{"$f":"O524","v":-1.4086077165860127},{"$f":"P524","v":-1.4086077165860127},{"$f":"-IF($D524=0,0,IF(R$275>($C524+$D524),$E524+SUM($G524:Q524),IF(SUM($E524,$G524:Q524)<0,$E524+SUM($G524:Q524),IF(SUM($E524,$G524:Q524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":-6.7020715591761509E-2},{"$f":"-IF($D524=0,0,IF(S$275>($C524+$D524),$E524+SUM($G524:R524),IF(SUM($E524,$G524:R524)<0,$E524+SUM($G524:R524),IF(SUM($E524,$G524:R524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":-6.7020715591761509E-2},{"$f":"-IF($D524=0,0,IF(T$275>($C524+$D524),$E524+SUM($G524:S524),IF(SUM($E524,$G524:S524)<0,$E524+SUM($G524:S524),IF(SUM($E524,$G524:S524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":-6.7020715591761509E-2},{"$f":"-IF($D524=0,0,IF(U$275>($C524+$D524),$E524+SUM($G524:T524),IF(SUM($E524,$G524:T524)<0,$E524+SUM($G524:T524),IF(SUM($E524,$G524:T524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":-6.7020715591761509E-2},{"$f":"-IF($D524=0,0,IF(V$275>($C524+$D524),$E524+SUM($G524:U524),IF(SUM($E524,$G524:U524)<0,$E524+SUM($G524:U524),IF(SUM($E524,$G524:U524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":-6.7020715591761509E-2},{"$f":"-IF($D524=0,0,IF(W$275>($C524+$D524),$E524+SUM($G524:V524),IF(SUM($E524,$G524:V524)<0,$E524+SUM($G524:V524),IF(SUM($E524,$G524:V524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":-6.7020715591761509E-2},{"$f":"-IF($D524=0,0,IF(X$275>($C524+$D524),$E524+SUM($G524:W524),IF(SUM($E524,$G524:W524)<0,$E524+SUM($G524:W524),IF(SUM($E524,$G524:W524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":-6.7020715591761509E-2},{"$f":"-IF($D524=0,0,IF(Y$275>($C524+$D524),$E524+SUM($G524:X524),IF(SUM($E524,$G524:X524)<0,$E524+SUM($G524:X524),IF(SUM($E524,$G524:X524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":-1.7763568394002505E-15},{"$f":"-IF($D524=0,0,IF(Z$275>($C524+$D524),$E524+SUM($G524:Y524),IF(SUM($E524,$G524:Y524)<0,$E524+SUM($G524:Y524),IF(SUM($E524,$G524:Y524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AA$275>($C524+$D524),$E524+SUM($G524:Z524),IF(SUM($E524,$G524:Z524)<0,$E524+SUM($G524:Z524),IF(SUM($E524,$G524:Z524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AB$275>($C524+$D524),$E524+SUM($G524:AA524),IF(SUM($E524,$G524:AA524)<0,$E524+SUM($G524:AA524),IF(SUM($E524,$G524:AA524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AC$275>($C524+$D524),$E524+SUM($G524:AB524),IF(SUM($E524,$G524:AB524)<0,$E524+SUM($G524:AB524),IF(SUM($E524,$G524:AB524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AD$275>($C524+$D524),$E524+SUM($G524:AC524),IF(SUM($E524,$G524:AC524)<0,$E524+SUM($G524:AC524),IF(SUM($E524,$G524:AC524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AE$275>($C524+$D524),$E524+SUM($G524:AD524),IF(SUM($E524,$G524:AD524)<0,$E524+SUM($G524:AD524),IF(SUM($E524,$G524:AD524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0},{"$f":"-IF($D524=0,0,IF(AF$275>($C524+$D524),$E524+SUM($G524:AE524),IF(SUM($E524,$G524:AE524)<0,$E524+SUM($G524:AE524),IF(SUM($E524,$G524:AE524)=0,0,($E524+SUM($G524:$Q524))/($D524-COUNT($G524:$Q524))))))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C525,$G$193:$AF$193,0))","v":10.978011331444758},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C525,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B516,Tx_Inputs!$B$491:$B$503,0),MATCH($C525+1,Tx_Inputs!$E$422:$AD$422))","v":-1.1970016917928461},{"$f":"O525","v":-1.1970016917928461},{"$f":"P525","v":-1.1970016917928461},{"$f":"-IF($D525=0,0,IF(R$275>($C525+$D525),$E525+SUM($G525:Q525),IF(SUM($E525,$G525:Q525)<0,$E525+SUM($G525:Q525),IF(SUM($E525,$G525:Q525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":-0.92337578200827752},{"$f":"-IF($D525=0,0,IF(S$275>($C525+$D525),$E525+SUM($G525:R525),IF(SUM($E525,$G525:R525)<0,$E525+SUM($G525:R525),IF(SUM($E525,$G525:R525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":-0.92337578200827752},{"$f":"-IF($D525=0,0,IF(T$275>($C525+$D525),$E525+SUM($G525:S525),IF(SUM($E525,$G525:S525)<0,$E525+SUM($G525:S525),IF(SUM($E525,$G525:S525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":-0.92337578200827752},{"$f":"-IF($D525=0,0,IF(U$275>($C525+$D525),$E525+SUM($G525:T525),IF(SUM($E525,$G525:T525)<0,$E525+SUM($G525:T525),IF(SUM($E525,$G525:T525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":-0.92337578200827752},{"$f":"-IF($D525=0,0,IF(V$275>($C525+$D525),$E525+SUM($G525:U525),IF(SUM($E525,$G525:U525)<0,$E525+SUM($G525:U525),IF(SUM($E525,$G525:U525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":-0.92337578200827752},{"$f":"-IF($D525=0,0,IF(W$275>($C525+$D525),$E525+SUM($G525:V525),IF(SUM($E525,$G525:V525)<0,$E525+SUM($G525:V525),IF(SUM($E525,$G525:V525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":-0.92337578200827752},{"$f":"-IF($D525=0,0,IF(X$275>($C525+$D525),$E525+SUM($G525:W525),IF(SUM($E525,$G525:W525)<0,$E525+SUM($G525:W525),IF(SUM($E525,$G525:W525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":-0.92337578200827752},{"$f":"-IF($D525=0,0,IF(Y$275>($C525+$D525),$E525+SUM($G525:X525),IF(SUM($E525,$G525:X525)<0,$E525+SUM($G525:X525),IF(SUM($E525,$G525:X525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":-0.92337578200827752},{"$f":"-IF($D525=0,0,IF(Z$275>($C525+$D525),$E525+SUM($G525:Y525),IF(SUM($E525,$G525:Y525)<0,$E525+SUM($G525:Y525),IF(SUM($E525,$G525:Y525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":-1.7763568394002505E-15},{"$f":"-IF($D525=0,0,IF(AA$275>($C525+$D525),$E525+SUM($G525:Z525),IF(SUM($E525,$G525:Z525)<0,$E525+SUM($G525:Z525),IF(SUM($E525,$G525:Z525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AB$275>($C525+$D525),$E525+SUM($G525:AA525),IF(SUM($E525,$G525:AA525)<0,$E525+SUM($G525:AA525),IF(SUM($E525,$G525:AA525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AC$275>($C525+$D525),$E525+SUM($G525:AB525),IF(SUM($E525,$G525:AB525)<0,$E525+SUM($G525:AB525),IF(SUM($E525,$G525:AB525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AD$275>($C525+$D525),$E525+SUM($G525:AC525),IF(SUM($E525,$G525:AC525)<0,$E525+SUM($G525:AC525),IF(SUM($E525,$G525:AC525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AE$275>($C525+$D525),$E525+SUM($G525:AD525),IF(SUM($E525,$G525:AD525)<0,$E525+SUM($G525:AD525),IF(SUM($E525,$G525:AD525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0},{"$f":"-IF($D525=0,0,IF(AF$275>($C525+$D525),$E525+SUM($G525:AE525),IF(SUM($E525,$G525:AE525)<0,$E525+SUM($G525:AE525),IF(SUM($E525,$G525:AE525)=0,0,($E525+SUM($G525:$Q525))/($D525-COUNT($G525:$Q525))))))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C526,$G$193:$AF$193,0))","v":13.102760930232556},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C526,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B516,Tx_Inputs!$B$491:$B$503,0),MATCH($C526+1,Tx_Inputs!$E$422:$AD$422))","v":-1.3095029865501409},{"$f":"P526","v":-1.3095029865501409},{"$f":"-IF($D526=0,0,IF(R$275>($C526+$D526),$E526+SUM($G526:Q526),IF(SUM($E526,$G526:Q526)<0,$E526+SUM($G526:Q526),IF(SUM($E526,$G526:Q526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":-1.1648616619035859},{"$f":"-IF($D526=0,0,IF(S$275>($C526+$D526),$E526+SUM($G526:R526),IF(SUM($E526,$G526:R526)<0,$E526+SUM($G526:R526),IF(SUM($E526,$G526:R526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":-1.1648616619035859},{"$f":"-IF($D526=0,0,IF(T$275>($C526+$D526),$E526+SUM($G526:S526),IF(SUM($E526,$G526:S526)<0,$E526+SUM($G526:S526),IF(SUM($E526,$G526:S526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":-1.1648616619035859},{"$f":"-IF($D526=0,0,IF(U$275>($C526+$D526),$E526+SUM($G526:T526),IF(SUM($E526,$G526:T526)<0,$E526+SUM($G526:T526),IF(SUM($E526,$G526:T526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":-1.1648616619035859},{"$f":"-IF($D526=0,0,IF(V$275>($C526+$D526),$E526+SUM($G526:U526),IF(SUM($E526,$G526:U526)<0,$E526+SUM($G526:U526),IF(SUM($E526,$G526:U526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":-1.1648616619035859},{"$f":"-IF($D526=0,0,IF(W$275>($C526+$D526),$E526+SUM($G526:V526),IF(SUM($E526,$G526:V526)<0,$E526+SUM($G526:V526),IF(SUM($E526,$G526:V526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":-1.1648616619035859},{"$f":"-IF($D526=0,0,IF(X$275>($C526+$D526),$E526+SUM($G526:W526),IF(SUM($E526,$G526:W526)<0,$E526+SUM($G526:W526),IF(SUM($E526,$G526:W526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":-1.1648616619035859},{"$f":"-IF($D526=0,0,IF(Y$275>($C526+$D526),$E526+SUM($G526:X526),IF(SUM($E526,$G526:X526)<0,$E526+SUM($G526:X526),IF(SUM($E526,$G526:X526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":-1.1648616619035859},{"$f":"-IF($D526=0,0,IF(Z$275>($C526+$D526),$E526+SUM($G526:Y526),IF(SUM($E526,$G526:Y526)<0,$E526+SUM($G526:Y526),IF(SUM($E526,$G526:Y526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":-1.1648616619035859},{"$f":"-IF($D526=0,0,IF(AA$275>($C526+$D526),$E526+SUM($G526:Z526),IF(SUM($E526,$G526:Z526)<0,$E526+SUM($G526:Z526),IF(SUM($E526,$G526:Z526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":1.7763568394002505E-15},{"$f":"-IF($D526=0,0,IF(AB$275>($C526+$D526),$E526+SUM($G526:AA526),IF(SUM($E526,$G526:AA526)<0,$E526+SUM($G526:AA526),IF(SUM($E526,$G526:AA526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(AC$275>($C526+$D526),$E526+SUM($G526:AB526),IF(SUM($E526,$G526:AB526)<0,$E526+SUM($G526:AB526),IF(SUM($E526,$G526:AB526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(AD$275>($C526+$D526),$E526+SUM($G526:AC526),IF(SUM($E526,$G526:AC526)<0,$E526+SUM($G526:AC526),IF(SUM($E526,$G526:AC526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(AE$275>($C526+$D526),$E526+SUM($G526:AD526),IF(SUM($E526,$G526:AD526)<0,$E526+SUM($G526:AD526),IF(SUM($E526,$G526:AD526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0},{"$f":"-IF($D526=0,0,IF(AF$275>($C526+$D526),$E526+SUM($G526:AE526),IF(SUM($E526,$G526:AE526)<0,$E526+SUM($G526:AE526),IF(SUM($E526,$G526:AE526)=0,0,($E526+SUM($G526:$Q526))/($D526-COUNT($G526:$Q526))))))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C527,$G$193:$AF$193,0))","v":16.780325966850828},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C527,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B516,Tx_Inputs!$B$491:$B$503,0),MATCH($C527+1,Tx_Inputs!$E$422:$AD$422))","v":-1.8749771260213468},{"$f":"-IF($D527=0,0,IF(R$275>($C527+$D527),$E527+SUM($G527:Q527),IF(SUM($E527,$G527:Q527)<0,$E527+SUM($G527:Q527),IF(SUM($E527,$G527:Q527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-1.490534884082948},{"$f":"-IF($D527=0,0,IF(S$275>($C527+$D527),$E527+SUM($G527:R527),IF(SUM($E527,$G527:R527)<0,$E527+SUM($G527:R527),IF(SUM($E527,$G527:R527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-1.490534884082948},{"$f":"-IF($D527=0,0,IF(T$275>($C527+$D527),$E527+SUM($G527:S527),IF(SUM($E527,$G527:S527)<0,$E527+SUM($G527:S527),IF(SUM($E527,$G527:S527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-1.490534884082948},{"$f":"-IF($D527=0,0,IF(U$275>($C527+$D527),$E527+SUM($G527:T527),IF(SUM($E527,$G527:T527)<0,$E527+SUM($G527:T527),IF(SUM($E527,$G527:T527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-1.490534884082948},{"$f":"-IF($D527=0,0,IF(V$275>($C527+$D527),$E527+SUM($G527:U527),IF(SUM($E527,$G527:U527)<0,$E527+SUM($G527:U527),IF(SUM($E527,$G527:U527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-1.490534884082948},{"$f":"-IF($D527=0,0,IF(W$275>($C527+$D527),$E527+SUM($G527:V527),IF(SUM($E527,$G527:V527)<0,$E527+SUM($G527:V527),IF(SUM($E527,$G527:V527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-1.490534884082948},{"$f":"-IF($D527=0,0,IF(X$275>($C527+$D527),$E527+SUM($G527:W527),IF(SUM($E527,$G527:W527)<0,$E527+SUM($G527:W527),IF(SUM($E527,$G527:W527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-1.490534884082948},{"$f":"-IF($D527=0,0,IF(Y$275>($C527+$D527),$E527+SUM($G527:X527),IF(SUM($E527,$G527:X527)<0,$E527+SUM($G527:X527),IF(SUM($E527,$G527:X527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-1.490534884082948},{"$f":"-IF($D527=0,0,IF(Z$275>($C527+$D527),$E527+SUM($G527:Y527),IF(SUM($E527,$G527:Y527)<0,$E527+SUM($G527:Y527),IF(SUM($E527,$G527:Y527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-1.490534884082948},{"$f":"-IF($D527=0,0,IF(AA$275>($C527+$D527),$E527+SUM($G527:Z527),IF(SUM($E527,$G527:Z527)<0,$E527+SUM($G527:Z527),IF(SUM($E527,$G527:Z527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-1.490534884082948},{"$f":"-IF($D527=0,0,IF(AB$275>($C527+$D527),$E527+SUM($G527:AA527),IF(SUM($E527,$G527:AA527)<0,$E527+SUM($G527:AA527),IF(SUM($E527,$G527:AA527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":-3.5527136788005009E-15},{"$f":"-IF($D527=0,0,IF(AC$275>($C527+$D527),$E527+SUM($G527:AB527),IF(SUM($E527,$G527:AB527)<0,$E527+SUM($G527:AB527),IF(SUM($E527,$G527:AB527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(AD$275>($C527+$D527),$E527+SUM($G527:AC527),IF(SUM($E527,$G527:AC527)<0,$E527+SUM($G527:AC527),IF(SUM($E527,$G527:AC527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(AE$275>($C527+$D527),$E527+SUM($G527:AD527),IF(SUM($E527,$G527:AD527)<0,$E527+SUM($G527:AD527),IF(SUM($E527,$G527:AD527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0},{"$f":"-IF($D527=0,0,IF(AF$275>($C527+$D527),$E527+SUM($G527:AE527),IF(SUM($E527,$G527:AE527)<0,$E527+SUM($G527:AE527),IF(SUM($E527,$G527:AE527)=0,0,($E527+SUM($G527:$Q527))/($D527-COUNT($G527:$Q527))))))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C528,$G$193:$AF$193,0))","v":11.509},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C528,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D528=0,0,IF(R$275>($C528+$D528),$E528+SUM($G528:Q528),IF(SUM($E528,$G528:Q528)<0,$E528+SUM($G528:Q528),IF(SUM($E528,$G528:Q528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(S$275>($C528+$D528),$E528+SUM($G528:R528),IF(SUM($E528,$G528:R528)<0,$E528+SUM($G528:R528),IF(SUM($E528,$G528:R528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(T$275>($C528+$D528),$E528+SUM($G528:S528),IF(SUM($E528,$G528:S528)<0,$E528+SUM($G528:S528),IF(SUM($E528,$G528:S528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(U$275>($C528+$D528),$E528+SUM($G528:T528),IF(SUM($E528,$G528:T528)<0,$E528+SUM($G528:T528),IF(SUM($E528,$G528:T528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(V$275>($C528+$D528),$E528+SUM($G528:U528),IF(SUM($E528,$G528:U528)<0,$E528+SUM($G528:U528),IF(SUM($E528,$G528:U528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(W$275>($C528+$D528),$E528+SUM($G528:V528),IF(SUM($E528,$G528:V528)<0,$E528+SUM($G528:V528),IF(SUM($E528,$G528:V528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(X$275>($C528+$D528),$E528+SUM($G528:W528),IF(SUM($E528,$G528:W528)<0,$E528+SUM($G528:W528),IF(SUM($E528,$G528:W528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(Y$275>($C528+$D528),$E528+SUM($G528:X528),IF(SUM($E528,$G528:X528)<0,$E528+SUM($G528:X528),IF(SUM($E528,$G528:X528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(Z$275>($C528+$D528),$E528+SUM($G528:Y528),IF(SUM($E528,$G528:Y528)<0,$E528+SUM($G528:Y528),IF(SUM($E528,$G528:Y528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(AA$275>($C528+$D528),$E528+SUM($G528:Z528),IF(SUM($E528,$G528:Z528)<0,$E528+SUM($G528:Z528),IF(SUM($E528,$G528:Z528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(AB$275>($C528+$D528),$E528+SUM($G528:AA528),IF(SUM($E528,$G528:AA528)<0,$E528+SUM($G528:AA528),IF(SUM($E528,$G528:AA528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":-1.0462727272727272},{"$f":"-IF($D528=0,0,IF(AC$275>($C528+$D528),$E528+SUM($G528:AB528),IF(SUM($E528,$G528:AB528)<0,$E528+SUM($G528:AB528),IF(SUM($E528,$G528:AB528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(AD$275>($C528+$D528),$E528+SUM($G528:AC528),IF(SUM($E528,$G528:AC528)<0,$E528+SUM($G528:AC528),IF(SUM($E528,$G528:AC528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(AE$275>($C528+$D528),$E528+SUM($G528:AD528),IF(SUM($E528,$G528:AD528)<0,$E528+SUM($G528:AD528),IF(SUM($E528,$G528:AD528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0},{"$f":"-IF($D528=0,0,IF(AF$275>($C528+$D528),$E528+SUM($G528:AE528),IF(SUM($E528,$G528:AE528)<0,$E528+SUM($G528:AE528),IF(SUM($E528,$G528:AE528)=0,0,($E528+SUM($G528:$Q528))/($D528-COUNT($G528:$Q528))))))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C529,$G$193:$AF$193,0))","v":9.1698839539711354},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C529,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D529=0,0,IF(S$275>($C529+$D529),$E529+SUM($G529:R529),IF(SUM($E529,$G529:R529)<0,$E529+SUM($G529:R529),IF(SUM($E529,$G529:R529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(T$275>($C529+$D529),$E529+SUM($G529:S529),IF(SUM($E529,$G529:S529)<0,$E529+SUM($G529:S529),IF(SUM($E529,$G529:S529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(U$275>($C529+$D529),$E529+SUM($G529:T529),IF(SUM($E529,$G529:T529)<0,$E529+SUM($G529:T529),IF(SUM($E529,$G529:T529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(V$275>($C529+$D529),$E529+SUM($G529:U529),IF(SUM($E529,$G529:U529)<0,$E529+SUM($G529:U529),IF(SUM($E529,$G529:U529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(W$275>($C529+$D529),$E529+SUM($G529:V529),IF(SUM($E529,$G529:V529)<0,$E529+SUM($G529:V529),IF(SUM($E529,$G529:V529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(X$275>($C529+$D529),$E529+SUM($G529:W529),IF(SUM($E529,$G529:W529)<0,$E529+SUM($G529:W529),IF(SUM($E529,$G529:W529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(Y$275>($C529+$D529),$E529+SUM($G529:X529),IF(SUM($E529,$G529:X529)<0,$E529+SUM($G529:X529),IF(SUM($E529,$G529:X529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(Z$275>($C529+$D529),$E529+SUM($G529:Y529),IF(SUM($E529,$G529:Y529)<0,$E529+SUM($G529:Y529),IF(SUM($E529,$G529:Y529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(AA$275>($C529+$D529),$E529+SUM($G529:Z529),IF(SUM($E529,$G529:Z529)<0,$E529+SUM($G529:Z529),IF(SUM($E529,$G529:Z529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(AB$275>($C529+$D529),$E529+SUM($G529:AA529),IF(SUM($E529,$G529:AA529)<0,$E529+SUM($G529:AA529),IF(SUM($E529,$G529:AA529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(AC$275>($C529+$D529),$E529+SUM($G529:AB529),IF(SUM($E529,$G529:AB529)<0,$E529+SUM($G529:AB529),IF(SUM($E529,$G529:AB529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":-0.8336258139973759},{"$f":"-IF($D529=0,0,IF(AD$275>($C529+$D529),$E529+SUM($G529:AC529),IF(SUM($E529,$G529:AC529)<0,$E529+SUM($G529:AC529),IF(SUM($E529,$G529:AC529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(AE$275>($C529+$D529),$E529+SUM($G529:AD529),IF(SUM($E529,$G529:AD529)<0,$E529+SUM($G529:AD529),IF(SUM($E529,$G529:AD529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0},{"$f":"-IF($D529=0,0,IF(AF$275>($C529+$D529),$E529+SUM($G529:AE529),IF(SUM($E529,$G529:AE529)<0,$E529+SUM($G529:AE529),IF(SUM($E529,$G529:AE529)=0,0,($E529+SUM($G529:$Q529))/($D529-COUNT($G529:$Q529))))))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C530,$G$193:$AF$193,0))","v":15.456321530315797},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C530,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D530=0,0,IF(T$275>($C530+$D530),$E530+SUM($G530:S530),IF(SUM($E530,$G530:S530)<0,$E530+SUM($G530:S530),IF(SUM($E530,$G530:S530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(U$275>($C530+$D530),$E530+SUM($G530:T530),IF(SUM($E530,$G530:T530)<0,$E530+SUM($G530:T530),IF(SUM($E530,$G530:T530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(V$275>($C530+$D530),$E530+SUM($G530:U530),IF(SUM($E530,$G530:U530)<0,$E530+SUM($G530:U530),IF(SUM($E530,$G530:U530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(W$275>($C530+$D530),$E530+SUM($G530:V530),IF(SUM($E530,$G530:V530)<0,$E530+SUM($G530:V530),IF(SUM($E530,$G530:V530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(X$275>($C530+$D530),$E530+SUM($G530:W530),IF(SUM($E530,$G530:W530)<0,$E530+SUM($G530:W530),IF(SUM($E530,$G530:W530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(Y$275>($C530+$D530),$E530+SUM($G530:X530),IF(SUM($E530,$G530:X530)<0,$E530+SUM($G530:X530),IF(SUM($E530,$G530:X530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(Z$275>($C530+$D530),$E530+SUM($G530:Y530),IF(SUM($E530,$G530:Y530)<0,$E530+SUM($G530:Y530),IF(SUM($E530,$G530:Y530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(AA$275>($C530+$D530),$E530+SUM($G530:Z530),IF(SUM($E530,$G530:Z530)<0,$E530+SUM($G530:Z530),IF(SUM($E530,$G530:Z530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(AB$275>($C530+$D530),$E530+SUM($G530:AA530),IF(SUM($E530,$G530:AA530)<0,$E530+SUM($G530:AA530),IF(SUM($E530,$G530:AA530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(AC$275>($C530+$D530),$E530+SUM($G530:AB530),IF(SUM($E530,$G530:AB530)<0,$E530+SUM($G530:AB530),IF(SUM($E530,$G530:AB530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(AD$275>($C530+$D530),$E530+SUM($G530:AC530),IF(SUM($E530,$G530:AC530)<0,$E530+SUM($G530:AC530),IF(SUM($E530,$G530:AC530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-1.405120139119618},{"$f":"-IF($D530=0,0,IF(AE$275>($C530+$D530),$E530+SUM($G530:AD530),IF(SUM($E530,$G530:AD530)<0,$E530+SUM($G530:AD530),IF(SUM($E530,$G530:AD530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":-3.5527136788005009E-15},{"$f":"-IF($D530=0,0,IF(AF$275>($C530+$D530),$E530+SUM($G530:AE530),IF(SUM($E530,$G530:AE530)<0,$E530+SUM($G530:AE530),IF(SUM($E530,$G530:AE530)=0,0,($E530+SUM($G530:$Q530))/($D530-COUNT($G530:$Q530))))))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C531,$G$193:$AF$193,0))","v":17.858091829862961},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C531,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D531=0,0,IF(U$275>($C531+$D531),$E531+SUM($G531:T531),IF(SUM($E531,$G531:T531)<0,$E531+SUM($G531:T531),IF(SUM($E531,$G531:T531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(V$275>($C531+$D531),$E531+SUM($G531:U531),IF(SUM($E531,$G531:U531)<0,$E531+SUM($G531:U531),IF(SUM($E531,$G531:U531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(W$275>($C531+$D531),$E531+SUM($G531:V531),IF(SUM($E531,$G531:V531)<0,$E531+SUM($G531:V531),IF(SUM($E531,$G531:V531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(X$275>($C531+$D531),$E531+SUM($G531:W531),IF(SUM($E531,$G531:W531)<0,$E531+SUM($G531:W531),IF(SUM($E531,$G531:W531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(Y$275>($C531+$D531),$E531+SUM($G531:X531),IF(SUM($E531,$G531:X531)<0,$E531+SUM($G531:X531),IF(SUM($E531,$G531:X531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(Z$275>($C531+$D531),$E531+SUM($G531:Y531),IF(SUM($E531,$G531:Y531)<0,$E531+SUM($G531:Y531),IF(SUM($E531,$G531:Y531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(AA$275>($C531+$D531),$E531+SUM($G531:Z531),IF(SUM($E531,$G531:Z531)<0,$E531+SUM($G531:Z531),IF(SUM($E531,$G531:Z531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(AB$275>($C531+$D531),$E531+SUM($G531:AA531),IF(SUM($E531,$G531:AA531)<0,$E531+SUM($G531:AA531),IF(SUM($E531,$G531:AA531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(AC$275>($C531+$D531),$E531+SUM($G531:AB531),IF(SUM($E531,$G531:AB531)<0,$E531+SUM($G531:AB531),IF(SUM($E531,$G531:AB531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(AD$275>($C531+$D531),$E531+SUM($G531:AC531),IF(SUM($E531,$G531:AC531)<0,$E531+SUM($G531:AC531),IF(SUM($E531,$G531:AC531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(AE$275>($C531+$D531),$E531+SUM($G531:AD531),IF(SUM($E531,$G531:AD531)<0,$E531+SUM($G531:AD531),IF(SUM($E531,$G531:AD531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":-1.6234628936239055},{"$f":"-IF($D531=0,0,IF(AF$275>($C531+$D531),$E531+SUM($G531:AE531),IF(SUM($E531,$G531:AE531)<0,$E531+SUM($G531:AE531),IF(SUM($E531,$G531:AE531)=0,0,($E531+SUM($G531:$Q531))/($D531-COUNT($G531:$Q531))))))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C532,$G$193:$AF$193,0))","v":16.484457347013368},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C532,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D532=0,0,IF(V$275>($C532+$D532),$E532+SUM($G532:U532),IF(SUM($E532,$G532:U532)<0,$E532+SUM($G532:U532),IF(SUM($E532,$G532:U532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698},{"$f":"-IF($D532=0,0,IF(W$275>($C532+$D532),$E532+SUM($G532:V532),IF(SUM($E532,$G532:V532)<0,$E532+SUM($G532:V532),IF(SUM($E532,$G532:V532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698},{"$f":"-IF($D532=0,0,IF(X$275>($C532+$D532),$E532+SUM($G532:W532),IF(SUM($E532,$G532:W532)<0,$E532+SUM($G532:W532),IF(SUM($E532,$G532:W532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698},{"$f":"-IF($D532=0,0,IF(Y$275>($C532+$D532),$E532+SUM($G532:X532),IF(SUM($E532,$G532:X532)<0,$E532+SUM($G532:X532),IF(SUM($E532,$G532:X532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698},{"$f":"-IF($D532=0,0,IF(Z$275>($C532+$D532),$E532+SUM($G532:Y532),IF(SUM($E532,$G532:Y532)<0,$E532+SUM($G532:Y532),IF(SUM($E532,$G532:Y532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698},{"$f":"-IF($D532=0,0,IF(AA$275>($C532+$D532),$E532+SUM($G532:Z532),IF(SUM($E532,$G532:Z532)<0,$E532+SUM($G532:Z532),IF(SUM($E532,$G532:Z532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698},{"$f":"-IF($D532=0,0,IF(AB$275>($C532+$D532),$E532+SUM($G532:AA532),IF(SUM($E532,$G532:AA532)<0,$E532+SUM($G532:AA532),IF(SUM($E532,$G532:AA532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698},{"$f":"-IF($D532=0,0,IF(AC$275>($C532+$D532),$E532+SUM($G532:AB532),IF(SUM($E532,$G532:AB532)<0,$E532+SUM($G532:AB532),IF(SUM($E532,$G532:AB532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698},{"$f":"-IF($D532=0,0,IF(AD$275>($C532+$D532),$E532+SUM($G532:AC532),IF(SUM($E532,$G532:AC532)<0,$E532+SUM($G532:AC532),IF(SUM($E532,$G532:AC532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698},{"$f":"-IF($D532=0,0,IF(AE$275>($C532+$D532),$E532+SUM($G532:AD532),IF(SUM($E532,$G532:AD532)<0,$E532+SUM($G532:AD532),IF(SUM($E532,$G532:AD532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698},{"$f":"-IF($D532=0,0,IF(AF$275>($C532+$D532),$E532+SUM($G532:AE532),IF(SUM($E532,$G532:AE532)<0,$E532+SUM($G532:AE532),IF(SUM($E532,$G532:AE532)=0,0,($E532+SUM($G532:$Q532))/($D532-COUNT($G532:$Q532))))))","v":-1.4985870315466698}]
[null,null,2022,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C533,$G$193:$AF$193,0))","v":12.72758768254608},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C533,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D533=0,0,IF(W$275>($C533+$D533),$E533+SUM($G533:V533),IF(SUM($E533,$G533:V533)<0,$E533+SUM($G533:V533),IF(SUM($E533,$G533:V533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":-1.1570534256860072},{"$f":"-IF($D533=0,0,IF(X$275>($C533+$D533),$E533+SUM($G533:W533),IF(SUM($E533,$G533:W533)<0,$E533+SUM($G533:W533),IF(SUM($E533,$G533:W533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":-1.1570534256860072},{"$f":"-IF($D533=0,0,IF(Y$275>($C533+$D533),$E533+SUM($G533:X533),IF(SUM($E533,$G533:X533)<0,$E533+SUM($G533:X533),IF(SUM($E533,$G533:X533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":-1.1570534256860072},{"$f":"-IF($D533=0,0,IF(Z$275>($C533+$D533),$E533+SUM($G533:Y533),IF(SUM($E533,$G533:Y533)<0,$E533+SUM($G533:Y533),IF(SUM($E533,$G533:Y533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":-1.1570534256860072},{"$f":"-IF($D533=0,0,IF(AA$275>($C533+$D533),$E533+SUM($G533:Z533),IF(SUM($E533,$G533:Z533)<0,$E533+SUM($G533:Z533),IF(SUM($E533,$G533:Z533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":-1.1570534256860072},{"$f":"-IF($D533=0,0,IF(AB$275>($C533+$D533),$E533+SUM($G533:AA533),IF(SUM($E533,$G533:AA533)<0,$E533+SUM($G533:AA533),IF(SUM($E533,$G533:AA533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":-1.1570534256860072},{"$f":"-IF($D533=0,0,IF(AC$275>($C533+$D533),$E533+SUM($G533:AB533),IF(SUM($E533,$G533:AB533)<0,$E533+SUM($G533:AB533),IF(SUM($E533,$G533:AB533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":-1.1570534256860072},{"$f":"-IF($D533=0,0,IF(AD$275>($C533+$D533),$E533+SUM($G533:AC533),IF(SUM($E533,$G533:AC533)<0,$E533+SUM($G533:AC533),IF(SUM($E533,$G533:AC533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":-1.1570534256860072},{"$f":"-IF($D533=0,0,IF(AE$275>($C533+$D533),$E533+SUM($G533:AD533),IF(SUM($E533,$G533:AD533)<0,$E533+SUM($G533:AD533),IF(SUM($E533,$G533:AD533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":-1.1570534256860072},{"$f":"-IF($D533=0,0,IF(AF$275>($C533+$D533),$E533+SUM($G533:AE533),IF(SUM($E533,$G533:AE533)<0,$E533+SUM($G533:AE533),IF(SUM($E533,$G533:AE533)=0,0,($E533+SUM($G533:$Q533))/($D533-COUNT($G533:$Q533))))))","v":-1.1570534256860072}]
[null,null,2023,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C534,$G$193:$AF$193,0))","v":21.241692876607377},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C534,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D534=0,0,IF(X$275>($C534+$D534),$E534+SUM($G534:W534),IF(SUM($E534,$G534:W534)<0,$E534+SUM($G534:W534),IF(SUM($E534,$G534:W534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":-1.9310629887824888},{"$f":"-IF($D534=0,0,IF(Y$275>($C534+$D534),$E534+SUM($G534:X534),IF(SUM($E534,$G534:X534)<0,$E534+SUM($G534:X534),IF(SUM($E534,$G534:X534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":-1.9310629887824888},{"$f":"-IF($D534=0,0,IF(Z$275>($C534+$D534),$E534+SUM($G534:Y534),IF(SUM($E534,$G534:Y534)<0,$E534+SUM($G534:Y534),IF(SUM($E534,$G534:Y534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":-1.9310629887824888},{"$f":"-IF($D534=0,0,IF(AA$275>($C534+$D534),$E534+SUM($G534:Z534),IF(SUM($E534,$G534:Z534)<0,$E534+SUM($G534:Z534),IF(SUM($E534,$G534:Z534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":-1.9310629887824888},{"$f":"-IF($D534=0,0,IF(AB$275>($C534+$D534),$E534+SUM($G534:AA534),IF(SUM($E534,$G534:AA534)<0,$E534+SUM($G534:AA534),IF(SUM($E534,$G534:AA534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":-1.9310629887824888},{"$f":"-IF($D534=0,0,IF(AC$275>($C534+$D534),$E534+SUM($G534:AB534),IF(SUM($E534,$G534:AB534)<0,$E534+SUM($G534:AB534),IF(SUM($E534,$G534:AB534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":-1.9310629887824888},{"$f":"-IF($D534=0,0,IF(AD$275>($C534+$D534),$E534+SUM($G534:AC534),IF(SUM($E534,$G534:AC534)<0,$E534+SUM($G534:AC534),IF(SUM($E534,$G534:AC534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":-1.9310629887824888},{"$f":"-IF($D534=0,0,IF(AE$275>($C534+$D534),$E534+SUM($G534:AD534),IF(SUM($E534,$G534:AD534)<0,$E534+SUM($G534:AD534),IF(SUM($E534,$G534:AD534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":-1.9310629887824888},{"$f":"-IF($D534=0,0,IF(AF$275>($C534+$D534),$E534+SUM($G534:AE534),IF(SUM($E534,$G534:AE534)<0,$E534+SUM($G534:AE534),IF(SUM($E534,$G534:AE534)=0,0,($E534+SUM($G534:$Q534))/($D534-COUNT($G534:$Q534))))))","v":-1.9310629887824888}]
[null,null,2024,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C535,$G$193:$AF$193,0))","v":24.476130279724252},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C535,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D535=0,0,IF(Y$275>($C535+$D535),$E535+SUM($G535:X535),IF(SUM($E535,$G535:X535)<0,$E535+SUM($G535:X535),IF(SUM($E535,$G535:X535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":-2.2251027527022047},{"$f":"-IF($D535=0,0,IF(Z$275>($C535+$D535),$E535+SUM($G535:Y535),IF(SUM($E535,$G535:Y535)<0,$E535+SUM($G535:Y535),IF(SUM($E535,$G535:Y535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":-2.2251027527022047},{"$f":"-IF($D535=0,0,IF(AA$275>($C535+$D535),$E535+SUM($G535:Z535),IF(SUM($E535,$G535:Z535)<0,$E535+SUM($G535:Z535),IF(SUM($E535,$G535:Z535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":-2.2251027527022047},{"$f":"-IF($D535=0,0,IF(AB$275>($C535+$D535),$E535+SUM($G535:AA535),IF(SUM($E535,$G535:AA535)<0,$E535+SUM($G535:AA535),IF(SUM($E535,$G535:AA535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":-2.2251027527022047},{"$f":"-IF($D535=0,0,IF(AC$275>($C535+$D535),$E535+SUM($G535:AB535),IF(SUM($E535,$G535:AB535)<0,$E535+SUM($G535:AB535),IF(SUM($E535,$G535:AB535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":-2.2251027527022047},{"$f":"-IF($D535=0,0,IF(AD$275>($C535+$D535),$E535+SUM($G535:AC535),IF(SUM($E535,$G535:AC535)<0,$E535+SUM($G535:AC535),IF(SUM($E535,$G535:AC535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":-2.2251027527022047},{"$f":"-IF($D535=0,0,IF(AE$275>($C535+$D535),$E535+SUM($G535:AD535),IF(SUM($E535,$G535:AD535)<0,$E535+SUM($G535:AD535),IF(SUM($E535,$G535:AD535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":-2.2251027527022047},{"$f":"-IF($D535=0,0,IF(AF$275>($C535+$D535),$E535+SUM($G535:AE535),IF(SUM($E535,$G535:AE535)<0,$E535+SUM($G535:AE535),IF(SUM($E535,$G535:AE535)=0,0,($E535+SUM($G535:$Q535))/($D535-COUNT($G535:$Q535))))))","v":-2.2251027527022047}]
[null,null,2025,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C536,$G$193:$AF$193,0))","v":24.179990951049419},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C536,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D536=0,0,IF(Z$275>($C536+$D536),$E536+SUM($G536:Y536),IF(SUM($E536,$G536:Y536)<0,$E536+SUM($G536:Y536),IF(SUM($E536,$G536:Y536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":-2.1981809955499472},{"$f":"-IF($D536=0,0,IF(AA$275>($C536+$D536),$E536+SUM($G536:Z536),IF(SUM($E536,$G536:Z536)<0,$E536+SUM($G536:Z536),IF(SUM($E536,$G536:Z536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":-2.1981809955499472},{"$f":"-IF($D536=0,0,IF(AB$275>($C536+$D536),$E536+SUM($G536:AA536),IF(SUM($E536,$G536:AA536)<0,$E536+SUM($G536:AA536),IF(SUM($E536,$G536:AA536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":-2.1981809955499472},{"$f":"-IF($D536=0,0,IF(AC$275>($C536+$D536),$E536+SUM($G536:AB536),IF(SUM($E536,$G536:AB536)<0,$E536+SUM($G536:AB536),IF(SUM($E536,$G536:AB536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":-2.1981809955499472},{"$f":"-IF($D536=0,0,IF(AD$275>($C536+$D536),$E536+SUM($G536:AC536),IF(SUM($E536,$G536:AC536)<0,$E536+SUM($G536:AC536),IF(SUM($E536,$G536:AC536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":-2.1981809955499472},{"$f":"-IF($D536=0,0,IF(AE$275>($C536+$D536),$E536+SUM($G536:AD536),IF(SUM($E536,$G536:AD536)<0,$E536+SUM($G536:AD536),IF(SUM($E536,$G536:AD536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":-2.1981809955499472},{"$f":"-IF($D536=0,0,IF(AF$275>($C536+$D536),$E536+SUM($G536:AE536),IF(SUM($E536,$G536:AE536)<0,$E536+SUM($G536:AE536),IF(SUM($E536,$G536:AE536)=0,0,($E536+SUM($G536:$Q536))/($D536-COUNT($G536:$Q536))))))","v":-2.1981809955499472}]
[null,null,2026,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C537,$G$193:$AF$193,0))","v":18.669103044335461},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C537,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D537=0,0,IF(AA$275>($C537+$D537),$E537+SUM($G537:Z537),IF(SUM($E537,$G537:Z537)<0,$E537+SUM($G537:Z537),IF(SUM($E537,$G537:Z537)=0,0,($E537+SUM($G537:$Q537))/($D537-COUNT($G537:$Q537))))))","v":-1.6971911858486783},{"$f":"-IF($D537=0,0,IF(AB$275>($C537+$D537),$E537+SUM($G537:AA537),IF(SUM($E537,$G537:AA537)<0,$E537+SUM($G537:AA537),IF(SUM($E537,$G537:AA537)=0,0,($E537+SUM($G537:$Q537))/($D537-COUNT($G537:$Q537))))))","v":-1.6971911858486783},{"$f":"-IF($D537=0,0,IF(AC$275>($C537+$D537),$E537+SUM($G537:AB537),IF(SUM($E537,$G537:AB537)<0,$E537+SUM($G537:AB537),IF(SUM($E537,$G537:AB537)=0,0,($E537+SUM($G537:$Q537))/($D537-COUNT($G537:$Q537))))))","v":-1.6971911858486783},{"$f":"-IF($D537=0,0,IF(AD$275>($C537+$D537),$E537+SUM($G537:AC537),IF(SUM($E537,$G537:AC537)<0,$E537+SUM($G537:AC537),IF(SUM($E537,$G537:AC537)=0,0,($E537+SUM($G537:$Q537))/($D537-COUNT($G537:$Q537))))))","v":-1.6971911858486783},{"$f":"-IF($D537=0,0,IF(AE$275>($C537+$D537),$E537+SUM($G537:AD537),IF(SUM($E537,$G537:AD537)<0,$E537+SUM($G537:AD537),IF(SUM($E537,$G537:AD537)=0,0,($E537+SUM($G537:$Q537))/($D537-COUNT($G537:$Q537))))))","v":-1.6971911858486783},{"$f":"-IF($D537=0,0,IF(AF$275>($C537+$D537),$E537+SUM($G537:AE537),IF(SUM($E537,$G537:AE537)<0,$E537+SUM($G537:AE537),IF(SUM($E537,$G537:AE537)=0,0,($E537+SUM($G537:$Q537))/($D537-COUNT($G537:$Q537))))))","v":-1.6971911858486783}]
[null,null,2027,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C538,$G$193:$AF$193,0))","v":16.197309426517084},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C538,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D538=0,0,IF(AB$275>($C538+$D538),$E538+SUM($G538:AA538),IF(SUM($E538,$G538:AA538)<0,$E538+SUM($G538:AA538),IF(SUM($E538,$G538:AA538)=0,0,($E538+SUM($G538:$Q538))/($D538-COUNT($G538:$Q538))))))","v":-1.4724826751379168},{"$f":"-IF($D538=0,0,IF(AC$275>($C538+$D538),$E538+SUM($G538:AB538),IF(SUM($E538,$G538:AB538)<0,$E538+SUM($G538:AB538),IF(SUM($E538,$G538:AB538)=0,0,($E538+SUM($G538:$Q538))/($D538-COUNT($G538:$Q538))))))","v":-1.4724826751379168},{"$f":"-IF($D538=0,0,IF(AD$275>($C538+$D538),$E538+SUM($G538:AC538),IF(SUM($E538,$G538:AC538)<0,$E538+SUM($G538:AC538),IF(SUM($E538,$G538:AC538)=0,0,($E538+SUM($G538:$Q538))/($D538-COUNT($G538:$Q538))))))","v":-1.4724826751379168},{"$f":"-IF($D538=0,0,IF(AE$275>($C538+$D538),$E538+SUM($G538:AD538),IF(SUM($E538,$G538:AD538)<0,$E538+SUM($G538:AD538),IF(SUM($E538,$G538:AD538)=0,0,($E538+SUM($G538:$Q538))/($D538-COUNT($G538:$Q538))))))","v":-1.4724826751379168},{"$f":"-IF($D538=0,0,IF(AF$275>($C538+$D538),$E538+SUM($G538:AE538),IF(SUM($E538,$G538:AE538)<0,$E538+SUM($G538:AE538),IF(SUM($E538,$G538:AE538)=0,0,($E538+SUM($G538:$Q538))/($D538-COUNT($G538:$Q538))))))","v":-1.4724826751379168}]
[null,null,2028,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C539,$G$193:$AF$193,0))","v":22.101943464187716},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C539,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D539=0,0,IF(AC$275>($C539+$D539),$E539+SUM($G539:AB539),IF(SUM($E539,$G539:AB539)<0,$E539+SUM($G539:AB539),IF(SUM($E539,$G539:AB539)=0,0,($E539+SUM($G539:$Q539))/($D539-COUNT($G539:$Q539))))))","v":-2.0092675876534289},{"$f":"-IF($D539=0,0,IF(AD$275>($C539+$D539),$E539+SUM($G539:AC539),IF(SUM($E539,$G539:AC539)<0,$E539+SUM($G539:AC539),IF(SUM($E539,$G539:AC539)=0,0,($E539+SUM($G539:$Q539))/($D539-COUNT($G539:$Q539))))))","v":-2.0092675876534289},{"$f":"-IF($D539=0,0,IF(AE$275>($C539+$D539),$E539+SUM($G539:AD539),IF(SUM($E539,$G539:AD539)<0,$E539+SUM($G539:AD539),IF(SUM($E539,$G539:AD539)=0,0,($E539+SUM($G539:$Q539))/($D539-COUNT($G539:$Q539))))))","v":-2.0092675876534289},{"$f":"-IF($D539=0,0,IF(AF$275>($C539+$D539),$E539+SUM($G539:AE539),IF(SUM($E539,$G539:AE539)<0,$E539+SUM($G539:AE539),IF(SUM($E539,$G539:AE539)=0,0,($E539+SUM($G539:$Q539))/($D539-COUNT($G539:$Q539))))))","v":-2.0092675876534289}]
[null,null,2029,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C540,$G$193:$AF$193,0))","v":22.101943464187716},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C540,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D540=0,0,IF(AD$275>($C540+$D540),$E540+SUM($G540:AC540),IF(SUM($E540,$G540:AC540)<0,$E540+SUM($G540:AC540),IF(SUM($E540,$G540:AC540)=0,0,($E540+SUM($G540:$Q540))/($D540-COUNT($G540:$Q540))))))","v":-2.0092675876534289},{"$f":"-IF($D540=0,0,IF(AE$275>($C540+$D540),$E540+SUM($G540:AD540),IF(SUM($E540,$G540:AD540)<0,$E540+SUM($G540:AD540),IF(SUM($E540,$G540:AD540)=0,0,($E540+SUM($G540:$Q540))/($D540-COUNT($G540:$Q540))))))","v":-2.0092675876534289},{"$f":"-IF($D540=0,0,IF(AF$275>($C540+$D540),$E540+SUM($G540:AE540),IF(SUM($E540,$G540:AE540)<0,$E540+SUM($G540:AE540),IF(SUM($E540,$G540:AE540)=0,0,($E540+SUM($G540:$Q540))/($D540-COUNT($G540:$Q540))))))","v":-2.0092675876534289}]
[null,null,2030,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C541,$G$193:$AF$193,0))","v":22.101943464187716},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C541,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D541=0,0,IF(AE$275>($C541+$D541),$E541+SUM($G541:AD541),IF(SUM($E541,$G541:AD541)<0,$E541+SUM($G541:AD541),IF(SUM($E541,$G541:AD541)=0,0,($E541+SUM($G541:$Q541))/($D541-COUNT($G541:$Q541))))))","v":-2.0092675876534289},{"$f":"-IF($D541=0,0,IF(AF$275>($C541+$D541),$E541+SUM($G541:AE541),IF(SUM($E541,$G541:AE541)<0,$E541+SUM($G541:AE541),IF(SUM($E541,$G541:AE541)=0,0,($E541+SUM($G541:$Q541))/($D541-COUNT($G541:$Q541))))))","v":-2.0092675876534289}]
[null,null,2031,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C542,$G$193:$AF$193,0))","v":22.101943464187716},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C542,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D542=0,0,IF(AF$275>($C542+$D542),$E542+SUM($G542:AE542),IF(SUM($E542,$G542:AE542)<0,$E542+SUM($G542:AE542),IF(SUM($E542,$G542:AE542)=0,0,($E542+SUM($G542:$Q542))/($D542-COUNT($G542:$Q542))))))","v":-2.0092675876534289}]
[null,null,2032,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":11},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C543,$G$193:$AF$193,0))","v":22.101943464187716},{"$f":"INDEX($G$243:$AF$255,MATCH(B516,$B$243:$B$255,0),MATCH(C543,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E518:E543)-SUM(G219:AF219),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G517:G543)","v":-3.8322928647961705},{"$f":"SUM(H517:H543)","v":-4.0424037468767171},-4.0960877126517161,-4.4047786438689585,-4.8154279592966072,-5.3243489615554038,-5.3338602013542991,-6.7424679179403118,-7.9394696097331581,-9.2489725962832985,-11.123949722304646,-7.7265502533358852,-7.0272589214148056,-8.4323790605344229,-10.055841954158328,-11.554428985704998,-12.711482411391005,-14.642545400173494,-16.800627437283939,-18.075432650825608,-18.607762174770695,-18.589709965825673,-19.552704826206373,-20.728346599862427,-21.332494048396239,-21.718298742425759]
[]
[null,"IT","Year","Depn life","Gross capex","Disposal"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":4.2},{"$f":"VLOOKUP(B546,$B$177:$F$189,5,FALSE)","v":3.4542168516349592},null,{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-0.8224325837226093},{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-0.82243258372260919},{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-0.8224325837226093},{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-0.82243258372260952},{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-0.164486516744522},{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-3.0603010165837853E-17},{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D547=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B546,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"-IF($D547=0,0,IF(R$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-R$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(S$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-S$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(T$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-T$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(U$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-U$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(V$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-V$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(W$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-W$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(X$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-X$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(Y$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-Y$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(Z$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-Z$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(AA$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-AA$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(AB$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-AB$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(AC$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-AC$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(AD$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-AD$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(AE$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-AE$275+1)))","v":0},{"$f":"-IF($D547=0,0,IF(AF$275>($C547+$D547),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C547,$D547)-AF$275+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C548,$G$193:$AF$193,0))","v":6.6550644617149244},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C548,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B546,Tx_Inputs!$B$491:$B$503,0),MATCH($C548+1,Tx_Inputs!$E$422:$AD$422))","v":-0.16372468976226376},{"$f":"H548","v":-0.16372468976226376},{"$f":"-IF($D548=0,0,IF(J$275>($C548+$D548),$E548+SUM($G548:I548),SUM($E548:$I548)/($D548-2)))","v":-0.42610202573672706},{"$f":"-IF($D548=0,0,IF(K$275>($C548+$D548),$E548+SUM($G548:J548),SUM($E548:$I548)/($D548-2)))","v":-0.42610202573672706},{"$f":"-IF($D548=0,0,IF(L$275>($C548+$D548),$E548+SUM($G548:K548),SUM($E548:$I548)/($D548-2)))","v":-0.42610202573672706},{"$f":"-IF($D548=0,0,IF(M$275>($C548+$D548),$E548+SUM($G548:L548),SUM($E548:$I548)/($D548-2)))","v":-0.42610202573672706},{"$f":"-IF($D548=0,0,IF(N$275>($C548+$D548),$E548+SUM($G548:M548),SUM($E548:$I548)/($D548-2)))","v":-0.42610202573672706},{"$f":"-IF($D548=0,0,IF(O$275>($C548+$D548),$E548+SUM($G548:N548),SUM($E548:$I548)/($D548-2)))","v":-0.42610202573672706},{"$f":"-IF($D548=0,0,IF(P$275>($C548+$D548),$E548+SUM($G548:O548),SUM($E548:$I548)/($D548-2)))","v":-0.42610202573672706},{"$f":"-IF($D548=0,0,IF(Q$275>($C548+$D548),$E548+SUM($G548:P548),SUM($E548:$I548)/($D548-2)))","v":-0.42610202573672706},{"$f":"-IF($D548=0,0,IF(R$275>($C548+$D548),$E548+SUM($G548:Q548),IF(SUM($E548,$G548:Q548)<0,$E548+SUM($G548:Q548),IF(SUM($E548,$G548:Q548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":-0.42610202573672684},{"$f":"-IF($D548=0,0,IF(S$275>($C548+$D548),$E548+SUM($G548:R548),IF(SUM($E548,$G548:R548)<0,$E548+SUM($G548:R548),IF(SUM($E548,$G548:R548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":-0.42610202573672684},{"$f":"-IF($D548=0,0,IF(T$275>($C548+$D548),$E548+SUM($G548:S548),IF(SUM($E548,$G548:S548)<0,$E548+SUM($G548:S548),IF(SUM($E548,$G548:S548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":-0.42610202573672684},{"$f":"-IF($D548=0,0,IF(U$275>($C548+$D548),$E548+SUM($G548:T548),IF(SUM($E548,$G548:T548)<0,$E548+SUM($G548:T548),IF(SUM($E548,$G548:T548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":-0.42610202573672684},{"$f":"-IF($D548=0,0,IF(V$275>($C548+$D548),$E548+SUM($G548:U548),IF(SUM($E548,$G548:U548)<0,$E548+SUM($G548:U548),IF(SUM($E548,$G548:U548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":-0.42610202573672684},{"$f":"-IF($D548=0,0,IF(W$275>($C548+$D548),$E548+SUM($G548:V548),IF(SUM($E548,$G548:V548)<0,$E548+SUM($G548:V548),IF(SUM($E548,$G548:V548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":-0.42610202573672684},{"$f":"-IF($D548=0,0,IF(X$275>($C548+$D548),$E548+SUM($G548:W548),IF(SUM($E548,$G548:W548)<0,$E548+SUM($G548:W548),IF(SUM($E548,$G548:W548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":-0.3621867218762187},{"$f":"-IF($D548=0,0,IF(Y$275>($C548+$D548),$E548+SUM($G548:X548),IF(SUM($E548,$G548:X548)<0,$E548+SUM($G548:X548),IF(SUM($E548,$G548:X548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(Z$275>($C548+$D548),$E548+SUM($G548:Y548),IF(SUM($E548,$G548:Y548)<0,$E548+SUM($G548:Y548),IF(SUM($E548,$G548:Y548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AA$275>($C548+$D548),$E548+SUM($G548:Z548),IF(SUM($E548,$G548:Z548)<0,$E548+SUM($G548:Z548),IF(SUM($E548,$G548:Z548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AB$275>($C548+$D548),$E548+SUM($G548:AA548),IF(SUM($E548,$G548:AA548)<0,$E548+SUM($G548:AA548),IF(SUM($E548,$G548:AA548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AC$275>($C548+$D548),$E548+SUM($G548:AB548),IF(SUM($E548,$G548:AB548)<0,$E548+SUM($G548:AB548),IF(SUM($E548,$G548:AB548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AD$275>($C548+$D548),$E548+SUM($G548:AC548),IF(SUM($E548,$G548:AC548)<0,$E548+SUM($G548:AC548),IF(SUM($E548,$G548:AC548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AE$275>($C548+$D548),$E548+SUM($G548:AD548),IF(SUM($E548,$G548:AD548)<0,$E548+SUM($G548:AD548),IF(SUM($E548,$G548:AD548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0},{"$f":"-IF($D548=0,0,IF(AF$275>($C548+$D548),$E548+SUM($G548:AE548),IF(SUM($E548,$G548:AE548)<0,$E548+SUM($G548:AE548),IF(SUM($E548,$G548:AE548)=0,0,($E548+SUM($G548:$Q548))/($D548-COUNT($G548:$Q548))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C549,$G$193:$AF$193,0))","v":12.044765914606705},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C549,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B546,Tx_Inputs!$B$491:$B$503,0),MATCH($C549+1,Tx_Inputs!$E$422:$AD$422))","v":-0.2176032559307067},{"$f":"-IF($D549=0,0,IF(J$275>($C549+$D549),$E549+SUM($G549:I549),SUM($E549:$I549)/($D549-1)))","v":-0.74619322767671914},{"$f":"-IF($D549=0,0,IF(K$275>($C549+$D549),$E549+SUM($G549:J549),SUM($E549:$I549)/($D549-1)))","v":-0.74619322767671914},{"$f":"-IF($D549=0,0,IF(L$275>($C549+$D549),$E549+SUM($G549:K549),SUM($E549:$I549)/($D549-1)))","v":-0.74619322767671914},{"$f":"-IF($D549=0,0,IF(M$275>($C549+$D549),$E549+SUM($G549:L549),SUM($E549:$I549)/($D549-1)))","v":-0.74619322767671914},{"$f":"-IF($D549=0,0,IF(N$275>($C549+$D549),$E549+SUM($G549:M549),SUM($E549:$I549)/($D549-1)))","v":-0.74619322767671914},{"$f":"-IF($D549=0,0,IF(O$275>($C549+$D549),$E549+SUM($G549:N549),SUM($E549:$I549)/($D549-1)))","v":-0.74619322767671914},{"$f":"-IF($D549=0,0,IF(P$275>($C549+$D549),$E549+SUM($G549:O549),SUM($E549:$I549)/($D549-1)))","v":-0.74619322767671914},{"$f":"-IF($D549=0,0,IF(Q$275>($C549+$D549),$E549+SUM($G549:P549),SUM($E549:$I549)/($D549-1)))","v":-0.74619322767671914},{"$f":"-IF($D549=0,0,IF(R$275>($C549+$D549),$E549+SUM($G549:Q549),IF(SUM($E549,$G549:Q549)<0,$E549+SUM($G549:Q549),IF(SUM($E549,$G549:Q549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":-0.74619322767671903},{"$f":"-IF($D549=0,0,IF(S$275>($C549+$D549),$E549+SUM($G549:R549),IF(SUM($E549,$G549:R549)<0,$E549+SUM($G549:R549),IF(SUM($E549,$G549:R549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":-0.74619322767671903},{"$f":"-IF($D549=0,0,IF(T$275>($C549+$D549),$E549+SUM($G549:S549),IF(SUM($E549,$G549:S549)<0,$E549+SUM($G549:S549),IF(SUM($E549,$G549:S549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":-0.74619322767671903},{"$f":"-IF($D549=0,0,IF(U$275>($C549+$D549),$E549+SUM($G549:T549),IF(SUM($E549,$G549:T549)<0,$E549+SUM($G549:T549),IF(SUM($E549,$G549:T549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":-0.74619322767671903},{"$f":"-IF($D549=0,0,IF(V$275>($C549+$D549),$E549+SUM($G549:U549),IF(SUM($E549,$G549:U549)<0,$E549+SUM($G549:U549),IF(SUM($E549,$G549:U549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":-0.74619322767671903},{"$f":"-IF($D549=0,0,IF(W$275>($C549+$D549),$E549+SUM($G549:V549),IF(SUM($E549,$G549:V549)<0,$E549+SUM($G549:V549),IF(SUM($E549,$G549:V549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":-0.74619322767671903},{"$f":"-IF($D549=0,0,IF(X$275>($C549+$D549),$E549+SUM($G549:W549),IF(SUM($E549,$G549:W549)<0,$E549+SUM($G549:W549),IF(SUM($E549,$G549:W549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":-0.74619322767671903},{"$f":"-IF($D549=0,0,IF(Y$275>($C549+$D549),$E549+SUM($G549:X549),IF(SUM($E549,$G549:X549)<0,$E549+SUM($G549:X549),IF(SUM($E549,$G549:X549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":-0.63426424352521593},{"$f":"-IF($D549=0,0,IF(Z$275>($C549+$D549),$E549+SUM($G549:Y549),IF(SUM($E549,$G549:Y549)<0,$E549+SUM($G549:Y549),IF(SUM($E549,$G549:Y549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AA$275>($C549+$D549),$E549+SUM($G549:Z549),IF(SUM($E549,$G549:Z549)<0,$E549+SUM($G549:Z549),IF(SUM($E549,$G549:Z549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AB$275>($C549+$D549),$E549+SUM($G549:AA549),IF(SUM($E549,$G549:AA549)<0,$E549+SUM($G549:AA549),IF(SUM($E549,$G549:AA549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AC$275>($C549+$D549),$E549+SUM($G549:AB549),IF(SUM($E549,$G549:AB549)<0,$E549+SUM($G549:AB549),IF(SUM($E549,$G549:AB549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AD$275>($C549+$D549),$E549+SUM($G549:AC549),IF(SUM($E549,$G549:AC549)<0,$E549+SUM($G549:AC549),IF(SUM($E549,$G549:AC549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AE$275>($C549+$D549),$E549+SUM($G549:AD549),IF(SUM($E549,$G549:AD549)<0,$E549+SUM($G549:AD549),IF(SUM($E549,$G549:AD549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0},{"$f":"-IF($D549=0,0,IF(AF$275>($C549+$D549),$E549+SUM($G549:AE549),IF(SUM($E549,$G549:AE549)<0,$E549+SUM($G549:AE549),IF(SUM($E549,$G549:AE549)=0,0,($E549+SUM($G549:$Q549))/($D549-COUNT($G549:$Q549))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C550,$G$193:$AF$193,0))","v":7.2367654475067891},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C550,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B546,Tx_Inputs!$B$491:$B$503,0),MATCH($C550+1,Tx_Inputs!$E$422:$AD$422))","v":-0.42948162893215358},{"$f":"J550","v":-0.42948162893215358},{"$f":"K550","v":-0.42948162893215358},{"$f":"-IF($D550=0,0,IF(M$275>($C550+$D550),$E550+SUM($G550:L550),SUM($E550:$L550)/($D550-3)))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(N$275>($C550+$D550),$E550+SUM($G550:M550),SUM($E550:$L550)/($D550-3)))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(O$275>($C550+$D550),$E550+SUM($G550:N550),SUM($E550:$L550)/($D550-3)))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(P$275>($C550+$D550),$E550+SUM($G550:O550),SUM($E550:$L550)/($D550-3)))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(Q$275>($C550+$D550),$E550+SUM($G550:P550),SUM($E550:$L550)/($D550-3)))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(R$275>($C550+$D550),$E550+SUM($G550:Q550),IF(SUM($E550,$G550:Q550)<0,$E550+SUM($G550:Q550),IF(SUM($E550,$G550:Q550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(S$275>($C550+$D550),$E550+SUM($G550:R550),IF(SUM($E550,$G550:R550)<0,$E550+SUM($G550:R550),IF(SUM($E550,$G550:R550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(T$275>($C550+$D550),$E550+SUM($G550:S550),IF(SUM($E550,$G550:S550)<0,$E550+SUM($G550:S550),IF(SUM($E550,$G550:S550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(U$275>($C550+$D550),$E550+SUM($G550:T550),IF(SUM($E550,$G550:T550)<0,$E550+SUM($G550:T550),IF(SUM($E550,$G550:T550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(V$275>($C550+$D550),$E550+SUM($G550:U550),IF(SUM($E550,$G550:U550)<0,$E550+SUM($G550:U550),IF(SUM($E550,$G550:U550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(W$275>($C550+$D550),$E550+SUM($G550:V550),IF(SUM($E550,$G550:V550)<0,$E550+SUM($G550:V550),IF(SUM($E550,$G550:V550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(X$275>($C550+$D550),$E550+SUM($G550:W550),IF(SUM($E550,$G550:W550)<0,$E550+SUM($G550:W550),IF(SUM($E550,$G550:W550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(Y$275>($C550+$D550),$E550+SUM($G550:X550),IF(SUM($E550,$G550:X550)<0,$E550+SUM($G550:X550),IF(SUM($E550,$G550:X550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":-0.42948162893215364},{"$f":"-IF($D550=0,0,IF(Z$275>($C550+$D550),$E550+SUM($G550:Y550),IF(SUM($E550,$G550:Y550)<0,$E550+SUM($G550:Y550),IF(SUM($E550,$G550:Y550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":-0.36505938459233267},{"$f":"-IF($D550=0,0,IF(AA$275>($C550+$D550),$E550+SUM($G550:Z550),IF(SUM($E550,$G550:Z550)<0,$E550+SUM($G550:Z550),IF(SUM($E550,$G550:Z550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AB$275>($C550+$D550),$E550+SUM($G550:AA550),IF(SUM($E550,$G550:AA550)<0,$E550+SUM($G550:AA550),IF(SUM($E550,$G550:AA550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AC$275>($C550+$D550),$E550+SUM($G550:AB550),IF(SUM($E550,$G550:AB550)<0,$E550+SUM($G550:AB550),IF(SUM($E550,$G550:AB550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AD$275>($C550+$D550),$E550+SUM($G550:AC550),IF(SUM($E550,$G550:AC550)<0,$E550+SUM($G550:AC550),IF(SUM($E550,$G550:AC550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AE$275>($C550+$D550),$E550+SUM($G550:AD550),IF(SUM($E550,$G550:AD550)<0,$E550+SUM($G550:AD550),IF(SUM($E550,$G550:AD550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0},{"$f":"-IF($D550=0,0,IF(AF$275>($C550+$D550),$E550+SUM($G550:AE550),IF(SUM($E550,$G550:AE550)<0,$E550+SUM($G550:AE550),IF(SUM($E550,$G550:AE550)=0,0,($E550+SUM($G550:$Q550))/($D550-COUNT($G550:$Q550))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C551,$G$193:$AF$193,0))","v":9.7258482316424288},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C551,$G$193:$AF$193,0))","v":-0.59821078612863166},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B546,Tx_Inputs!$B$491:$B$503,0),MATCH($C551+1,Tx_Inputs!$E$422:$AD$422))","v":-0.42075063800914714},{"$f":"K551","v":-0.42075063800914714},{"$f":"-IF($D551=0,0,IF(M$275>($C551+$D551),$E551+SUM($G551:L551),SUM($E551:$L551)/($D551-2)))","v":-0.5579889676427946},{"$f":"-IF($D551=0,0,IF(N$275>($C551+$D551),$E551+SUM($G551:M551),SUM($E551:$L551)/($D551-2)))","v":-0.5579889676427946},{"$f":"-IF($D551=0,0,IF(O$275>($C551+$D551),$E551+SUM($G551:N551),SUM($E551:$L551)/($D551-2)))","v":-0.5579889676427946},{"$f":"-IF($D551=0,0,IF(P$275>($C551+$D551),$E551+SUM($G551:O551),SUM($E551:$L551)/($D551-2)))","v":-0.5579889676427946},{"$f":"-IF($D551=0,0,IF(Q$275>($C551+$D551),$E551+SUM($G551:P551),SUM($E551:$L551)/($D551-2)))","v":-0.5579889676427946},{"$f":"-IF($D551=0,0,IF(R$275>($C551+$D551),$E551+SUM($G551:Q551),IF(SUM($E551,$G551:Q551)<0,$E551+SUM($G551:Q551),IF(SUM($E551,$G551:Q551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":-0.61872102714823962},{"$f":"-IF($D551=0,0,IF(S$275>($C551+$D551),$E551+SUM($G551:R551),IF(SUM($E551,$G551:R551)<0,$E551+SUM($G551:R551),IF(SUM($E551,$G551:R551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":-0.61872102714823962},{"$f":"-IF($D551=0,0,IF(T$275>($C551+$D551),$E551+SUM($G551:S551),IF(SUM($E551,$G551:S551)<0,$E551+SUM($G551:S551),IF(SUM($E551,$G551:S551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":-0.61872102714823962},{"$f":"-IF($D551=0,0,IF(U$275>($C551+$D551),$E551+SUM($G551:T551),IF(SUM($E551,$G551:T551)<0,$E551+SUM($G551:T551),IF(SUM($E551,$G551:T551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":-0.61872102714823962},{"$f":"-IF($D551=0,0,IF(V$275>($C551+$D551),$E551+SUM($G551:U551),IF(SUM($E551,$G551:U551)<0,$E551+SUM($G551:U551),IF(SUM($E551,$G551:U551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":-0.61872102714823962},{"$f":"-IF($D551=0,0,IF(W$275>($C551+$D551),$E551+SUM($G551:V551),IF(SUM($E551,$G551:V551)<0,$E551+SUM($G551:V551),IF(SUM($E551,$G551:V551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":-0.61872102714823962},{"$f":"-IF($D551=0,0,IF(X$275>($C551+$D551),$E551+SUM($G551:W551),IF(SUM($E551,$G551:W551)<0,$E551+SUM($G551:W551),IF(SUM($E551,$G551:W551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":-0.61872102714823962},{"$f":"-IF($D551=0,0,IF(Y$275>($C551+$D551),$E551+SUM($G551:X551),IF(SUM($E551,$G551:X551)<0,$E551+SUM($G551:X551),IF(SUM($E551,$G551:X551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":-0.61872102714823962},{"$f":"-IF($D551=0,0,IF(Z$275>($C551+$D551),$E551+SUM($G551:Y551),IF(SUM($E551,$G551:Y551)<0,$E551+SUM($G551:Y551),IF(SUM($E551,$G551:Y551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":-0.61872102714823962},{"$f":"-IF($D551=0,0,IF(AA$275>($C551+$D551),$E551+SUM($G551:Z551),IF(SUM($E551,$G551:Z551)<0,$E551+SUM($G551:Z551),IF(SUM($E551,$G551:Z551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":-0.52591287307600254},{"$f":"-IF($D551=0,0,IF(AB$275>($C551+$D551),$E551+SUM($G551:AA551),IF(SUM($E551,$G551:AA551)<0,$E551+SUM($G551:AA551),IF(SUM($E551,$G551:AA551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(AC$275>($C551+$D551),$E551+SUM($G551:AB551),IF(SUM($E551,$G551:AB551)<0,$E551+SUM($G551:AB551),IF(SUM($E551,$G551:AB551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(AD$275>($C551+$D551),$E551+SUM($G551:AC551),IF(SUM($E551,$G551:AC551)<0,$E551+SUM($G551:AC551),IF(SUM($E551,$G551:AC551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(AE$275>($C551+$D551),$E551+SUM($G551:AD551),IF(SUM($E551,$G551:AD551)<0,$E551+SUM($G551:AD551),IF(SUM($E551,$G551:AD551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0},{"$f":"-IF($D551=0,0,IF(AF$275>($C551+$D551),$E551+SUM($G551:AE551),IF(SUM($E551,$G551:AE551)<0,$E551+SUM($G551:AE551),IF(SUM($E551,$G551:AE551)=0,0,($E551+SUM($G551:$Q551))/($D551-COUNT($G551:$Q551))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C552,$G$193:$AF$193,0))","v":14.562319983313124},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C552,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B546,Tx_Inputs!$B$491:$B$503,0),MATCH($C552+1,Tx_Inputs!$E$422:$AD$422))","v":-0.53125080556710502},{"$f":"-IF($D552=0,0,IF(M$275>($C552+$D552),$E552+SUM($G552:L552),SUM($E552:$L552)/($D552-1)))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(N$275>($C552+$D552),$E552+SUM($G552:M552),SUM($E552:$L552)/($D552-1)))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(O$275>($C552+$D552),$E552+SUM($G552:N552),SUM($E552:$L552)/($D552-1)))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(P$275>($C552+$D552),$E552+SUM($G552:O552),SUM($E552:$L552)/($D552-1)))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(Q$275>($C552+$D552),$E552+SUM($G552:P552),SUM($E552:$L552)/($D552-1)))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(R$275>($C552+$D552),$E552+SUM($G552:Q552),IF(SUM($E552,$G552:Q552)<0,$E552+SUM($G552:Q552),IF(SUM($E552,$G552:Q552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(S$275>($C552+$D552),$E552+SUM($G552:R552),IF(SUM($E552,$G552:R552)<0,$E552+SUM($G552:R552),IF(SUM($E552,$G552:R552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(T$275>($C552+$D552),$E552+SUM($G552:S552),IF(SUM($E552,$G552:S552)<0,$E552+SUM($G552:S552),IF(SUM($E552,$G552:S552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(U$275>($C552+$D552),$E552+SUM($G552:T552),IF(SUM($E552,$G552:T552)<0,$E552+SUM($G552:T552),IF(SUM($E552,$G552:T552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(V$275>($C552+$D552),$E552+SUM($G552:U552),IF(SUM($E552,$G552:U552)<0,$E552+SUM($G552:U552),IF(SUM($E552,$G552:U552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(W$275>($C552+$D552),$E552+SUM($G552:V552),IF(SUM($E552,$G552:V552)<0,$E552+SUM($G552:V552),IF(SUM($E552,$G552:V552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(X$275>($C552+$D552),$E552+SUM($G552:W552),IF(SUM($E552,$G552:W552)<0,$E552+SUM($G552:W552),IF(SUM($E552,$G552:W552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(Y$275>($C552+$D552),$E552+SUM($G552:X552),IF(SUM($E552,$G552:X552)<0,$E552+SUM($G552:X552),IF(SUM($E552,$G552:X552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(Z$275>($C552+$D552),$E552+SUM($G552:Y552),IF(SUM($E552,$G552:Y552)<0,$E552+SUM($G552:Y552),IF(SUM($E552,$G552:Y552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(AA$275>($C552+$D552),$E552+SUM($G552:Z552),IF(SUM($E552,$G552:Z552)<0,$E552+SUM($G552:Z552),IF(SUM($E552,$G552:Z552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.88524095758649957},{"$f":"-IF($D552=0,0,IF(AB$275>($C552+$D552),$E552+SUM($G552:AA552),IF(SUM($E552,$G552:AA552)<0,$E552+SUM($G552:AA552),IF(SUM($E552,$G552:AA552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":-0.75245481394852121},{"$f":"-IF($D552=0,0,IF(AC$275>($C552+$D552),$E552+SUM($G552:AB552),IF(SUM($E552,$G552:AB552)<0,$E552+SUM($G552:AB552),IF(SUM($E552,$G552:AB552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":0},{"$f":"-IF($D552=0,0,IF(AD$275>($C552+$D552),$E552+SUM($G552:AC552),IF(SUM($E552,$G552:AC552)<0,$E552+SUM($G552:AC552),IF(SUM($E552,$G552:AC552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":0},{"$f":"-IF($D552=0,0,IF(AE$275>($C552+$D552),$E552+SUM($G552:AD552),IF(SUM($E552,$G552:AD552)<0,$E552+SUM($G552:AD552),IF(SUM($E552,$G552:AD552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":0},{"$f":"-IF($D552=0,0,IF(AF$275>($C552+$D552),$E552+SUM($G552:AE552),IF(SUM($E552,$G552:AE552)<0,$E552+SUM($G552:AE552),IF(SUM($E552,$G552:AE552)=0,0,($E552+SUM($G552:$Q552))/($D552-COUNT($G552:$Q552))))))","v":0}]
[null,null,2012,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C553,$G$193:$AF$193,0))","v":17.389372815395383},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C553,$G$193:$AF$193,0))","v":-4.2270605435839596E-2},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B546,Tx_Inputs!$B$491:$B$503,0),MATCH($C553+1,Tx_Inputs!$E$422:$AD$422))","v":-1.0295016148343941},{"$f":"M553","v":-1.0295016148343941},{"$f":"N553","v":-1.0295016148343941},{"$f":"O553","v":-1.0295016148343941},{"$f":"P553","v":-1.0295016148343941},{"$f":"-IF($D553=0,0,IF(R$275>($C553+$D553),$E553+SUM($G553:Q553),IF(SUM($E553,$G553:Q553)<0,$E553+SUM($G553:Q553),IF(SUM($E553,$G553:Q553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(S$275>($C553+$D553),$E553+SUM($G553:R553),IF(SUM($E553,$G553:R553)<0,$E553+SUM($G553:R553),IF(SUM($E553,$G553:R553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(T$275>($C553+$D553),$E553+SUM($G553:S553),IF(SUM($E553,$G553:S553)<0,$E553+SUM($G553:S553),IF(SUM($E553,$G553:S553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(U$275>($C553+$D553),$E553+SUM($G553:T553),IF(SUM($E553,$G553:T553)<0,$E553+SUM($G553:T553),IF(SUM($E553,$G553:T553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(V$275>($C553+$D553),$E553+SUM($G553:U553),IF(SUM($E553,$G553:U553)<0,$E553+SUM($G553:U553),IF(SUM($E553,$G553:U553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(W$275>($C553+$D553),$E553+SUM($G553:V553),IF(SUM($E553,$G553:V553)<0,$E553+SUM($G553:V553),IF(SUM($E553,$G553:V553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(X$275>($C553+$D553),$E553+SUM($G553:W553),IF(SUM($E553,$G553:W553)<0,$E553+SUM($G553:W553),IF(SUM($E553,$G553:W553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(Y$275>($C553+$D553),$E553+SUM($G553:X553),IF(SUM($E553,$G553:X553)<0,$E553+SUM($G553:X553),IF(SUM($E553,$G553:X553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(Z$275>($C553+$D553),$E553+SUM($G553:Y553),IF(SUM($E553,$G553:Y553)<0,$E553+SUM($G553:Y553),IF(SUM($E553,$G553:Y553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(AA$275>($C553+$D553),$E553+SUM($G553:Z553),IF(SUM($E553,$G553:Z553)<0,$E553+SUM($G553:Z553),IF(SUM($E553,$G553:Z553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(AB$275>($C553+$D553),$E553+SUM($G553:AA553),IF(SUM($E553,$G553:AA553)<0,$E553+SUM($G553:AA553),IF(SUM($E553,$G553:AA553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-1.0330687545336212},{"$f":"-IF($D553=0,0,IF(AC$275>($C553+$D553),$E553+SUM($G553:AB553),IF(SUM($E553,$G553:AB553)<0,$E553+SUM($G553:AB553),IF(SUM($E553,$G553:AB553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":-0.87810844135357868},{"$f":"-IF($D553=0,0,IF(AD$275>($C553+$D553),$E553+SUM($G553:AC553),IF(SUM($E553,$G553:AC553)<0,$E553+SUM($G553:AC553),IF(SUM($E553,$G553:AC553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":0},{"$f":"-IF($D553=0,0,IF(AE$275>($C553+$D553),$E553+SUM($G553:AD553),IF(SUM($E553,$G553:AD553)<0,$E553+SUM($G553:AD553),IF(SUM($E553,$G553:AD553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":0},{"$f":"-IF($D553=0,0,IF(AF$275>($C553+$D553),$E553+SUM($G553:AE553),IF(SUM($E553,$G553:AE553)<0,$E553+SUM($G553:AE553),IF(SUM($E553,$G553:AE553)=0,0,($E553+SUM($G553:$Q553))/($D553-COUNT($G553:$Q553))))))","v":0}]
[null,null,2013,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C554,$G$193:$AF$193,0))","v":10.165447470817119},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C554,$G$193:$AF$193,0))","v":-2.8040319070649806E-16},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B546,Tx_Inputs!$B$491:$B$503,0),MATCH($C554+1,Tx_Inputs!$E$422:$AD$422))","v":-2.8499502471487039},{"$f":"N554","v":-2.8499502471487039},{"$f":"O554","v":-2.8499502471487039},{"$f":"P554","v":-2.8499502471487039},{"$f":"-IF($D554=0,0,IF(R$275>($C554+$D554),$E554+SUM($G554:Q554),IF(SUM($E554,$G554:Q554)<0,$E554+SUM($G554:Q554),IF(SUM($E554,$G554:Q554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":1.2343535177776968},{"$f":"-IF($D554=0,0,IF(S$275>($C554+$D554),$E554+SUM($G554:R554),IF(SUM($E554,$G554:R554)<0,$E554+SUM($G554:R554),IF(SUM($E554,$G554:R554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(T$275>($C554+$D554),$E554+SUM($G554:S554),IF(SUM($E554,$G554:S554)<0,$E554+SUM($G554:S554),IF(SUM($E554,$G554:S554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(U$275>($C554+$D554),$E554+SUM($G554:T554),IF(SUM($E554,$G554:T554)<0,$E554+SUM($G554:T554),IF(SUM($E554,$G554:T554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(V$275>($C554+$D554),$E554+SUM($G554:U554),IF(SUM($E554,$G554:U554)<0,$E554+SUM($G554:U554),IF(SUM($E554,$G554:U554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(W$275>($C554+$D554),$E554+SUM($G554:V554),IF(SUM($E554,$G554:V554)<0,$E554+SUM($G554:V554),IF(SUM($E554,$G554:V554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(X$275>($C554+$D554),$E554+SUM($G554:W554),IF(SUM($E554,$G554:W554)<0,$E554+SUM($G554:W554),IF(SUM($E554,$G554:W554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(Y$275>($C554+$D554),$E554+SUM($G554:X554),IF(SUM($E554,$G554:X554)<0,$E554+SUM($G554:X554),IF(SUM($E554,$G554:X554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(Z$275>($C554+$D554),$E554+SUM($G554:Y554),IF(SUM($E554,$G554:Y554)<0,$E554+SUM($G554:Y554),IF(SUM($E554,$G554:Y554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(AA$275>($C554+$D554),$E554+SUM($G554:Z554),IF(SUM($E554,$G554:Z554)<0,$E554+SUM($G554:Z554),IF(SUM($E554,$G554:Z554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(AB$275>($C554+$D554),$E554+SUM($G554:AA554),IF(SUM($E554,$G554:AA554)<0,$E554+SUM($G554:AA554),IF(SUM($E554,$G554:AA554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(AC$275>($C554+$D554),$E554+SUM($G554:AB554),IF(SUM($E554,$G554:AB554)<0,$E554+SUM($G554:AB554),IF(SUM($E554,$G554:AB554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(AD$275>($C554+$D554),$E554+SUM($G554:AC554),IF(SUM($E554,$G554:AC554)<0,$E554+SUM($G554:AC554),IF(SUM($E554,$G554:AC554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(AE$275>($C554+$D554),$E554+SUM($G554:AD554),IF(SUM($E554,$G554:AD554)<0,$E554+SUM($G554:AD554),IF(SUM($E554,$G554:AD554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0},{"$f":"-IF($D554=0,0,IF(AF$275>($C554+$D554),$E554+SUM($G554:AE554),IF(SUM($E554,$G554:AE554)<0,$E554+SUM($G554:AE554),IF(SUM($E554,$G554:AE554)=0,0,($E554+SUM($G554:$Q554))/($D554-COUNT($G554:$Q554))))))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C555,$G$193:$AF$193,0))","v":6.6974022662889503},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C555,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B546,Tx_Inputs!$B$491:$B$503,0),MATCH($C555+1,Tx_Inputs!$E$422:$AD$422))","v":-2.7440190837066067},{"$f":"O555","v":-2.7440190837066067},{"$f":"P555","v":-2.7440190837066067},{"$f":"-IF($D555=0,0,IF(R$275>($C555+$D555),$E555+SUM($G555:Q555),IF(SUM($E555,$G555:Q555)<0,$E555+SUM($G555:Q555),IF(SUM($E555,$G555:Q555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":1.534654984830869},{"$f":"-IF($D555=0,0,IF(S$275>($C555+$D555),$E555+SUM($G555:R555),IF(SUM($E555,$G555:R555)<0,$E555+SUM($G555:R555),IF(SUM($E555,$G555:R555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(T$275>($C555+$D555),$E555+SUM($G555:S555),IF(SUM($E555,$G555:S555)<0,$E555+SUM($G555:S555),IF(SUM($E555,$G555:S555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(U$275>($C555+$D555),$E555+SUM($G555:T555),IF(SUM($E555,$G555:T555)<0,$E555+SUM($G555:T555),IF(SUM($E555,$G555:T555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(V$275>($C555+$D555),$E555+SUM($G555:U555),IF(SUM($E555,$G555:U555)<0,$E555+SUM($G555:U555),IF(SUM($E555,$G555:U555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(W$275>($C555+$D555),$E555+SUM($G555:V555),IF(SUM($E555,$G555:V555)<0,$E555+SUM($G555:V555),IF(SUM($E555,$G555:V555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(X$275>($C555+$D555),$E555+SUM($G555:W555),IF(SUM($E555,$G555:W555)<0,$E555+SUM($G555:W555),IF(SUM($E555,$G555:W555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(Y$275>($C555+$D555),$E555+SUM($G555:X555),IF(SUM($E555,$G555:X555)<0,$E555+SUM($G555:X555),IF(SUM($E555,$G555:X555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(Z$275>($C555+$D555),$E555+SUM($G555:Y555),IF(SUM($E555,$G555:Y555)<0,$E555+SUM($G555:Y555),IF(SUM($E555,$G555:Y555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(AA$275>($C555+$D555),$E555+SUM($G555:Z555),IF(SUM($E555,$G555:Z555)<0,$E555+SUM($G555:Z555),IF(SUM($E555,$G555:Z555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(AB$275>($C555+$D555),$E555+SUM($G555:AA555),IF(SUM($E555,$G555:AA555)<0,$E555+SUM($G555:AA555),IF(SUM($E555,$G555:AA555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(AC$275>($C555+$D555),$E555+SUM($G555:AB555),IF(SUM($E555,$G555:AB555)<0,$E555+SUM($G555:AB555),IF(SUM($E555,$G555:AB555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(AD$275>($C555+$D555),$E555+SUM($G555:AC555),IF(SUM($E555,$G555:AC555)<0,$E555+SUM($G555:AC555),IF(SUM($E555,$G555:AC555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(AE$275>($C555+$D555),$E555+SUM($G555:AD555),IF(SUM($E555,$G555:AD555)<0,$E555+SUM($G555:AD555),IF(SUM($E555,$G555:AD555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0},{"$f":"-IF($D555=0,0,IF(AF$275>($C555+$D555),$E555+SUM($G555:AE555),IF(SUM($E555,$G555:AE555)<0,$E555+SUM($G555:AE555),IF(SUM($E555,$G555:AE555)=0,0,($E555+SUM($G555:$Q555))/($D555-COUNT($G555:$Q555))))))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C556,$G$193:$AF$193,0))","v":9.5387358139534868},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C556,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B546,Tx_Inputs!$B$491:$B$503,0),MATCH($C556+1,Tx_Inputs!$E$422:$AD$422))","v":-1.6054415337408618},{"$f":"P556","v":-1.6054415337408618},{"$f":"-IF($D556=0,0,IF(R$275>($C556+$D556),$E556+SUM($G556:Q556),IF(SUM($E556,$G556:Q556)<0,$E556+SUM($G556:Q556),IF(SUM($E556,$G556:Q556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":-1.5819631866179407},{"$f":"-IF($D556=0,0,IF(S$275>($C556+$D556),$E556+SUM($G556:R556),IF(SUM($E556,$G556:R556)<0,$E556+SUM($G556:R556),IF(SUM($E556,$G556:R556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":-1.5819631866179407},{"$f":"-IF($D556=0,0,IF(T$275>($C556+$D556),$E556+SUM($G556:S556),IF(SUM($E556,$G556:S556)<0,$E556+SUM($G556:S556),IF(SUM($E556,$G556:S556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":-1.5819631866179407},{"$f":"-IF($D556=0,0,IF(U$275>($C556+$D556),$E556+SUM($G556:T556),IF(SUM($E556,$G556:T556)<0,$E556+SUM($G556:T556),IF(SUM($E556,$G556:T556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":-1.5819631866179407},{"$f":"-IF($D556=0,0,IF(V$275>($C556+$D556),$E556+SUM($G556:U556),IF(SUM($E556,$G556:U556)<0,$E556+SUM($G556:U556),IF(SUM($E556,$G556:U556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(W$275>($C556+$D556),$E556+SUM($G556:V556),IF(SUM($E556,$G556:V556)<0,$E556+SUM($G556:V556),IF(SUM($E556,$G556:V556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(X$275>($C556+$D556),$E556+SUM($G556:W556),IF(SUM($E556,$G556:W556)<0,$E556+SUM($G556:W556),IF(SUM($E556,$G556:W556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(Y$275>($C556+$D556),$E556+SUM($G556:X556),IF(SUM($E556,$G556:X556)<0,$E556+SUM($G556:X556),IF(SUM($E556,$G556:X556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(Z$275>($C556+$D556),$E556+SUM($G556:Y556),IF(SUM($E556,$G556:Y556)<0,$E556+SUM($G556:Y556),IF(SUM($E556,$G556:Y556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AA$275>($C556+$D556),$E556+SUM($G556:Z556),IF(SUM($E556,$G556:Z556)<0,$E556+SUM($G556:Z556),IF(SUM($E556,$G556:Z556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AB$275>($C556+$D556),$E556+SUM($G556:AA556),IF(SUM($E556,$G556:AA556)<0,$E556+SUM($G556:AA556),IF(SUM($E556,$G556:AA556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AC$275>($C556+$D556),$E556+SUM($G556:AB556),IF(SUM($E556,$G556:AB556)<0,$E556+SUM($G556:AB556),IF(SUM($E556,$G556:AB556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AD$275>($C556+$D556),$E556+SUM($G556:AC556),IF(SUM($E556,$G556:AC556)<0,$E556+SUM($G556:AC556),IF(SUM($E556,$G556:AC556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AE$275>($C556+$D556),$E556+SUM($G556:AD556),IF(SUM($E556,$G556:AD556)<0,$E556+SUM($G556:AD556),IF(SUM($E556,$G556:AD556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0},{"$f":"-IF($D556=0,0,IF(AF$275>($C556+$D556),$E556+SUM($G556:AE556),IF(SUM($E556,$G556:AE556)<0,$E556+SUM($G556:AE556),IF(SUM($E556,$G556:AE556)=0,0,($E556+SUM($G556:$Q556))/($D556-COUNT($G556:$Q556))))))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C557,$G$193:$AF$193,0))","v":5.2669143646408836},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C557,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B546,Tx_Inputs!$B$491:$B$503,0),MATCH($C557+1,Tx_Inputs!$E$422:$AD$422))","v":-1.677009253985122},{"$f":"-IF($D557=0,0,IF(R$275>($C557+$D557),$E557+SUM($G557:Q557),IF(SUM($E557,$G557:Q557)<0,$E557+SUM($G557:Q557),IF(SUM($E557,$G557:Q557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":-0.71798102213115234},{"$f":"-IF($D557=0,0,IF(S$275>($C557+$D557),$E557+SUM($G557:R557),IF(SUM($E557,$G557:R557)<0,$E557+SUM($G557:R557),IF(SUM($E557,$G557:R557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":-0.71798102213115234},{"$f":"-IF($D557=0,0,IF(T$275>($C557+$D557),$E557+SUM($G557:S557),IF(SUM($E557,$G557:S557)<0,$E557+SUM($G557:S557),IF(SUM($E557,$G557:S557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":-0.71798102213115234},{"$f":"-IF($D557=0,0,IF(U$275>($C557+$D557),$E557+SUM($G557:T557),IF(SUM($E557,$G557:T557)<0,$E557+SUM($G557:T557),IF(SUM($E557,$G557:T557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":-0.71798102213115234},{"$f":"-IF($D557=0,0,IF(V$275>($C557+$D557),$E557+SUM($G557:U557),IF(SUM($E557,$G557:U557)<0,$E557+SUM($G557:U557),IF(SUM($E557,$G557:U557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":-0.71798102213115234},{"$f":"-IF($D557=0,0,IF(W$275>($C557+$D557),$E557+SUM($G557:V557),IF(SUM($E557,$G557:V557)<0,$E557+SUM($G557:V557),IF(SUM($E557,$G557:V557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(X$275>($C557+$D557),$E557+SUM($G557:W557),IF(SUM($E557,$G557:W557)<0,$E557+SUM($G557:W557),IF(SUM($E557,$G557:W557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(Y$275>($C557+$D557),$E557+SUM($G557:X557),IF(SUM($E557,$G557:X557)<0,$E557+SUM($G557:X557),IF(SUM($E557,$G557:X557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(Z$275>($C557+$D557),$E557+SUM($G557:Y557),IF(SUM($E557,$G557:Y557)<0,$E557+SUM($G557:Y557),IF(SUM($E557,$G557:Y557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AA$275>($C557+$D557),$E557+SUM($G557:Z557),IF(SUM($E557,$G557:Z557)<0,$E557+SUM($G557:Z557),IF(SUM($E557,$G557:Z557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AB$275>($C557+$D557),$E557+SUM($G557:AA557),IF(SUM($E557,$G557:AA557)<0,$E557+SUM($G557:AA557),IF(SUM($E557,$G557:AA557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AC$275>($C557+$D557),$E557+SUM($G557:AB557),IF(SUM($E557,$G557:AB557)<0,$E557+SUM($G557:AB557),IF(SUM($E557,$G557:AB557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AD$275>($C557+$D557),$E557+SUM($G557:AC557),IF(SUM($E557,$G557:AC557)<0,$E557+SUM($G557:AC557),IF(SUM($E557,$G557:AC557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AE$275>($C557+$D557),$E557+SUM($G557:AD557),IF(SUM($E557,$G557:AD557)<0,$E557+SUM($G557:AD557),IF(SUM($E557,$G557:AD557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0},{"$f":"-IF($D557=0,0,IF(AF$275>($C557+$D557),$E557+SUM($G557:AE557),IF(SUM($E557,$G557:AE557)<0,$E557+SUM($G557:AE557),IF(SUM($E557,$G557:AE557)=0,0,($E557+SUM($G557:$Q557))/($D557-COUNT($G557:$Q557))))))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C558,$G$193:$AF$193,0))","v":12.331},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C558,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D558=0,0,IF(R$275>($C558+$D558),$E558+SUM($G558:Q558),IF(SUM($E558,$G558:Q558)<0,$E558+SUM($G558:Q558),IF(SUM($E558,$G558:Q558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":-2.0551666666666666},{"$f":"-IF($D558=0,0,IF(S$275>($C558+$D558),$E558+SUM($G558:R558),IF(SUM($E558,$G558:R558)<0,$E558+SUM($G558:R558),IF(SUM($E558,$G558:R558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":-2.0551666666666666},{"$f":"-IF($D558=0,0,IF(T$275>($C558+$D558),$E558+SUM($G558:S558),IF(SUM($E558,$G558:S558)<0,$E558+SUM($G558:S558),IF(SUM($E558,$G558:S558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":-2.0551666666666666},{"$f":"-IF($D558=0,0,IF(U$275>($C558+$D558),$E558+SUM($G558:T558),IF(SUM($E558,$G558:T558)<0,$E558+SUM($G558:T558),IF(SUM($E558,$G558:T558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":-2.0551666666666666},{"$f":"-IF($D558=0,0,IF(V$275>($C558+$D558),$E558+SUM($G558:U558),IF(SUM($E558,$G558:U558)<0,$E558+SUM($G558:U558),IF(SUM($E558,$G558:U558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":-2.0551666666666666},{"$f":"-IF($D558=0,0,IF(W$275>($C558+$D558),$E558+SUM($G558:V558),IF(SUM($E558,$G558:V558)<0,$E558+SUM($G558:V558),IF(SUM($E558,$G558:V558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":-2.0551666666666666},{"$f":"-IF($D558=0,0,IF(X$275>($C558+$D558),$E558+SUM($G558:W558),IF(SUM($E558,$G558:W558)<0,$E558+SUM($G558:W558),IF(SUM($E558,$G558:W558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(Y$275>($C558+$D558),$E558+SUM($G558:X558),IF(SUM($E558,$G558:X558)<0,$E558+SUM($G558:X558),IF(SUM($E558,$G558:X558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(Z$275>($C558+$D558),$E558+SUM($G558:Y558),IF(SUM($E558,$G558:Y558)<0,$E558+SUM($G558:Y558),IF(SUM($E558,$G558:Y558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AA$275>($C558+$D558),$E558+SUM($G558:Z558),IF(SUM($E558,$G558:Z558)<0,$E558+SUM($G558:Z558),IF(SUM($E558,$G558:Z558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AB$275>($C558+$D558),$E558+SUM($G558:AA558),IF(SUM($E558,$G558:AA558)<0,$E558+SUM($G558:AA558),IF(SUM($E558,$G558:AA558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AC$275>($C558+$D558),$E558+SUM($G558:AB558),IF(SUM($E558,$G558:AB558)<0,$E558+SUM($G558:AB558),IF(SUM($E558,$G558:AB558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AD$275>($C558+$D558),$E558+SUM($G558:AC558),IF(SUM($E558,$G558:AC558)<0,$E558+SUM($G558:AC558),IF(SUM($E558,$G558:AC558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AE$275>($C558+$D558),$E558+SUM($G558:AD558),IF(SUM($E558,$G558:AD558)<0,$E558+SUM($G558:AD558),IF(SUM($E558,$G558:AD558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0},{"$f":"-IF($D558=0,0,IF(AF$275>($C558+$D558),$E558+SUM($G558:AE558),IF(SUM($E558,$G558:AE558)<0,$E558+SUM($G558:AE558),IF(SUM($E558,$G558:AE558)=0,0,($E558+SUM($G558:$Q558))/($D558-COUNT($G558:$Q558))))))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C559,$G$193:$AF$193,0))","v":14.067144632880806},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C559,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D559=0,0,IF(S$275>($C559+$D559),$E559+SUM($G559:R559),IF(SUM($E559,$G559:R559)<0,$E559+SUM($G559:R559),IF(SUM($E559,$G559:R559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":-2.3445241054801342},{"$f":"-IF($D559=0,0,IF(T$275>($C559+$D559),$E559+SUM($G559:S559),IF(SUM($E559,$G559:S559)<0,$E559+SUM($G559:S559),IF(SUM($E559,$G559:S559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":-2.3445241054801342},{"$f":"-IF($D559=0,0,IF(U$275>($C559+$D559),$E559+SUM($G559:T559),IF(SUM($E559,$G559:T559)<0,$E559+SUM($G559:T559),IF(SUM($E559,$G559:T559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":-2.3445241054801342},{"$f":"-IF($D559=0,0,IF(V$275>($C559+$D559),$E559+SUM($G559:U559),IF(SUM($E559,$G559:U559)<0,$E559+SUM($G559:U559),IF(SUM($E559,$G559:U559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":-2.3445241054801342},{"$f":"-IF($D559=0,0,IF(W$275>($C559+$D559),$E559+SUM($G559:V559),IF(SUM($E559,$G559:V559)<0,$E559+SUM($G559:V559),IF(SUM($E559,$G559:V559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":-2.3445241054801342},{"$f":"-IF($D559=0,0,IF(X$275>($C559+$D559),$E559+SUM($G559:W559),IF(SUM($E559,$G559:W559)<0,$E559+SUM($G559:W559),IF(SUM($E559,$G559:W559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":-2.3445241054801342},{"$f":"-IF($D559=0,0,IF(Y$275>($C559+$D559),$E559+SUM($G559:X559),IF(SUM($E559,$G559:X559)<0,$E559+SUM($G559:X559),IF(SUM($E559,$G559:X559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(Z$275>($C559+$D559),$E559+SUM($G559:Y559),IF(SUM($E559,$G559:Y559)<0,$E559+SUM($G559:Y559),IF(SUM($E559,$G559:Y559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AA$275>($C559+$D559),$E559+SUM($G559:Z559),IF(SUM($E559,$G559:Z559)<0,$E559+SUM($G559:Z559),IF(SUM($E559,$G559:Z559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AB$275>($C559+$D559),$E559+SUM($G559:AA559),IF(SUM($E559,$G559:AA559)<0,$E559+SUM($G559:AA559),IF(SUM($E559,$G559:AA559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AC$275>($C559+$D559),$E559+SUM($G559:AB559),IF(SUM($E559,$G559:AB559)<0,$E559+SUM($G559:AB559),IF(SUM($E559,$G559:AB559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AD$275>($C559+$D559),$E559+SUM($G559:AC559),IF(SUM($E559,$G559:AC559)<0,$E559+SUM($G559:AC559),IF(SUM($E559,$G559:AC559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AE$275>($C559+$D559),$E559+SUM($G559:AD559),IF(SUM($E559,$G559:AD559)<0,$E559+SUM($G559:AD559),IF(SUM($E559,$G559:AD559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0},{"$f":"-IF($D559=0,0,IF(AF$275>($C559+$D559),$E559+SUM($G559:AE559),IF(SUM($E559,$G559:AE559)<0,$E559+SUM($G559:AE559),IF(SUM($E559,$G559:AE559)=0,0,($E559+SUM($G559:$Q559))/($D559-COUNT($G559:$Q559))))))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C560,$G$193:$AF$193,0))","v":15.050119909787151},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C560,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D560=0,0,IF(T$275>($C560+$D560),$E560+SUM($G560:S560),IF(SUM($E560,$G560:S560)<0,$E560+SUM($G560:S560),IF(SUM($E560,$G560:S560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":-2.5083533182978583},{"$f":"-IF($D560=0,0,IF(U$275>($C560+$D560),$E560+SUM($G560:T560),IF(SUM($E560,$G560:T560)<0,$E560+SUM($G560:T560),IF(SUM($E560,$G560:T560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":-2.5083533182978583},{"$f":"-IF($D560=0,0,IF(V$275>($C560+$D560),$E560+SUM($G560:U560),IF(SUM($E560,$G560:U560)<0,$E560+SUM($G560:U560),IF(SUM($E560,$G560:U560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":-2.5083533182978583},{"$f":"-IF($D560=0,0,IF(W$275>($C560+$D560),$E560+SUM($G560:V560),IF(SUM($E560,$G560:V560)<0,$E560+SUM($G560:V560),IF(SUM($E560,$G560:V560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":-2.5083533182978583},{"$f":"-IF($D560=0,0,IF(X$275>($C560+$D560),$E560+SUM($G560:W560),IF(SUM($E560,$G560:W560)<0,$E560+SUM($G560:W560),IF(SUM($E560,$G560:W560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":-2.5083533182978583},{"$f":"-IF($D560=0,0,IF(Y$275>($C560+$D560),$E560+SUM($G560:X560),IF(SUM($E560,$G560:X560)<0,$E560+SUM($G560:X560),IF(SUM($E560,$G560:X560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":-2.5083533182978583},{"$f":"-IF($D560=0,0,IF(Z$275>($C560+$D560),$E560+SUM($G560:Y560),IF(SUM($E560,$G560:Y560)<0,$E560+SUM($G560:Y560),IF(SUM($E560,$G560:Y560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AA$275>($C560+$D560),$E560+SUM($G560:Z560),IF(SUM($E560,$G560:Z560)<0,$E560+SUM($G560:Z560),IF(SUM($E560,$G560:Z560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AB$275>($C560+$D560),$E560+SUM($G560:AA560),IF(SUM($E560,$G560:AA560)<0,$E560+SUM($G560:AA560),IF(SUM($E560,$G560:AA560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AC$275>($C560+$D560),$E560+SUM($G560:AB560),IF(SUM($E560,$G560:AB560)<0,$E560+SUM($G560:AB560),IF(SUM($E560,$G560:AB560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AD$275>($C560+$D560),$E560+SUM($G560:AC560),IF(SUM($E560,$G560:AC560)<0,$E560+SUM($G560:AC560),IF(SUM($E560,$G560:AC560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AE$275>($C560+$D560),$E560+SUM($G560:AD560),IF(SUM($E560,$G560:AD560)<0,$E560+SUM($G560:AD560),IF(SUM($E560,$G560:AD560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0},{"$f":"-IF($D560=0,0,IF(AF$275>($C560+$D560),$E560+SUM($G560:AE560),IF(SUM($E560,$G560:AE560)<0,$E560+SUM($G560:AE560),IF(SUM($E560,$G560:AE560)=0,0,($E560+SUM($G560:$Q560))/($D560-COUNT($G560:$Q560))))))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C561,$G$193:$AF$193,0))","v":12.672862216400533},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C561,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D561=0,0,IF(U$275>($C561+$D561),$E561+SUM($G561:T561),IF(SUM($E561,$G561:T561)<0,$E561+SUM($G561:T561),IF(SUM($E561,$G561:T561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":-2.1121437027334222},{"$f":"-IF($D561=0,0,IF(V$275>($C561+$D561),$E561+SUM($G561:U561),IF(SUM($E561,$G561:U561)<0,$E561+SUM($G561:U561),IF(SUM($E561,$G561:U561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":-2.1121437027334222},{"$f":"-IF($D561=0,0,IF(W$275>($C561+$D561),$E561+SUM($G561:V561),IF(SUM($E561,$G561:V561)<0,$E561+SUM($G561:V561),IF(SUM($E561,$G561:V561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":-2.1121437027334222},{"$f":"-IF($D561=0,0,IF(X$275>($C561+$D561),$E561+SUM($G561:W561),IF(SUM($E561,$G561:W561)<0,$E561+SUM($G561:W561),IF(SUM($E561,$G561:W561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":-2.1121437027334222},{"$f":"-IF($D561=0,0,IF(Y$275>($C561+$D561),$E561+SUM($G561:X561),IF(SUM($E561,$G561:X561)<0,$E561+SUM($G561:X561),IF(SUM($E561,$G561:X561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":-2.1121437027334222},{"$f":"-IF($D561=0,0,IF(Z$275>($C561+$D561),$E561+SUM($G561:Y561),IF(SUM($E561,$G561:Y561)<0,$E561+SUM($G561:Y561),IF(SUM($E561,$G561:Y561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":-2.1121437027334222},{"$f":"-IF($D561=0,0,IF(AA$275>($C561+$D561),$E561+SUM($G561:Z561),IF(SUM($E561,$G561:Z561)<0,$E561+SUM($G561:Z561),IF(SUM($E561,$G561:Z561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":1.7763568394002505E-15},{"$f":"-IF($D561=0,0,IF(AB$275>($C561+$D561),$E561+SUM($G561:AA561),IF(SUM($E561,$G561:AA561)<0,$E561+SUM($G561:AA561),IF(SUM($E561,$G561:AA561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(AC$275>($C561+$D561),$E561+SUM($G561:AB561),IF(SUM($E561,$G561:AB561)<0,$E561+SUM($G561:AB561),IF(SUM($E561,$G561:AB561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(AD$275>($C561+$D561),$E561+SUM($G561:AC561),IF(SUM($E561,$G561:AC561)<0,$E561+SUM($G561:AC561),IF(SUM($E561,$G561:AC561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(AE$275>($C561+$D561),$E561+SUM($G561:AD561),IF(SUM($E561,$G561:AD561)<0,$E561+SUM($G561:AD561),IF(SUM($E561,$G561:AD561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0},{"$f":"-IF($D561=0,0,IF(AF$275>($C561+$D561),$E561+SUM($G561:AE561),IF(SUM($E561,$G561:AE561)<0,$E561+SUM($G561:AE561),IF(SUM($E561,$G561:AE561)=0,0,($E561+SUM($G561:$Q561))/($D561-COUNT($G561:$Q561))))))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C562,$G$193:$AF$193,0))","v":9.1700290836698226},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C562,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D562=0,0,IF(V$275>($C562+$D562),$E562+SUM($G562:U562),IF(SUM($E562,$G562:U562)<0,$E562+SUM($G562:U562),IF(SUM($E562,$G562:U562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":-1.5283381806116372},{"$f":"-IF($D562=0,0,IF(W$275>($C562+$D562),$E562+SUM($G562:V562),IF(SUM($E562,$G562:V562)<0,$E562+SUM($G562:V562),IF(SUM($E562,$G562:V562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":-1.5283381806116372},{"$f":"-IF($D562=0,0,IF(X$275>($C562+$D562),$E562+SUM($G562:W562),IF(SUM($E562,$G562:W562)<0,$E562+SUM($G562:W562),IF(SUM($E562,$G562:W562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":-1.5283381806116372},{"$f":"-IF($D562=0,0,IF(Y$275>($C562+$D562),$E562+SUM($G562:X562),IF(SUM($E562,$G562:X562)<0,$E562+SUM($G562:X562),IF(SUM($E562,$G562:X562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":-1.5283381806116372},{"$f":"-IF($D562=0,0,IF(Z$275>($C562+$D562),$E562+SUM($G562:Y562),IF(SUM($E562,$G562:Y562)<0,$E562+SUM($G562:Y562),IF(SUM($E562,$G562:Y562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":-1.5283381806116372},{"$f":"-IF($D562=0,0,IF(AA$275>($C562+$D562),$E562+SUM($G562:Z562),IF(SUM($E562,$G562:Z562)<0,$E562+SUM($G562:Z562),IF(SUM($E562,$G562:Z562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":-1.5283381806116372},{"$f":"-IF($D562=0,0,IF(AB$275>($C562+$D562),$E562+SUM($G562:AA562),IF(SUM($E562,$G562:AA562)<0,$E562+SUM($G562:AA562),IF(SUM($E562,$G562:AA562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(AC$275>($C562+$D562),$E562+SUM($G562:AB562),IF(SUM($E562,$G562:AB562)<0,$E562+SUM($G562:AB562),IF(SUM($E562,$G562:AB562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(AD$275>($C562+$D562),$E562+SUM($G562:AC562),IF(SUM($E562,$G562:AC562)<0,$E562+SUM($G562:AC562),IF(SUM($E562,$G562:AC562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(AE$275>($C562+$D562),$E562+SUM($G562:AD562),IF(SUM($E562,$G562:AD562)<0,$E562+SUM($G562:AD562),IF(SUM($E562,$G562:AD562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0},{"$f":"-IF($D562=0,0,IF(AF$275>($C562+$D562),$E562+SUM($G562:AE562),IF(SUM($E562,$G562:AE562)<0,$E562+SUM($G562:AE562),IF(SUM($E562,$G562:AE562)=0,0,($E562+SUM($G562:$Q562))/($D562-COUNT($G562:$Q562))))))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C563,$G$193:$AF$193,0))","v":6.8652752916569062},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C563,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D563=0,0,IF(W$275>($C563+$D563),$E563+SUM($G563:V563),IF(SUM($E563,$G563:V563)<0,$E563+SUM($G563:V563),IF(SUM($E563,$G563:V563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":-1.1442125486094843},{"$f":"-IF($D563=0,0,IF(X$275>($C563+$D563),$E563+SUM($G563:W563),IF(SUM($E563,$G563:W563)<0,$E563+SUM($G563:W563),IF(SUM($E563,$G563:W563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":-1.1442125486094843},{"$f":"-IF($D563=0,0,IF(Y$275>($C563+$D563),$E563+SUM($G563:X563),IF(SUM($E563,$G563:X563)<0,$E563+SUM($G563:X563),IF(SUM($E563,$G563:X563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":-1.1442125486094843},{"$f":"-IF($D563=0,0,IF(Z$275>($C563+$D563),$E563+SUM($G563:Y563),IF(SUM($E563,$G563:Y563)<0,$E563+SUM($G563:Y563),IF(SUM($E563,$G563:Y563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":-1.1442125486094843},{"$f":"-IF($D563=0,0,IF(AA$275>($C563+$D563),$E563+SUM($G563:Z563),IF(SUM($E563,$G563:Z563)<0,$E563+SUM($G563:Z563),IF(SUM($E563,$G563:Z563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":-1.1442125486094843},{"$f":"-IF($D563=0,0,IF(AB$275>($C563+$D563),$E563+SUM($G563:AA563),IF(SUM($E563,$G563:AA563)<0,$E563+SUM($G563:AA563),IF(SUM($E563,$G563:AA563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":-1.1442125486094843},{"$f":"-IF($D563=0,0,IF(AC$275>($C563+$D563),$E563+SUM($G563:AB563),IF(SUM($E563,$G563:AB563)<0,$E563+SUM($G563:AB563),IF(SUM($E563,$G563:AB563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0},{"$f":"-IF($D563=0,0,IF(AD$275>($C563+$D563),$E563+SUM($G563:AC563),IF(SUM($E563,$G563:AC563)<0,$E563+SUM($G563:AC563),IF(SUM($E563,$G563:AC563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0},{"$f":"-IF($D563=0,0,IF(AE$275>($C563+$D563),$E563+SUM($G563:AD563),IF(SUM($E563,$G563:AD563)<0,$E563+SUM($G563:AD563),IF(SUM($E563,$G563:AD563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0},{"$f":"-IF($D563=0,0,IF(AF$275>($C563+$D563),$E563+SUM($G563:AE563),IF(SUM($E563,$G563:AE563)<0,$E563+SUM($G563:AE563),IF(SUM($E563,$G563:AE563)=0,0,($E563+SUM($G563:$Q563))/($D563-COUNT($G563:$Q563))))))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C564,$G$193:$AF$193,0))","v":11.750230429571513},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C564,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D564=0,0,IF(X$275>($C564+$D564),$E564+SUM($G564:W564),IF(SUM($E564,$G564:W564)<0,$E564+SUM($G564:W564),IF(SUM($E564,$G564:W564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":-1.9583717382619188},{"$f":"-IF($D564=0,0,IF(Y$275>($C564+$D564),$E564+SUM($G564:X564),IF(SUM($E564,$G564:X564)<0,$E564+SUM($G564:X564),IF(SUM($E564,$G564:X564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":-1.9583717382619188},{"$f":"-IF($D564=0,0,IF(Z$275>($C564+$D564),$E564+SUM($G564:Y564),IF(SUM($E564,$G564:Y564)<0,$E564+SUM($G564:Y564),IF(SUM($E564,$G564:Y564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":-1.9583717382619188},{"$f":"-IF($D564=0,0,IF(AA$275>($C564+$D564),$E564+SUM($G564:Z564),IF(SUM($E564,$G564:Z564)<0,$E564+SUM($G564:Z564),IF(SUM($E564,$G564:Z564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":-1.9583717382619188},{"$f":"-IF($D564=0,0,IF(AB$275>($C564+$D564),$E564+SUM($G564:AA564),IF(SUM($E564,$G564:AA564)<0,$E564+SUM($G564:AA564),IF(SUM($E564,$G564:AA564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":-1.9583717382619188},{"$f":"-IF($D564=0,0,IF(AC$275>($C564+$D564),$E564+SUM($G564:AB564),IF(SUM($E564,$G564:AB564)<0,$E564+SUM($G564:AB564),IF(SUM($E564,$G564:AB564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":-1.9583717382619188},{"$f":"-IF($D564=0,0,IF(AD$275>($C564+$D564),$E564+SUM($G564:AC564),IF(SUM($E564,$G564:AC564)<0,$E564+SUM($G564:AC564),IF(SUM($E564,$G564:AC564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":0},{"$f":"-IF($D564=0,0,IF(AE$275>($C564+$D564),$E564+SUM($G564:AD564),IF(SUM($E564,$G564:AD564)<0,$E564+SUM($G564:AD564),IF(SUM($E564,$G564:AD564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":0},{"$f":"-IF($D564=0,0,IF(AF$275>($C564+$D564),$E564+SUM($G564:AE564),IF(SUM($E564,$G564:AE564)<0,$E564+SUM($G564:AE564),IF(SUM($E564,$G564:AE564)=0,0,($E564+SUM($G564:$Q564))/($D564-COUNT($G564:$Q564))))))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C565,$G$193:$AF$193,0))","v":11.719288887605867},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C565,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D565=0,0,IF(Y$275>($C565+$D565),$E565+SUM($G565:X565),IF(SUM($E565,$G565:X565)<0,$E565+SUM($G565:X565),IF(SUM($E565,$G565:X565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":-1.9532148146009778},{"$f":"-IF($D565=0,0,IF(Z$275>($C565+$D565),$E565+SUM($G565:Y565),IF(SUM($E565,$G565:Y565)<0,$E565+SUM($G565:Y565),IF(SUM($E565,$G565:Y565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":-1.9532148146009778},{"$f":"-IF($D565=0,0,IF(AA$275>($C565+$D565),$E565+SUM($G565:Z565),IF(SUM($E565,$G565:Z565)<0,$E565+SUM($G565:Z565),IF(SUM($E565,$G565:Z565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":-1.9532148146009778},{"$f":"-IF($D565=0,0,IF(AB$275>($C565+$D565),$E565+SUM($G565:AA565),IF(SUM($E565,$G565:AA565)<0,$E565+SUM($G565:AA565),IF(SUM($E565,$G565:AA565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":-1.9532148146009778},{"$f":"-IF($D565=0,0,IF(AC$275>($C565+$D565),$E565+SUM($G565:AB565),IF(SUM($E565,$G565:AB565)<0,$E565+SUM($G565:AB565),IF(SUM($E565,$G565:AB565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":-1.9532148146009778},{"$f":"-IF($D565=0,0,IF(AD$275>($C565+$D565),$E565+SUM($G565:AC565),IF(SUM($E565,$G565:AC565)<0,$E565+SUM($G565:AC565),IF(SUM($E565,$G565:AC565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":-1.9532148146009778},{"$f":"-IF($D565=0,0,IF(AE$275>($C565+$D565),$E565+SUM($G565:AD565),IF(SUM($E565,$G565:AD565)<0,$E565+SUM($G565:AD565),IF(SUM($E565,$G565:AD565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":0},{"$f":"-IF($D565=0,0,IF(AF$275>($C565+$D565),$E565+SUM($G565:AE565),IF(SUM($E565,$G565:AE565)<0,$E565+SUM($G565:AE565),IF(SUM($E565,$G565:AE565)=0,0,($E565+SUM($G565:$Q565))/($D565-COUNT($G565:$Q565))))))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C566,$G$193:$AF$193,0))","v":13.514413585683558},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C566,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D566=0,0,IF(Z$275>($C566+$D566),$E566+SUM($G566:Y566),IF(SUM($E566,$G566:Y566)<0,$E566+SUM($G566:Y566),IF(SUM($E566,$G566:Y566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":-2.252402264280593},{"$f":"-IF($D566=0,0,IF(AA$275>($C566+$D566),$E566+SUM($G566:Z566),IF(SUM($E566,$G566:Z566)<0,$E566+SUM($G566:Z566),IF(SUM($E566,$G566:Z566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":-2.252402264280593},{"$f":"-IF($D566=0,0,IF(AB$275>($C566+$D566),$E566+SUM($G566:AA566),IF(SUM($E566,$G566:AA566)<0,$E566+SUM($G566:AA566),IF(SUM($E566,$G566:AA566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":-2.252402264280593},{"$f":"-IF($D566=0,0,IF(AC$275>($C566+$D566),$E566+SUM($G566:AB566),IF(SUM($E566,$G566:AB566)<0,$E566+SUM($G566:AB566),IF(SUM($E566,$G566:AB566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":-2.252402264280593},{"$f":"-IF($D566=0,0,IF(AD$275>($C566+$D566),$E566+SUM($G566:AC566),IF(SUM($E566,$G566:AC566)<0,$E566+SUM($G566:AC566),IF(SUM($E566,$G566:AC566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":-2.252402264280593},{"$f":"-IF($D566=0,0,IF(AE$275>($C566+$D566),$E566+SUM($G566:AD566),IF(SUM($E566,$G566:AD566)<0,$E566+SUM($G566:AD566),IF(SUM($E566,$G566:AD566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":-2.252402264280593},{"$f":"-IF($D566=0,0,IF(AF$275>($C566+$D566),$E566+SUM($G566:AE566),IF(SUM($E566,$G566:AE566)<0,$E566+SUM($G566:AE566),IF(SUM($E566,$G566:AE566)=0,0,($E566+SUM($G566:$Q566))/($D566-COUNT($G566:$Q566))))))","v":1.7763568394002505E-15}]
[null,null,2026,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C567,$G$193:$AF$193,0))","v":11.921101763850142},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C567,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D567=0,0,IF(AA$275>($C567+$D567),$E567+SUM($G567:Z567),IF(SUM($E567,$G567:Z567)<0,$E567+SUM($G567:Z567),IF(SUM($E567,$G567:Z567)=0,0,($E567+SUM($G567:$Q567))/($D567-COUNT($G567:$Q567))))))","v":-1.9868502939750237},{"$f":"-IF($D567=0,0,IF(AB$275>($C567+$D567),$E567+SUM($G567:AA567),IF(SUM($E567,$G567:AA567)<0,$E567+SUM($G567:AA567),IF(SUM($E567,$G567:AA567)=0,0,($E567+SUM($G567:$Q567))/($D567-COUNT($G567:$Q567))))))","v":-1.9868502939750237},{"$f":"-IF($D567=0,0,IF(AC$275>($C567+$D567),$E567+SUM($G567:AB567),IF(SUM($E567,$G567:AB567)<0,$E567+SUM($G567:AB567),IF(SUM($E567,$G567:AB567)=0,0,($E567+SUM($G567:$Q567))/($D567-COUNT($G567:$Q567))))))","v":-1.9868502939750237},{"$f":"-IF($D567=0,0,IF(AD$275>($C567+$D567),$E567+SUM($G567:AC567),IF(SUM($E567,$G567:AC567)<0,$E567+SUM($G567:AC567),IF(SUM($E567,$G567:AC567)=0,0,($E567+SUM($G567:$Q567))/($D567-COUNT($G567:$Q567))))))","v":-1.9868502939750237},{"$f":"-IF($D567=0,0,IF(AE$275>($C567+$D567),$E567+SUM($G567:AD567),IF(SUM($E567,$G567:AD567)<0,$E567+SUM($G567:AD567),IF(SUM($E567,$G567:AD567)=0,0,($E567+SUM($G567:$Q567))/($D567-COUNT($G567:$Q567))))))","v":-1.9868502939750237},{"$f":"-IF($D567=0,0,IF(AF$275>($C567+$D567),$E567+SUM($G567:AE567),IF(SUM($E567,$G567:AE567)<0,$E567+SUM($G567:AE567),IF(SUM($E567,$G567:AE567)=0,0,($E567+SUM($G567:$Q567))/($D567-COUNT($G567:$Q567))))))","v":-1.9868502939750237}]
[null,null,2027,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C568,$G$193:$AF$193,0))","v":13.626655931299171},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C568,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D568=0,0,IF(AB$275>($C568+$D568),$E568+SUM($G568:AA568),IF(SUM($E568,$G568:AA568)<0,$E568+SUM($G568:AA568),IF(SUM($E568,$G568:AA568)=0,0,($E568+SUM($G568:$Q568))/($D568-COUNT($G568:$Q568))))))","v":-2.2711093218831953},{"$f":"-IF($D568=0,0,IF(AC$275>($C568+$D568),$E568+SUM($G568:AB568),IF(SUM($E568,$G568:AB568)<0,$E568+SUM($G568:AB568),IF(SUM($E568,$G568:AB568)=0,0,($E568+SUM($G568:$Q568))/($D568-COUNT($G568:$Q568))))))","v":-2.2711093218831953},{"$f":"-IF($D568=0,0,IF(AD$275>($C568+$D568),$E568+SUM($G568:AC568),IF(SUM($E568,$G568:AC568)<0,$E568+SUM($G568:AC568),IF(SUM($E568,$G568:AC568)=0,0,($E568+SUM($G568:$Q568))/($D568-COUNT($G568:$Q568))))))","v":-2.2711093218831953},{"$f":"-IF($D568=0,0,IF(AE$275>($C568+$D568),$E568+SUM($G568:AD568),IF(SUM($E568,$G568:AD568)<0,$E568+SUM($G568:AD568),IF(SUM($E568,$G568:AD568)=0,0,($E568+SUM($G568:$Q568))/($D568-COUNT($G568:$Q568))))))","v":-2.2711093218831953},{"$f":"-IF($D568=0,0,IF(AF$275>($C568+$D568),$E568+SUM($G568:AE568),IF(SUM($E568,$G568:AE568)<0,$E568+SUM($G568:AE568),IF(SUM($E568,$G568:AE568)=0,0,($E568+SUM($G568:$Q568))/($D568-COUNT($G568:$Q568))))))","v":-2.2711093218831953}]
[null,null,2028,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C569,$G$193:$AF$193,0))","v":9.5186595303588426},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C569,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D569=0,0,IF(AC$275>($C569+$D569),$E569+SUM($G569:AB569),IF(SUM($E569,$G569:AB569)<0,$E569+SUM($G569:AB569),IF(SUM($E569,$G569:AB569)=0,0,($E569+SUM($G569:$Q569))/($D569-COUNT($G569:$Q569))))))","v":-1.5864432550598071},{"$f":"-IF($D569=0,0,IF(AD$275>($C569+$D569),$E569+SUM($G569:AC569),IF(SUM($E569,$G569:AC569)<0,$E569+SUM($G569:AC569),IF(SUM($E569,$G569:AC569)=0,0,($E569+SUM($G569:$Q569))/($D569-COUNT($G569:$Q569))))))","v":-1.5864432550598071},{"$f":"-IF($D569=0,0,IF(AE$275>($C569+$D569),$E569+SUM($G569:AD569),IF(SUM($E569,$G569:AD569)<0,$E569+SUM($G569:AD569),IF(SUM($E569,$G569:AD569)=0,0,($E569+SUM($G569:$Q569))/($D569-COUNT($G569:$Q569))))))","v":-1.5864432550598071},{"$f":"-IF($D569=0,0,IF(AF$275>($C569+$D569),$E569+SUM($G569:AE569),IF(SUM($E569,$G569:AE569)<0,$E569+SUM($G569:AE569),IF(SUM($E569,$G569:AE569)=0,0,($E569+SUM($G569:$Q569))/($D569-COUNT($G569:$Q569))))))","v":-1.5864432550598071}]
[null,null,2029,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C570,$G$193:$AF$193,0))","v":9.5186595303588426},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C570,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D570=0,0,IF(AD$275>($C570+$D570),$E570+SUM($G570:AC570),IF(SUM($E570,$G570:AC570)<0,$E570+SUM($G570:AC570),IF(SUM($E570,$G570:AC570)=0,0,($E570+SUM($G570:$Q570))/($D570-COUNT($G570:$Q570))))))","v":-1.5864432550598071},{"$f":"-IF($D570=0,0,IF(AE$275>($C570+$D570),$E570+SUM($G570:AD570),IF(SUM($E570,$G570:AD570)<0,$E570+SUM($G570:AD570),IF(SUM($E570,$G570:AD570)=0,0,($E570+SUM($G570:$Q570))/($D570-COUNT($G570:$Q570))))))","v":-1.5864432550598071},{"$f":"-IF($D570=0,0,IF(AF$275>($C570+$D570),$E570+SUM($G570:AE570),IF(SUM($E570,$G570:AE570)<0,$E570+SUM($G570:AE570),IF(SUM($E570,$G570:AE570)=0,0,($E570+SUM($G570:$Q570))/($D570-COUNT($G570:$Q570))))))","v":-1.5864432550598071}]
[null,null,2030,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C571,$G$193:$AF$193,0))","v":9.5186595303588426},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C571,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D571=0,0,IF(AE$275>($C571+$D571),$E571+SUM($G571:AD571),IF(SUM($E571,$G571:AD571)<0,$E571+SUM($G571:AD571),IF(SUM($E571,$G571:AD571)=0,0,($E571+SUM($G571:$Q571))/($D571-COUNT($G571:$Q571))))))","v":-1.5864432550598071},{"$f":"-IF($D571=0,0,IF(AF$275>($C571+$D571),$E571+SUM($G571:AE571),IF(SUM($E571,$G571:AE571)<0,$E571+SUM($G571:AE571),IF(SUM($E571,$G571:AE571)=0,0,($E571+SUM($G571:$Q571))/($D571-COUNT($G571:$Q571))))))","v":-1.5864432550598071}]
[null,null,2031,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C572,$G$193:$AF$193,0))","v":9.5186595303588426},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C572,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D572=0,0,IF(AF$275>($C572+$D572),$E572+SUM($G572:AE572),IF(SUM($E572,$G572:AE572)<0,$E572+SUM($G572:AE572),IF(SUM($E572,$G572:AE572)=0,0,($E572+SUM($G572:$Q572))/($D572-COUNT($G572:$Q572))))))","v":-1.5864432550598071}]
[null,null,2032,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":6},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C573,$G$193:$AF$193,0))","v":9.5186595303588426},{"$f":"INDEX($G$243:$AF$255,MATCH(B546,$B$243:$B$255,0),MATCH(C573,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E548:E573)-SUM(G220:AF220),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G547:G573)","v":-0.8224325837226093},{"$f":"SUM(H547:H573)","v":-0.98615727348487292},-1.2037605294155798,-2.4242094660682092,-2.187014037099269,-2.5537783259218521,-4.0745084224092878,-6.9244586695579917,-9.6684777532645985,-11.273919287005461,-12.950928540990583,-5.7249099944211537,-10.838442602509854,-13.346795920807713,-15.458939623541134,-15.405314617534831,-15.831546144013164,-15.670835911747909,-14.80541091484103,-13.850773372958727,-13.267612425535759,-13.351684550093335,-12.886500129415094,-11.636463204859403,-11.269691645318233,-10.603732636097446]
[]
[null,"Other non-network assets","Year","Depn life","Gross capex","Disposal"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":12},{"$f":"VLOOKUP(B576,$B$177:$F$189,5,FALSE)","v":31.582120320091327},null,{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076108},{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076108},{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076108},{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076117},{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076117},{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076117},{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076108},{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076103},{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076103},{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076103},{"$f":"IF($D577=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B576,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":-2.6318433600076103},{"$f":"-IF($D577=0,0,IF(R$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-R$275+1)))","v":-0.89965589666071433},{"$f":"-IF($D577=0,0,IF(S$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-S$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(T$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-T$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(U$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-U$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(V$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-V$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(W$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-W$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(X$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-X$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(Y$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-Y$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(Z$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-Z$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(AA$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-AA$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(AB$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-AB$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(AC$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-AC$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(AD$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-AD$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(AE$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-AE$275+1)))","v":0},{"$f":"-IF($D577=0,0,IF(AF$275>($C577+$D577),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C577,$D577)-AF$275+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C578,$G$193:$AF$193,0))","v":3.3594609923550514},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C578,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B576,Tx_Inputs!$B$491:$B$503,0),MATCH($C578+1,Tx_Inputs!$E$422:$AD$422))","v":-1.0627459153222916},{"$f":"H578","v":-1.0627459153222916},{"$f":"-IF($D578=0,0,IF(J$275>($C578+$D578),$E578+SUM($G578:I578),SUM($E578:$I578)/($D578-2)))","v":-8.3095566445149358E-2},{"$f":"-IF($D578=0,0,IF(K$275>($C578+$D578),$E578+SUM($G578:J578),SUM($E578:$I578)/($D578-2)))","v":-8.3095566445149358E-2},{"$f":"-IF($D578=0,0,IF(L$275>($C578+$D578),$E578+SUM($G578:K578),SUM($E578:$I578)/($D578-2)))","v":-8.3095566445149358E-2},{"$f":"-IF($D578=0,0,IF(M$275>($C578+$D578),$E578+SUM($G578:L578),SUM($E578:$I578)/($D578-2)))","v":-8.3095566445149358E-2},{"$f":"-IF($D578=0,0,IF(N$275>($C578+$D578),$E578+SUM($G578:M578),SUM($E578:$I578)/($D578-2)))","v":-8.3095566445149358E-2},{"$f":"-IF($D578=0,0,IF(O$275>($C578+$D578),$E578+SUM($G578:N578),SUM($E578:$I578)/($D578-2)))","v":-8.3095566445149358E-2},{"$f":"-IF($D578=0,0,IF(P$275>($C578+$D578),$E578+SUM($G578:O578),SUM($E578:$I578)/($D578-2)))","v":-8.3095566445149358E-2},{"$f":"-IF($D578=0,0,IF(Q$275>($C578+$D578),$E578+SUM($G578:P578),SUM($E578:$I578)/($D578-2)))","v":-8.3095566445149358E-2},{"$f":"-IF($D578=0,0,IF(R$275>($C578+$D578),$E578+SUM($G578:Q578),IF(SUM($E578,$G578:Q578)<0,$E578+SUM($G578:Q578),IF(SUM($E578,$G578:Q578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":-8.3095566445149621E-2},{"$f":"-IF($D578=0,0,IF(S$275>($C578+$D578),$E578+SUM($G578:R578),IF(SUM($E578,$G578:R578)<0,$E578+SUM($G578:R578),IF(SUM($E578,$G578:R578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":-8.3095566445149621E-2},{"$f":"-IF($D578=0,0,IF(T$275>($C578+$D578),$E578+SUM($G578:S578),IF(SUM($E578,$G578:S578)<0,$E578+SUM($G578:S578),IF(SUM($E578,$G578:S578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":-8.3095566445149621E-2},{"$f":"-IF($D578=0,0,IF(U$275>($C578+$D578),$E578+SUM($G578:T578),IF(SUM($E578,$G578:T578)<0,$E578+SUM($G578:T578),IF(SUM($E578,$G578:T578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":-8.3095566445149621E-2},{"$f":"-IF($D578=0,0,IF(V$275>($C578+$D578),$E578+SUM($G578:U578),IF(SUM($E578,$G578:U578)<0,$E578+SUM($G578:U578),IF(SUM($E578,$G578:U578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":-8.3095566445149621E-2},{"$f":"-IF($D578=0,0,IF(W$275>($C578+$D578),$E578+SUM($G578:V578),IF(SUM($E578,$G578:V578)<0,$E578+SUM($G578:V578),IF(SUM($E578,$G578:V578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":-8.3095566445149621E-2},{"$f":"-IF($D578=0,0,IF(X$275>($C578+$D578),$E578+SUM($G578:W578),IF(SUM($E578,$G578:W578)<0,$E578+SUM($G578:W578),IF(SUM($E578,$G578:W578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":-7.0631231478377465E-2},{"$f":"-IF($D578=0,0,IF(Y$275>($C578+$D578),$E578+SUM($G578:X578),IF(SUM($E578,$G578:X578)<0,$E578+SUM($G578:X578),IF(SUM($E578,$G578:X578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":0},{"$f":"-IF($D578=0,0,IF(Z$275>($C578+$D578),$E578+SUM($G578:Y578),IF(SUM($E578,$G578:Y578)<0,$E578+SUM($G578:Y578),IF(SUM($E578,$G578:Y578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":0},{"$f":"-IF($D578=0,0,IF(AA$275>($C578+$D578),$E578+SUM($G578:Z578),IF(SUM($E578,$G578:Z578)<0,$E578+SUM($G578:Z578),IF(SUM($E578,$G578:Z578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":0},{"$f":"-IF($D578=0,0,IF(AB$275>($C578+$D578),$E578+SUM($G578:AA578),IF(SUM($E578,$G578:AA578)<0,$E578+SUM($G578:AA578),IF(SUM($E578,$G578:AA578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":0},{"$f":"-IF($D578=0,0,IF(AC$275>($C578+$D578),$E578+SUM($G578:AB578),IF(SUM($E578,$G578:AB578)<0,$E578+SUM($G578:AB578),IF(SUM($E578,$G578:AB578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":0},{"$f":"-IF($D578=0,0,IF(AD$275>($C578+$D578),$E578+SUM($G578:AC578),IF(SUM($E578,$G578:AC578)<0,$E578+SUM($G578:AC578),IF(SUM($E578,$G578:AC578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":0},{"$f":"-IF($D578=0,0,IF(AE$275>($C578+$D578),$E578+SUM($G578:AD578),IF(SUM($E578,$G578:AD578)<0,$E578+SUM($G578:AD578),IF(SUM($E578,$G578:AD578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":0},{"$f":"-IF($D578=0,0,IF(AF$275>($C578+$D578),$E578+SUM($G578:AE578),IF(SUM($E578,$G578:AE578)<0,$E578+SUM($G578:AE578),IF(SUM($E578,$G578:AE578)=0,0,($E578+SUM($G578:$Q578))/($D578-COUNT($G578:$Q578))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C579,$G$193:$AF$193,0))","v":3.2172553546741973},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C579,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B576,Tx_Inputs!$B$491:$B$503,0),MATCH($C579+1,Tx_Inputs!$E$422:$AD$422))","v":-1.2579377747823586},{"$f":"-IF($D579=0,0,IF(J$275>($C579+$D579),$E579+SUM($G579:I579),SUM($E579:$I579)/($D579-1)))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(K$275>($C579+$D579),$E579+SUM($G579:J579),SUM($E579:$I579)/($D579-1)))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(L$275>($C579+$D579),$E579+SUM($G579:K579),SUM($E579:$I579)/($D579-1)))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(M$275>($C579+$D579),$E579+SUM($G579:L579),SUM($E579:$I579)/($D579-1)))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(N$275>($C579+$D579),$E579+SUM($G579:M579),SUM($E579:$I579)/($D579-1)))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(O$275>($C579+$D579),$E579+SUM($G579:N579),SUM($E579:$I579)/($D579-1)))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(P$275>($C579+$D579),$E579+SUM($G579:O579),SUM($E579:$I579)/($D579-1)))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(Q$275>($C579+$D579),$E579+SUM($G579:P579),SUM($E579:$I579)/($D579-1)))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(R$275>($C579+$D579),$E579+SUM($G579:Q579),IF(SUM($E579,$G579:Q579)<0,$E579+SUM($G579:Q579),IF(SUM($E579,$G579:Q579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(S$275>($C579+$D579),$E579+SUM($G579:R579),IF(SUM($E579,$G579:R579)<0,$E579+SUM($G579:R579),IF(SUM($E579,$G579:R579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(T$275>($C579+$D579),$E579+SUM($G579:S579),IF(SUM($E579,$G579:S579)<0,$E579+SUM($G579:S579),IF(SUM($E579,$G579:S579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(U$275>($C579+$D579),$E579+SUM($G579:T579),IF(SUM($E579,$G579:T579)<0,$E579+SUM($G579:T579),IF(SUM($E579,$G579:T579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(V$275>($C579+$D579),$E579+SUM($G579:U579),IF(SUM($E579,$G579:U579)<0,$E579+SUM($G579:U579),IF(SUM($E579,$G579:U579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(W$275>($C579+$D579),$E579+SUM($G579:V579),IF(SUM($E579,$G579:V579)<0,$E579+SUM($G579:V579),IF(SUM($E579,$G579:V579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(X$275>($C579+$D579),$E579+SUM($G579:W579),IF(SUM($E579,$G579:W579)<0,$E579+SUM($G579:W579),IF(SUM($E579,$G579:W579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":-0.12361625109727688},{"$f":"-IF($D579=0,0,IF(Y$275>($C579+$D579),$E579+SUM($G579:X579),IF(SUM($E579,$G579:X579)<0,$E579+SUM($G579:X579),IF(SUM($E579,$G579:X579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":-0.10507381343268518},{"$f":"-IF($D579=0,0,IF(Z$275>($C579+$D579),$E579+SUM($G579:Y579),IF(SUM($E579,$G579:Y579)<0,$E579+SUM($G579:Y579),IF(SUM($E579,$G579:Y579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":0},{"$f":"-IF($D579=0,0,IF(AA$275>($C579+$D579),$E579+SUM($G579:Z579),IF(SUM($E579,$G579:Z579)<0,$E579+SUM($G579:Z579),IF(SUM($E579,$G579:Z579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":0},{"$f":"-IF($D579=0,0,IF(AB$275>($C579+$D579),$E579+SUM($G579:AA579),IF(SUM($E579,$G579:AA579)<0,$E579+SUM($G579:AA579),IF(SUM($E579,$G579:AA579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":0},{"$f":"-IF($D579=0,0,IF(AC$275>($C579+$D579),$E579+SUM($G579:AB579),IF(SUM($E579,$G579:AB579)<0,$E579+SUM($G579:AB579),IF(SUM($E579,$G579:AB579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":0},{"$f":"-IF($D579=0,0,IF(AD$275>($C579+$D579),$E579+SUM($G579:AC579),IF(SUM($E579,$G579:AC579)<0,$E579+SUM($G579:AC579),IF(SUM($E579,$G579:AC579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":0},{"$f":"-IF($D579=0,0,IF(AE$275>($C579+$D579),$E579+SUM($G579:AD579),IF(SUM($E579,$G579:AD579)<0,$E579+SUM($G579:AD579),IF(SUM($E579,$G579:AD579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":0},{"$f":"-IF($D579=0,0,IF(AF$275>($C579+$D579),$E579+SUM($G579:AE579),IF(SUM($E579,$G579:AE579)<0,$E579+SUM($G579:AE579),IF(SUM($E579,$G579:AE579)=0,0,($E579+SUM($G579:$Q579))/($D579-COUNT($G579:$Q579))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C580,$G$193:$AF$193,0))","v":8.6002140100805313},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C580,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B576,Tx_Inputs!$B$491:$B$503,0),MATCH($C580+1,Tx_Inputs!$E$422:$AD$422))","v":-0.51039845757154478},{"$f":"J580","v":-0.51039845757154478},{"$f":"K580","v":-0.51039845757154478},{"$f":"-IF($D580=0,0,IF(M$275>($C580+$D580),$E580+SUM($G580:L580),SUM($E580:$L580)/($D580-3)))","v":-0.51039845757154489},{"$f":"-IF($D580=0,0,IF(N$275>($C580+$D580),$E580+SUM($G580:M580),SUM($E580:$L580)/($D580-3)))","v":-0.51039845757154489},{"$f":"-IF($D580=0,0,IF(O$275>($C580+$D580),$E580+SUM($G580:N580),SUM($E580:$L580)/($D580-3)))","v":-0.51039845757154489},{"$f":"-IF($D580=0,0,IF(P$275>($C580+$D580),$E580+SUM($G580:O580),SUM($E580:$L580)/($D580-3)))","v":-0.51039845757154489},{"$f":"-IF($D580=0,0,IF(Q$275>($C580+$D580),$E580+SUM($G580:P580),SUM($E580:$L580)/($D580-3)))","v":-0.51039845757154489},{"$f":"-IF($D580=0,0,IF(R$275>($C580+$D580),$E580+SUM($G580:Q580),IF(SUM($E580,$G580:Q580)<0,$E580+SUM($G580:Q580),IF(SUM($E580,$G580:Q580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":-0.51039845757154478},{"$f":"-IF($D580=0,0,IF(S$275>($C580+$D580),$E580+SUM($G580:R580),IF(SUM($E580,$G580:R580)<0,$E580+SUM($G580:R580),IF(SUM($E580,$G580:R580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":-0.51039845757154478},{"$f":"-IF($D580=0,0,IF(T$275>($C580+$D580),$E580+SUM($G580:S580),IF(SUM($E580,$G580:S580)<0,$E580+SUM($G580:S580),IF(SUM($E580,$G580:S580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":-0.51039845757154478},{"$f":"-IF($D580=0,0,IF(U$275>($C580+$D580),$E580+SUM($G580:T580),IF(SUM($E580,$G580:T580)<0,$E580+SUM($G580:T580),IF(SUM($E580,$G580:T580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":-0.51039845757154478},{"$f":"-IF($D580=0,0,IF(V$275>($C580+$D580),$E580+SUM($G580:U580),IF(SUM($E580,$G580:U580)<0,$E580+SUM($G580:U580),IF(SUM($E580,$G580:U580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":-0.51039845757154478},{"$f":"-IF($D580=0,0,IF(W$275>($C580+$D580),$E580+SUM($G580:V580),IF(SUM($E580,$G580:V580)<0,$E580+SUM($G580:V580),IF(SUM($E580,$G580:V580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":-0.51039845757154478},{"$f":"-IF($D580=0,0,IF(X$275>($C580+$D580),$E580+SUM($G580:W580),IF(SUM($E580,$G580:W580)<0,$E580+SUM($G580:W580),IF(SUM($E580,$G580:W580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":-0.51039845757154478},{"$f":"-IF($D580=0,0,IF(Y$275>($C580+$D580),$E580+SUM($G580:X580),IF(SUM($E580,$G580:X580)<0,$E580+SUM($G580:X580),IF(SUM($E580,$G580:X580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":-0.51039845757154478},{"$f":"-IF($D580=0,0,IF(Z$275>($C580+$D580),$E580+SUM($G580:Y580),IF(SUM($E580,$G580:Y580)<0,$E580+SUM($G580:Y580),IF(SUM($E580,$G580:Y580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":-0.43383868893581479},{"$f":"-IF($D580=0,0,IF(AA$275>($C580+$D580),$E580+SUM($G580:Z580),IF(SUM($E580,$G580:Z580)<0,$E580+SUM($G580:Z580),IF(SUM($E580,$G580:Z580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":0},{"$f":"-IF($D580=0,0,IF(AB$275>($C580+$D580),$E580+SUM($G580:AA580),IF(SUM($E580,$G580:AA580)<0,$E580+SUM($G580:AA580),IF(SUM($E580,$G580:AA580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":0},{"$f":"-IF($D580=0,0,IF(AC$275>($C580+$D580),$E580+SUM($G580:AB580),IF(SUM($E580,$G580:AB580)<0,$E580+SUM($G580:AB580),IF(SUM($E580,$G580:AB580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":0},{"$f":"-IF($D580=0,0,IF(AD$275>($C580+$D580),$E580+SUM($G580:AC580),IF(SUM($E580,$G580:AC580)<0,$E580+SUM($G580:AC580),IF(SUM($E580,$G580:AC580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":0},{"$f":"-IF($D580=0,0,IF(AE$275>($C580+$D580),$E580+SUM($G580:AD580),IF(SUM($E580,$G580:AD580)<0,$E580+SUM($G580:AD580),IF(SUM($E580,$G580:AD580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":0},{"$f":"-IF($D580=0,0,IF(AF$275>($C580+$D580),$E580+SUM($G580:AE580),IF(SUM($E580,$G580:AE580)<0,$E580+SUM($G580:AE580),IF(SUM($E580,$G580:AE580)=0,0,($E580+SUM($G580:$Q580))/($D580-COUNT($G580:$Q580))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C581,$G$193:$AF$193,0))","v":8.4336178331415752},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C581,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B576,Tx_Inputs!$B$491:$B$503,0),MATCH($C581+1,Tx_Inputs!$E$422:$AD$422))","v":-0.35115146997180069},{"$f":"K581","v":-0.35115146997180069},{"$f":"-IF($D581=0,0,IF(M$275>($C581+$D581),$E581+SUM($G581:L581),SUM($E581:$L581)/($D581-2)))","v":-0.5206272655352171},{"$f":"-IF($D581=0,0,IF(N$275>($C581+$D581),$E581+SUM($G581:M581),SUM($E581:$L581)/($D581-2)))","v":-0.5206272655352171},{"$f":"-IF($D581=0,0,IF(O$275>($C581+$D581),$E581+SUM($G581:N581),SUM($E581:$L581)/($D581-2)))","v":-0.5206272655352171},{"$f":"-IF($D581=0,0,IF(P$275>($C581+$D581),$E581+SUM($G581:O581),SUM($E581:$L581)/($D581-2)))","v":-0.5206272655352171},{"$f":"-IF($D581=0,0,IF(Q$275>($C581+$D581),$E581+SUM($G581:P581),SUM($E581:$L581)/($D581-2)))","v":-0.5206272655352171},{"$f":"-IF($D581=0,0,IF(R$275>($C581+$D581),$E581+SUM($G581:Q581),IF(SUM($E581,$G581:Q581)<0,$E581+SUM($G581:Q581),IF(SUM($E581,$G581:Q581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":-0.52062726553521699},{"$f":"-IF($D581=0,0,IF(S$275>($C581+$D581),$E581+SUM($G581:R581),IF(SUM($E581,$G581:R581)<0,$E581+SUM($G581:R581),IF(SUM($E581,$G581:R581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":-0.52062726553521699},{"$f":"-IF($D581=0,0,IF(T$275>($C581+$D581),$E581+SUM($G581:S581),IF(SUM($E581,$G581:S581)<0,$E581+SUM($G581:S581),IF(SUM($E581,$G581:S581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":-0.52062726553521699},{"$f":"-IF($D581=0,0,IF(U$275>($C581+$D581),$E581+SUM($G581:T581),IF(SUM($E581,$G581:T581)<0,$E581+SUM($G581:T581),IF(SUM($E581,$G581:T581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":-0.52062726553521699},{"$f":"-IF($D581=0,0,IF(V$275>($C581+$D581),$E581+SUM($G581:U581),IF(SUM($E581,$G581:U581)<0,$E581+SUM($G581:U581),IF(SUM($E581,$G581:U581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":-0.52062726553521699},{"$f":"-IF($D581=0,0,IF(W$275>($C581+$D581),$E581+SUM($G581:V581),IF(SUM($E581,$G581:V581)<0,$E581+SUM($G581:V581),IF(SUM($E581,$G581:V581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":-0.52062726553521699},{"$f":"-IF($D581=0,0,IF(X$275>($C581+$D581),$E581+SUM($G581:W581),IF(SUM($E581,$G581:W581)<0,$E581+SUM($G581:W581),IF(SUM($E581,$G581:W581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":-0.52062726553521699},{"$f":"-IF($D581=0,0,IF(Y$275>($C581+$D581),$E581+SUM($G581:X581),IF(SUM($E581,$G581:X581)<0,$E581+SUM($G581:X581),IF(SUM($E581,$G581:X581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":-0.52062726553521699},{"$f":"-IF($D581=0,0,IF(Z$275>($C581+$D581),$E581+SUM($G581:Y581),IF(SUM($E581,$G581:Y581)<0,$E581+SUM($G581:Y581),IF(SUM($E581,$G581:Y581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":-0.52062726553521699},{"$f":"-IF($D581=0,0,IF(AA$275>($C581+$D581),$E581+SUM($G581:Z581),IF(SUM($E581,$G581:Z581)<0,$E581+SUM($G581:Z581),IF(SUM($E581,$G581:Z581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":-0.44253317570493422},{"$f":"-IF($D581=0,0,IF(AB$275>($C581+$D581),$E581+SUM($G581:AA581),IF(SUM($E581,$G581:AA581)<0,$E581+SUM($G581:AA581),IF(SUM($E581,$G581:AA581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":0},{"$f":"-IF($D581=0,0,IF(AC$275>($C581+$D581),$E581+SUM($G581:AB581),IF(SUM($E581,$G581:AB581)<0,$E581+SUM($G581:AB581),IF(SUM($E581,$G581:AB581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":0},{"$f":"-IF($D581=0,0,IF(AD$275>($C581+$D581),$E581+SUM($G581:AC581),IF(SUM($E581,$G581:AC581)<0,$E581+SUM($G581:AC581),IF(SUM($E581,$G581:AC581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":0},{"$f":"-IF($D581=0,0,IF(AE$275>($C581+$D581),$E581+SUM($G581:AD581),IF(SUM($E581,$G581:AD581)<0,$E581+SUM($G581:AD581),IF(SUM($E581,$G581:AD581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":0},{"$f":"-IF($D581=0,0,IF(AF$275>($C581+$D581),$E581+SUM($G581:AE581),IF(SUM($E581,$G581:AE581)<0,$E581+SUM($G581:AE581),IF(SUM($E581,$G581:AE581)=0,0,($E581+SUM($G581:$Q581))/($D581-COUNT($G581:$Q581))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C582,$G$193:$AF$193,0))","v":13.819753439411171},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C582,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B576,Tx_Inputs!$B$491:$B$503,0),MATCH($C582+1,Tx_Inputs!$E$422:$AD$422))","v":-0.62948079322873873},{"$f":"-IF($D582=0,0,IF(M$275>($C582+$D582),$E582+SUM($G582:L582),SUM($E582:$L582)/($D582-1)))","v":-0.8321938578033079},{"$f":"-IF($D582=0,0,IF(N$275>($C582+$D582),$E582+SUM($G582:M582),SUM($E582:$L582)/($D582-1)))","v":-0.8321938578033079},{"$f":"-IF($D582=0,0,IF(O$275>($C582+$D582),$E582+SUM($G582:N582),SUM($E582:$L582)/($D582-1)))","v":-0.8321938578033079},{"$f":"-IF($D582=0,0,IF(P$275>($C582+$D582),$E582+SUM($G582:O582),SUM($E582:$L582)/($D582-1)))","v":-0.8321938578033079},{"$f":"-IF($D582=0,0,IF(Q$275>($C582+$D582),$E582+SUM($G582:P582),SUM($E582:$L582)/($D582-1)))","v":-0.8321938578033079},{"$f":"-IF($D582=0,0,IF(R$275>($C582+$D582),$E582+SUM($G582:Q582),IF(SUM($E582,$G582:Q582)<0,$E582+SUM($G582:Q582),IF(SUM($E582,$G582:Q582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.83219385780330812},{"$f":"-IF($D582=0,0,IF(S$275>($C582+$D582),$E582+SUM($G582:R582),IF(SUM($E582,$G582:R582)<0,$E582+SUM($G582:R582),IF(SUM($E582,$G582:R582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.83219385780330812},{"$f":"-IF($D582=0,0,IF(T$275>($C582+$D582),$E582+SUM($G582:S582),IF(SUM($E582,$G582:S582)<0,$E582+SUM($G582:S582),IF(SUM($E582,$G582:S582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.83219385780330812},{"$f":"-IF($D582=0,0,IF(U$275>($C582+$D582),$E582+SUM($G582:T582),IF(SUM($E582,$G582:T582)<0,$E582+SUM($G582:T582),IF(SUM($E582,$G582:T582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.83219385780330812},{"$f":"-IF($D582=0,0,IF(V$275>($C582+$D582),$E582+SUM($G582:U582),IF(SUM($E582,$G582:U582)<0,$E582+SUM($G582:U582),IF(SUM($E582,$G582:U582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.83219385780330812},{"$f":"-IF($D582=0,0,IF(W$275>($C582+$D582),$E582+SUM($G582:V582),IF(SUM($E582,$G582:V582)<0,$E582+SUM($G582:V582),IF(SUM($E582,$G582:V582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.83219385780330812},{"$f":"-IF($D582=0,0,IF(X$275>($C582+$D582),$E582+SUM($G582:W582),IF(SUM($E582,$G582:W582)<0,$E582+SUM($G582:W582),IF(SUM($E582,$G582:W582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.83219385780330812},{"$f":"-IF($D582=0,0,IF(Y$275>($C582+$D582),$E582+SUM($G582:X582),IF(SUM($E582,$G582:X582)<0,$E582+SUM($G582:X582),IF(SUM($E582,$G582:X582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.83219385780330812},{"$f":"-IF($D582=0,0,IF(Z$275>($C582+$D582),$E582+SUM($G582:Y582),IF(SUM($E582,$G582:Y582)<0,$E582+SUM($G582:Y582),IF(SUM($E582,$G582:Y582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.83219385780330812},{"$f":"-IF($D582=0,0,IF(AA$275>($C582+$D582),$E582+SUM($G582:Z582),IF(SUM($E582,$G582:Z582)<0,$E582+SUM($G582:Z582),IF(SUM($E582,$G582:Z582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.83219385780330812},{"$f":"-IF($D582=0,0,IF(AB$275>($C582+$D582),$E582+SUM($G582:AA582),IF(SUM($E582,$G582:AA582)<0,$E582+SUM($G582:AA582),IF(SUM($E582,$G582:AA582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":-0.70736477913281526},{"$f":"-IF($D582=0,0,IF(AC$275>($C582+$D582),$E582+SUM($G582:AB582),IF(SUM($E582,$G582:AB582)<0,$E582+SUM($G582:AB582),IF(SUM($E582,$G582:AB582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":0},{"$f":"-IF($D582=0,0,IF(AD$275>($C582+$D582),$E582+SUM($G582:AC582),IF(SUM($E582,$G582:AC582)<0,$E582+SUM($G582:AC582),IF(SUM($E582,$G582:AC582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":0},{"$f":"-IF($D582=0,0,IF(AE$275>($C582+$D582),$E582+SUM($G582:AD582),IF(SUM($E582,$G582:AD582)<0,$E582+SUM($G582:AD582),IF(SUM($E582,$G582:AD582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":0},{"$f":"-IF($D582=0,0,IF(AF$275>($C582+$D582),$E582+SUM($G582:AE582),IF(SUM($E582,$G582:AE582)<0,$E582+SUM($G582:AE582),IF(SUM($E582,$G582:AE582)=0,0,($E582+SUM($G582:$Q582))/($D582-COUNT($G582:$Q582))))))","v":0}]
[null,null,2012,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C583,$G$193:$AF$193,0))","v":15.762319617363248},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C583,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B576,Tx_Inputs!$B$491:$B$503,0),MATCH($C583+1,Tx_Inputs!$E$422:$AD$422))","v":-0.9354492354518249},{"$f":"M583","v":-0.9354492354518249},{"$f":"N583","v":-0.9354492354518249},{"$f":"O583","v":-0.9354492354518249},{"$f":"P583","v":-0.9354492354518249},{"$f":"-IF($D583=0,0,IF(R$275>($C583+$D583),$E583+SUM($G583:Q583),IF(SUM($E583,$G583:Q583)<0,$E583+SUM($G583:Q583),IF(SUM($E583,$G583:Q583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(S$275>($C583+$D583),$E583+SUM($G583:R583),IF(SUM($E583,$G583:R583)<0,$E583+SUM($G583:R583),IF(SUM($E583,$G583:R583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(T$275>($C583+$D583),$E583+SUM($G583:S583),IF(SUM($E583,$G583:S583)<0,$E583+SUM($G583:S583),IF(SUM($E583,$G583:S583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(U$275>($C583+$D583),$E583+SUM($G583:T583),IF(SUM($E583,$G583:T583)<0,$E583+SUM($G583:T583),IF(SUM($E583,$G583:T583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(V$275>($C583+$D583),$E583+SUM($G583:U583),IF(SUM($E583,$G583:U583)<0,$E583+SUM($G583:U583),IF(SUM($E583,$G583:U583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(W$275>($C583+$D583),$E583+SUM($G583:V583),IF(SUM($E583,$G583:V583)<0,$E583+SUM($G583:V583),IF(SUM($E583,$G583:V583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(X$275>($C583+$D583),$E583+SUM($G583:W583),IF(SUM($E583,$G583:W583)<0,$E583+SUM($G583:W583),IF(SUM($E583,$G583:W583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(Y$275>($C583+$D583),$E583+SUM($G583:X583),IF(SUM($E583,$G583:X583)<0,$E583+SUM($G583:X583),IF(SUM($E583,$G583:X583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(Z$275>($C583+$D583),$E583+SUM($G583:Y583),IF(SUM($E583,$G583:Y583)<0,$E583+SUM($G583:Y583),IF(SUM($E583,$G583:Y583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(AA$275>($C583+$D583),$E583+SUM($G583:Z583),IF(SUM($E583,$G583:Z583)<0,$E583+SUM($G583:Z583),IF(SUM($E583,$G583:Z583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(AB$275>($C583+$D583),$E583+SUM($G583:AA583),IF(SUM($E583,$G583:AA583)<0,$E583+SUM($G583:AA583),IF(SUM($E583,$G583:AA583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.93544923545182468},{"$f":"-IF($D583=0,0,IF(AC$275>($C583+$D583),$E583+SUM($G583:AB583),IF(SUM($E583,$G583:AB583)<0,$E583+SUM($G583:AB583),IF(SUM($E583,$G583:AB583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":-0.79513185013404808},{"$f":"-IF($D583=0,0,IF(AD$275>($C583+$D583),$E583+SUM($G583:AC583),IF(SUM($E583,$G583:AC583)<0,$E583+SUM($G583:AC583),IF(SUM($E583,$G583:AC583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":0},{"$f":"-IF($D583=0,0,IF(AE$275>($C583+$D583),$E583+SUM($G583:AD583),IF(SUM($E583,$G583:AD583)<0,$E583+SUM($G583:AD583),IF(SUM($E583,$G583:AD583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":0},{"$f":"-IF($D583=0,0,IF(AF$275>($C583+$D583),$E583+SUM($G583:AE583),IF(SUM($E583,$G583:AE583)<0,$E583+SUM($G583:AE583),IF(SUM($E583,$G583:AE583)=0,0,($E583+SUM($G583:$Q583))/($D583-COUNT($G583:$Q583))))))","v":0}]
[null,null,2013,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C584,$G$193:$AF$193,0))","v":10.799191671741243},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C584,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B576,Tx_Inputs!$B$491:$B$503,0),MATCH($C584+1,Tx_Inputs!$E$422:$AD$422))","v":-0.80746421919044264},{"$f":"N584","v":-0.80746421919044264},{"$f":"O584","v":-0.80746421919044264},{"$f":"P584","v":-0.80746421919044264},{"$f":"-IF($D584=0,0,IF(R$275>($C584+$D584),$E584+SUM($G584:Q584),IF(SUM($E584,$G584:Q584)<0,$E584+SUM($G584:Q584),IF(SUM($E584,$G584:Q584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(S$275>($C584+$D584),$E584+SUM($G584:R584),IF(SUM($E584,$G584:R584)<0,$E584+SUM($G584:R584),IF(SUM($E584,$G584:R584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(T$275>($C584+$D584),$E584+SUM($G584:S584),IF(SUM($E584,$G584:S584)<0,$E584+SUM($G584:S584),IF(SUM($E584,$G584:S584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(U$275>($C584+$D584),$E584+SUM($G584:T584),IF(SUM($E584,$G584:T584)<0,$E584+SUM($G584:T584),IF(SUM($E584,$G584:T584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(V$275>($C584+$D584),$E584+SUM($G584:U584),IF(SUM($E584,$G584:U584)<0,$E584+SUM($G584:U584),IF(SUM($E584,$G584:U584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(W$275>($C584+$D584),$E584+SUM($G584:V584),IF(SUM($E584,$G584:V584)<0,$E584+SUM($G584:V584),IF(SUM($E584,$G584:V584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(X$275>($C584+$D584),$E584+SUM($G584:W584),IF(SUM($E584,$G584:W584)<0,$E584+SUM($G584:W584),IF(SUM($E584,$G584:W584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(Y$275>($C584+$D584),$E584+SUM($G584:X584),IF(SUM($E584,$G584:X584)<0,$E584+SUM($G584:X584),IF(SUM($E584,$G584:X584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(Z$275>($C584+$D584),$E584+SUM($G584:Y584),IF(SUM($E584,$G584:Y584)<0,$E584+SUM($G584:Y584),IF(SUM($E584,$G584:Y584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(AA$275>($C584+$D584),$E584+SUM($G584:Z584),IF(SUM($E584,$G584:Z584)<0,$E584+SUM($G584:Z584),IF(SUM($E584,$G584:Z584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(AB$275>($C584+$D584),$E584+SUM($G584:AA584),IF(SUM($E584,$G584:AA584)<0,$E584+SUM($G584:AA584),IF(SUM($E584,$G584:AA584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(AC$275>($C584+$D584),$E584+SUM($G584:AB584),IF(SUM($E584,$G584:AB584)<0,$E584+SUM($G584:AB584),IF(SUM($E584,$G584:AB584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.58905329143809115},{"$f":"-IF($D584=0,0,IF(AD$275>($C584+$D584),$E584+SUM($G584:AC584),IF(SUM($E584,$G584:AC584)<0,$E584+SUM($G584:AC584),IF(SUM($E584,$G584:AC584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":-0.50069529772237686},{"$f":"-IF($D584=0,0,IF(AE$275>($C584+$D584),$E584+SUM($G584:AD584),IF(SUM($E584,$G584:AD584)<0,$E584+SUM($G584:AD584),IF(SUM($E584,$G584:AD584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":0},{"$f":"-IF($D584=0,0,IF(AF$275>($C584+$D584),$E584+SUM($G584:AE584),IF(SUM($E584,$G584:AE584)<0,$E584+SUM($G584:AE584),IF(SUM($E584,$G584:AE584)=0,0,($E584+SUM($G584:$Q584))/($D584-COUNT($G584:$Q584))))))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C585,$G$193:$AF$193,0))","v":1.885767705382436},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C585,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B576,Tx_Inputs!$B$491:$B$503,0),MATCH($C585+1,Tx_Inputs!$E$422:$AD$422))","v":-0.78910003023167086},{"$f":"O585","v":-0.78910003023167086},{"$f":"P585","v":-0.78910003023167086},{"$f":"-IF($D585=0,0,IF(R$275>($C585+$D585),$E585+SUM($G585:Q585),IF(SUM($E585,$G585:Q585)<0,$E585+SUM($G585:Q585),IF(SUM($E585,$G585:Q585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0.48153238531257658},{"$f":"-IF($D585=0,0,IF(S$275>($C585+$D585),$E585+SUM($G585:R585),IF(SUM($E585,$G585:R585)<0,$E585+SUM($G585:R585),IF(SUM($E585,$G585:R585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(T$275>($C585+$D585),$E585+SUM($G585:S585),IF(SUM($E585,$G585:S585)<0,$E585+SUM($G585:S585),IF(SUM($E585,$G585:S585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(U$275>($C585+$D585),$E585+SUM($G585:T585),IF(SUM($E585,$G585:T585)<0,$E585+SUM($G585:T585),IF(SUM($E585,$G585:T585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(V$275>($C585+$D585),$E585+SUM($G585:U585),IF(SUM($E585,$G585:U585)<0,$E585+SUM($G585:U585),IF(SUM($E585,$G585:U585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(W$275>($C585+$D585),$E585+SUM($G585:V585),IF(SUM($E585,$G585:V585)<0,$E585+SUM($G585:V585),IF(SUM($E585,$G585:V585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(X$275>($C585+$D585),$E585+SUM($G585:W585),IF(SUM($E585,$G585:W585)<0,$E585+SUM($G585:W585),IF(SUM($E585,$G585:W585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(Y$275>($C585+$D585),$E585+SUM($G585:X585),IF(SUM($E585,$G585:X585)<0,$E585+SUM($G585:X585),IF(SUM($E585,$G585:X585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(Z$275>($C585+$D585),$E585+SUM($G585:Y585),IF(SUM($E585,$G585:Y585)<0,$E585+SUM($G585:Y585),IF(SUM($E585,$G585:Y585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(AA$275>($C585+$D585),$E585+SUM($G585:Z585),IF(SUM($E585,$G585:Z585)<0,$E585+SUM($G585:Z585),IF(SUM($E585,$G585:Z585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(AB$275>($C585+$D585),$E585+SUM($G585:AA585),IF(SUM($E585,$G585:AA585)<0,$E585+SUM($G585:AA585),IF(SUM($E585,$G585:AA585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(AC$275>($C585+$D585),$E585+SUM($G585:AB585),IF(SUM($E585,$G585:AB585)<0,$E585+SUM($G585:AB585),IF(SUM($E585,$G585:AB585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(AD$275>($C585+$D585),$E585+SUM($G585:AC585),IF(SUM($E585,$G585:AC585)<0,$E585+SUM($G585:AC585),IF(SUM($E585,$G585:AC585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(AE$275>($C585+$D585),$E585+SUM($G585:AD585),IF(SUM($E585,$G585:AD585)<0,$E585+SUM($G585:AD585),IF(SUM($E585,$G585:AD585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0},{"$f":"-IF($D585=0,0,IF(AF$275>($C585+$D585),$E585+SUM($G585:AE585),IF(SUM($E585,$G585:AE585)<0,$E585+SUM($G585:AE585),IF(SUM($E585,$G585:AE585)=0,0,($E585+SUM($G585:$Q585))/($D585-COUNT($G585:$Q585))))))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C586,$G$193:$AF$193,0))","v":5.2868260465116279},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C586,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B576,Tx_Inputs!$B$491:$B$503,0),MATCH($C586+1,Tx_Inputs!$E$422:$AD$422))","v":-0.54670679520959209},{"$f":"P586","v":-0.54670679520959209},{"$f":"-IF($D586=0,0,IF(R$275>($C586+$D586),$E586+SUM($G586:Q586),IF(SUM($E586,$G586:Q586)<0,$E586+SUM($G586:Q586),IF(SUM($E586,$G586:Q586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(S$275>($C586+$D586),$E586+SUM($G586:R586),IF(SUM($E586,$G586:R586)<0,$E586+SUM($G586:R586),IF(SUM($E586,$G586:R586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(T$275>($C586+$D586),$E586+SUM($G586:S586),IF(SUM($E586,$G586:S586)<0,$E586+SUM($G586:S586),IF(SUM($E586,$G586:S586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(U$275>($C586+$D586),$E586+SUM($G586:T586),IF(SUM($E586,$G586:T586)<0,$E586+SUM($G586:T586),IF(SUM($E586,$G586:T586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(V$275>($C586+$D586),$E586+SUM($G586:U586),IF(SUM($E586,$G586:U586)<0,$E586+SUM($G586:U586),IF(SUM($E586,$G586:U586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(W$275>($C586+$D586),$E586+SUM($G586:V586),IF(SUM($E586,$G586:V586)<0,$E586+SUM($G586:V586),IF(SUM($E586,$G586:V586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(X$275>($C586+$D586),$E586+SUM($G586:W586),IF(SUM($E586,$G586:W586)<0,$E586+SUM($G586:W586),IF(SUM($E586,$G586:W586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(Y$275>($C586+$D586),$E586+SUM($G586:X586),IF(SUM($E586,$G586:X586)<0,$E586+SUM($G586:X586),IF(SUM($E586,$G586:X586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(Z$275>($C586+$D586),$E586+SUM($G586:Y586),IF(SUM($E586,$G586:Y586)<0,$E586+SUM($G586:Y586),IF(SUM($E586,$G586:Y586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(AA$275>($C586+$D586),$E586+SUM($G586:Z586),IF(SUM($E586,$G586:Z586)<0,$E586+SUM($G586:Z586),IF(SUM($E586,$G586:Z586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(AB$275>($C586+$D586),$E586+SUM($G586:AA586),IF(SUM($E586,$G586:AA586)<0,$E586+SUM($G586:AA586),IF(SUM($E586,$G586:AA586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(AC$275>($C586+$D586),$E586+SUM($G586:AB586),IF(SUM($E586,$G586:AB586)<0,$E586+SUM($G586:AB586),IF(SUM($E586,$G586:AB586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(AD$275>($C586+$D586),$E586+SUM($G586:AC586),IF(SUM($E586,$G586:AC586)<0,$E586+SUM($G586:AC586),IF(SUM($E586,$G586:AC586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(AE$275>($C586+$D586),$E586+SUM($G586:AD586),IF(SUM($E586,$G586:AD586)<0,$E586+SUM($G586:AD586),IF(SUM($E586,$G586:AD586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.28238467717794236},{"$f":"-IF($D586=0,0,IF(AF$275>($C586+$D586),$E586+SUM($G586:AE586),IF(SUM($E586,$G586:AE586)<0,$E586+SUM($G586:AE586),IF(SUM($E586,$G586:AE586)=0,0,($E586+SUM($G586:$Q586))/($D586-COUNT($G586:$Q586))))))","v":-0.24002697560124897}]
[null,null,2016,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C587,$G$193:$AF$193,0))","v":5.4739392265193372},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C587,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B576,Tx_Inputs!$B$491:$B$503,0),MATCH($C587+1,Tx_Inputs!$E$422:$AD$422))","v":-0.55180111425871103},{"$f":"-IF($D587=0,0,IF(R$275>($C587+$D587),$E587+SUM($G587:Q587),IF(SUM($E587,$G587:Q587)<0,$E587+SUM($G587:Q587),IF(SUM($E587,$G587:Q587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(S$275>($C587+$D587),$E587+SUM($G587:R587),IF(SUM($E587,$G587:R587)<0,$E587+SUM($G587:R587),IF(SUM($E587,$G587:R587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(T$275>($C587+$D587),$E587+SUM($G587:S587),IF(SUM($E587,$G587:S587)<0,$E587+SUM($G587:S587),IF(SUM($E587,$G587:S587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(U$275>($C587+$D587),$E587+SUM($G587:T587),IF(SUM($E587,$G587:T587)<0,$E587+SUM($G587:T587),IF(SUM($E587,$G587:T587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(V$275>($C587+$D587),$E587+SUM($G587:U587),IF(SUM($E587,$G587:U587)<0,$E587+SUM($G587:U587),IF(SUM($E587,$G587:U587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(W$275>($C587+$D587),$E587+SUM($G587:V587),IF(SUM($E587,$G587:V587)<0,$E587+SUM($G587:V587),IF(SUM($E587,$G587:V587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(X$275>($C587+$D587),$E587+SUM($G587:W587),IF(SUM($E587,$G587:W587)<0,$E587+SUM($G587:W587),IF(SUM($E587,$G587:W587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(Y$275>($C587+$D587),$E587+SUM($G587:X587),IF(SUM($E587,$G587:X587)<0,$E587+SUM($G587:X587),IF(SUM($E587,$G587:X587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(Z$275>($C587+$D587),$E587+SUM($G587:Y587),IF(SUM($E587,$G587:Y587)<0,$E587+SUM($G587:Y587),IF(SUM($E587,$G587:Y587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(AA$275>($C587+$D587),$E587+SUM($G587:Z587),IF(SUM($E587,$G587:Z587)<0,$E587+SUM($G587:Z587),IF(SUM($E587,$G587:Z587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(AB$275>($C587+$D587),$E587+SUM($G587:AA587),IF(SUM($E587,$G587:AA587)<0,$E587+SUM($G587:AA587),IF(SUM($E587,$G587:AA587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(AC$275>($C587+$D587),$E587+SUM($G587:AB587),IF(SUM($E587,$G587:AB587)<0,$E587+SUM($G587:AB587),IF(SUM($E587,$G587:AB587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(AD$275>($C587+$D587),$E587+SUM($G587:AC587),IF(SUM($E587,$G587:AC587)<0,$E587+SUM($G587:AC587),IF(SUM($E587,$G587:AC587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(AE$275>($C587+$D587),$E587+SUM($G587:AD587),IF(SUM($E587,$G587:AD587)<0,$E587+SUM($G587:AD587),IF(SUM($E587,$G587:AD587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866},{"$f":"-IF($D587=0,0,IF(AF$275>($C587+$D587),$E587+SUM($G587:AE587),IF(SUM($E587,$G587:AE587)<0,$E587+SUM($G587:AE587),IF(SUM($E587,$G587:AE587)=0,0,($E587+SUM($G587:$Q587))/($D587-COUNT($G587:$Q587))))))","v":-0.31054499130981866}]
[null,null,2017,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":16.850000000000001},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C588,$G$193:$AF$193,0))","v":2.2650000000000001},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C588,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D588=0,0,IF(R$275>($C588+$D588),$E588+SUM($G588:Q588),IF(SUM($E588,$G588:Q588)<0,$E588+SUM($G588:Q588),IF(SUM($E588,$G588:Q588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(S$275>($C588+$D588),$E588+SUM($G588:R588),IF(SUM($E588,$G588:R588)<0,$E588+SUM($G588:R588),IF(SUM($E588,$G588:R588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(T$275>($C588+$D588),$E588+SUM($G588:S588),IF(SUM($E588,$G588:S588)<0,$E588+SUM($G588:S588),IF(SUM($E588,$G588:S588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(U$275>($C588+$D588),$E588+SUM($G588:T588),IF(SUM($E588,$G588:T588)<0,$E588+SUM($G588:T588),IF(SUM($E588,$G588:T588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(V$275>($C588+$D588),$E588+SUM($G588:U588),IF(SUM($E588,$G588:U588)<0,$E588+SUM($G588:U588),IF(SUM($E588,$G588:U588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(W$275>($C588+$D588),$E588+SUM($G588:V588),IF(SUM($E588,$G588:V588)<0,$E588+SUM($G588:V588),IF(SUM($E588,$G588:V588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(X$275>($C588+$D588),$E588+SUM($G588:W588),IF(SUM($E588,$G588:W588)<0,$E588+SUM($G588:W588),IF(SUM($E588,$G588:W588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(Y$275>($C588+$D588),$E588+SUM($G588:X588),IF(SUM($E588,$G588:X588)<0,$E588+SUM($G588:X588),IF(SUM($E588,$G588:X588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(Z$275>($C588+$D588),$E588+SUM($G588:Y588),IF(SUM($E588,$G588:Y588)<0,$E588+SUM($G588:Y588),IF(SUM($E588,$G588:Y588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(AA$275>($C588+$D588),$E588+SUM($G588:Z588),IF(SUM($E588,$G588:Z588)<0,$E588+SUM($G588:Z588),IF(SUM($E588,$G588:Z588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(AB$275>($C588+$D588),$E588+SUM($G588:AA588),IF(SUM($E588,$G588:AA588)<0,$E588+SUM($G588:AA588),IF(SUM($E588,$G588:AA588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(AC$275>($C588+$D588),$E588+SUM($G588:AB588),IF(SUM($E588,$G588:AB588)<0,$E588+SUM($G588:AB588),IF(SUM($E588,$G588:AB588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(AD$275>($C588+$D588),$E588+SUM($G588:AC588),IF(SUM($E588,$G588:AC588)<0,$E588+SUM($G588:AC588),IF(SUM($E588,$G588:AC588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(AE$275>($C588+$D588),$E588+SUM($G588:AD588),IF(SUM($E588,$G588:AD588)<0,$E588+SUM($G588:AD588),IF(SUM($E588,$G588:AD588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319},{"$f":"-IF($D588=0,0,IF(AF$275>($C588+$D588),$E588+SUM($G588:AE588),IF(SUM($E588,$G588:AE588)<0,$E588+SUM($G588:AE588),IF(SUM($E588,$G588:AE588)=0,0,($E588+SUM($G588:$Q588))/($D588-COUNT($G588:$Q588))))))","v":-0.13442136498516319}]
[null,null,2018,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C589,$G$193:$AF$193,0))","v":4.8894594119015569},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C589,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D589=0,0,IF(S$275>($C589+$D589),$E589+SUM($G589:R589),IF(SUM($E589,$G589:R589)<0,$E589+SUM($G589:R589),IF(SUM($E589,$G589:R589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(T$275>($C589+$D589),$E589+SUM($G589:S589),IF(SUM($E589,$G589:S589)<0,$E589+SUM($G589:S589),IF(SUM($E589,$G589:S589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(U$275>($C589+$D589),$E589+SUM($G589:T589),IF(SUM($E589,$G589:T589)<0,$E589+SUM($G589:T589),IF(SUM($E589,$G589:T589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(V$275>($C589+$D589),$E589+SUM($G589:U589),IF(SUM($E589,$G589:U589)<0,$E589+SUM($G589:U589),IF(SUM($E589,$G589:U589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(W$275>($C589+$D589),$E589+SUM($G589:V589),IF(SUM($E589,$G589:V589)<0,$E589+SUM($G589:V589),IF(SUM($E589,$G589:V589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(X$275>($C589+$D589),$E589+SUM($G589:W589),IF(SUM($E589,$G589:W589)<0,$E589+SUM($G589:W589),IF(SUM($E589,$G589:W589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(Y$275>($C589+$D589),$E589+SUM($G589:X589),IF(SUM($E589,$G589:X589)<0,$E589+SUM($G589:X589),IF(SUM($E589,$G589:X589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(Z$275>($C589+$D589),$E589+SUM($G589:Y589),IF(SUM($E589,$G589:Y589)<0,$E589+SUM($G589:Y589),IF(SUM($E589,$G589:Y589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(AA$275>($C589+$D589),$E589+SUM($G589:Z589),IF(SUM($E589,$G589:Z589)<0,$E589+SUM($G589:Z589),IF(SUM($E589,$G589:Z589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(AB$275>($C589+$D589),$E589+SUM($G589:AA589),IF(SUM($E589,$G589:AA589)<0,$E589+SUM($G589:AA589),IF(SUM($E589,$G589:AA589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(AC$275>($C589+$D589),$E589+SUM($G589:AB589),IF(SUM($E589,$G589:AB589)<0,$E589+SUM($G589:AB589),IF(SUM($E589,$G589:AB589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(AD$275>($C589+$D589),$E589+SUM($G589:AC589),IF(SUM($E589,$G589:AC589)<0,$E589+SUM($G589:AC589),IF(SUM($E589,$G589:AC589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(AE$275>($C589+$D589),$E589+SUM($G589:AD589),IF(SUM($E589,$G589:AD589)<0,$E589+SUM($G589:AD589),IF(SUM($E589,$G589:AD589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729},{"$f":"-IF($D589=0,0,IF(AF$275>($C589+$D589),$E589+SUM($G589:AE589),IF(SUM($E589,$G589:AE589)<0,$E589+SUM($G589:AE589),IF(SUM($E589,$G589:AE589)=0,0,($E589+SUM($G589:$Q589))/($D589-COUNT($G589:$Q589))))))","v":-0.18109108932968729}]
[null,null,2019,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C590,$G$193:$AF$193,0))","v":8.8045818311282247},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C590,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D590=0,0,IF(T$275>($C590+$D590),$E590+SUM($G590:S590),IF(SUM($E590,$G590:S590)<0,$E590+SUM($G590:S590),IF(SUM($E590,$G590:S590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(U$275>($C590+$D590),$E590+SUM($G590:T590),IF(SUM($E590,$G590:T590)<0,$E590+SUM($G590:T590),IF(SUM($E590,$G590:T590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(V$275>($C590+$D590),$E590+SUM($G590:U590),IF(SUM($E590,$G590:U590)<0,$E590+SUM($G590:U590),IF(SUM($E590,$G590:U590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(W$275>($C590+$D590),$E590+SUM($G590:V590),IF(SUM($E590,$G590:V590)<0,$E590+SUM($G590:V590),IF(SUM($E590,$G590:V590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(X$275>($C590+$D590),$E590+SUM($G590:W590),IF(SUM($E590,$G590:W590)<0,$E590+SUM($G590:W590),IF(SUM($E590,$G590:W590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(Y$275>($C590+$D590),$E590+SUM($G590:X590),IF(SUM($E590,$G590:X590)<0,$E590+SUM($G590:X590),IF(SUM($E590,$G590:X590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(Z$275>($C590+$D590),$E590+SUM($G590:Y590),IF(SUM($E590,$G590:Y590)<0,$E590+SUM($G590:Y590),IF(SUM($E590,$G590:Y590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(AA$275>($C590+$D590),$E590+SUM($G590:Z590),IF(SUM($E590,$G590:Z590)<0,$E590+SUM($G590:Z590),IF(SUM($E590,$G590:Z590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(AB$275>($C590+$D590),$E590+SUM($G590:AA590),IF(SUM($E590,$G590:AA590)<0,$E590+SUM($G590:AA590),IF(SUM($E590,$G590:AA590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(AC$275>($C590+$D590),$E590+SUM($G590:AB590),IF(SUM($E590,$G590:AB590)<0,$E590+SUM($G590:AB590),IF(SUM($E590,$G590:AB590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(AD$275>($C590+$D590),$E590+SUM($G590:AC590),IF(SUM($E590,$G590:AC590)<0,$E590+SUM($G590:AC590),IF(SUM($E590,$G590:AC590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(AE$275>($C590+$D590),$E590+SUM($G590:AD590),IF(SUM($E590,$G590:AD590)<0,$E590+SUM($G590:AD590),IF(SUM($E590,$G590:AD590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944},{"$f":"-IF($D590=0,0,IF(AF$275>($C590+$D590),$E590+SUM($G590:AE590),IF(SUM($E590,$G590:AE590)<0,$E590+SUM($G590:AE590),IF(SUM($E590,$G590:AE590)=0,0,($E590+SUM($G590:$Q590))/($D590-COUNT($G590:$Q590))))))","v":-0.32609562337511944}]
[null,null,2020,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C591,$G$193:$AF$193,0))","v":23.492640937572791},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C591,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D591=0,0,IF(U$275>($C591+$D591),$E591+SUM($G591:T591),IF(SUM($E591,$G591:T591)<0,$E591+SUM($G591:T591),IF(SUM($E591,$G591:T591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(V$275>($C591+$D591),$E591+SUM($G591:U591),IF(SUM($E591,$G591:U591)<0,$E591+SUM($G591:U591),IF(SUM($E591,$G591:U591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(W$275>($C591+$D591),$E591+SUM($G591:V591),IF(SUM($E591,$G591:V591)<0,$E591+SUM($G591:V591),IF(SUM($E591,$G591:V591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(X$275>($C591+$D591),$E591+SUM($G591:W591),IF(SUM($E591,$G591:W591)<0,$E591+SUM($G591:W591),IF(SUM($E591,$G591:W591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(Y$275>($C591+$D591),$E591+SUM($G591:X591),IF(SUM($E591,$G591:X591)<0,$E591+SUM($G591:X591),IF(SUM($E591,$G591:X591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(Z$275>($C591+$D591),$E591+SUM($G591:Y591),IF(SUM($E591,$G591:Y591)<0,$E591+SUM($G591:Y591),IF(SUM($E591,$G591:Y591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(AA$275>($C591+$D591),$E591+SUM($G591:Z591),IF(SUM($E591,$G591:Z591)<0,$E591+SUM($G591:Z591),IF(SUM($E591,$G591:Z591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(AB$275>($C591+$D591),$E591+SUM($G591:AA591),IF(SUM($E591,$G591:AA591)<0,$E591+SUM($G591:AA591),IF(SUM($E591,$G591:AA591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(AC$275>($C591+$D591),$E591+SUM($G591:AB591),IF(SUM($E591,$G591:AB591)<0,$E591+SUM($G591:AB591),IF(SUM($E591,$G591:AB591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(AD$275>($C591+$D591),$E591+SUM($G591:AC591),IF(SUM($E591,$G591:AC591)<0,$E591+SUM($G591:AC591),IF(SUM($E591,$G591:AC591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(AE$275>($C591+$D591),$E591+SUM($G591:AD591),IF(SUM($E591,$G591:AD591)<0,$E591+SUM($G591:AD591),IF(SUM($E591,$G591:AD591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591},{"$f":"-IF($D591=0,0,IF(AF$275>($C591+$D591),$E591+SUM($G591:AE591),IF(SUM($E591,$G591:AE591)<0,$E591+SUM($G591:AE591),IF(SUM($E591,$G591:AE591)=0,0,($E591+SUM($G591:$Q591))/($D591-COUNT($G591:$Q591))))))","v":-0.87009781250269591}]
[null,null,2021,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C592,$G$193:$AF$193,0))","v":2.2125527436325743},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C592,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D592=0,0,IF(V$275>($C592+$D592),$E592+SUM($G592:U592),IF(SUM($E592,$G592:U592)<0,$E592+SUM($G592:U592),IF(SUM($E592,$G592:U592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2},{"$f":"-IF($D592=0,0,IF(W$275>($C592+$D592),$E592+SUM($G592:V592),IF(SUM($E592,$G592:V592)<0,$E592+SUM($G592:V592),IF(SUM($E592,$G592:V592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2},{"$f":"-IF($D592=0,0,IF(X$275>($C592+$D592),$E592+SUM($G592:W592),IF(SUM($E592,$G592:W592)<0,$E592+SUM($G592:W592),IF(SUM($E592,$G592:W592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2},{"$f":"-IF($D592=0,0,IF(Y$275>($C592+$D592),$E592+SUM($G592:X592),IF(SUM($E592,$G592:X592)<0,$E592+SUM($G592:X592),IF(SUM($E592,$G592:X592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2},{"$f":"-IF($D592=0,0,IF(Z$275>($C592+$D592),$E592+SUM($G592:Y592),IF(SUM($E592,$G592:Y592)<0,$E592+SUM($G592:Y592),IF(SUM($E592,$G592:Y592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2},{"$f":"-IF($D592=0,0,IF(AA$275>($C592+$D592),$E592+SUM($G592:Z592),IF(SUM($E592,$G592:Z592)<0,$E592+SUM($G592:Z592),IF(SUM($E592,$G592:Z592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2},{"$f":"-IF($D592=0,0,IF(AB$275>($C592+$D592),$E592+SUM($G592:AA592),IF(SUM($E592,$G592:AA592)<0,$E592+SUM($G592:AA592),IF(SUM($E592,$G592:AA592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2},{"$f":"-IF($D592=0,0,IF(AC$275>($C592+$D592),$E592+SUM($G592:AB592),IF(SUM($E592,$G592:AB592)<0,$E592+SUM($G592:AB592),IF(SUM($E592,$G592:AB592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2},{"$f":"-IF($D592=0,0,IF(AD$275>($C592+$D592),$E592+SUM($G592:AC592),IF(SUM($E592,$G592:AC592)<0,$E592+SUM($G592:AC592),IF(SUM($E592,$G592:AC592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2},{"$f":"-IF($D592=0,0,IF(AE$275>($C592+$D592),$E592+SUM($G592:AD592),IF(SUM($E592,$G592:AD592)<0,$E592+SUM($G592:AD592),IF(SUM($E592,$G592:AD592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2},{"$f":"-IF($D592=0,0,IF(AF$275>($C592+$D592),$E592+SUM($G592:AE592),IF(SUM($E592,$G592:AE592)<0,$E592+SUM($G592:AE592),IF(SUM($E592,$G592:AE592)=0,0,($E592+SUM($G592:$Q592))/($D592-COUNT($G592:$Q592))))))","v":-8.1946397912317559E-2}]
[null,null,2022,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C593,$G$193:$AF$193,0))","v":1.8385355106312711},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C593,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D593=0,0,IF(W$275>($C593+$D593),$E593+SUM($G593:V593),IF(SUM($E593,$G593:V593)<0,$E593+SUM($G593:V593),IF(SUM($E593,$G593:V593)=0,0,($E593+SUM($G593:$Q593))/($D593-COUNT($G593:$Q593))))))","v":-6.8093907801158191E-2},{"$f":"-IF($D593=0,0,IF(X$275>($C593+$D593),$E593+SUM($G593:W593),IF(SUM($E593,$G593:W593)<0,$E593+SUM($G593:W593),IF(SUM($E593,$G593:W593)=0,0,($E593+SUM($G593:$Q593))/($D593-COUNT($G593:$Q593))))))","v":-6.8093907801158191E-2},{"$f":"-IF($D593=0,0,IF(Y$275>($C593+$D593),$E593+SUM($G593:X593),IF(SUM($E593,$G593:X593)<0,$E593+SUM($G593:X593),IF(SUM($E593,$G593:X593)=0,0,($E593+SUM($G593:$Q593))/($D593-COUNT($G593:$Q593))))))","v":-6.8093907801158191E-2},{"$f":"-IF($D593=0,0,IF(Z$275>($C593+$D593),$E593+SUM($G593:Y593),IF(SUM($E593,$G593:Y593)<0,$E593+SUM($G593:Y593),IF(SUM($E593,$G593:Y593)=0,0,($E593+SUM($G593:$Q593))/($D593-COUNT($G593:$Q593))))))","v":-6.8093907801158191E-2},{"$f":"-IF($D593=0,0,IF(AA$275>($C593+$D593),$E593+SUM($G593:Z593),IF(SUM($E593,$G593:Z593)<0,$E593+SUM($G593:Z593),IF(SUM($E593,$G593:Z593)=0,0,($E593+SUM($G593:$Q593))/($D593-COUNT($G593:$Q593))))))","v":-6.8093907801158191E-2},{"$f":"-IF($D593=0,0,IF(AB$275>($C593+$D593),$E593+SUM($G593:AA593),IF(SUM($E593,$G593:AA593)<0,$E593+SUM($G593:AA593),IF(SUM($E593,$G593:AA593)=0,0,($E593+SUM($G593:$Q593))/($D593-COUNT($G593:$Q593))))))","v":-6.8093907801158191E-2},{"$f":"-IF($D593=0,0,IF(AC$275>($C593+$D593),$E593+SUM($G593:AB593),IF(SUM($E593,$G593:AB593)<0,$E593+SUM($G593:AB593),IF(SUM($E593,$G593:AB593)=0,0,($E593+SUM($G593:$Q593))/($D593-COUNT($G593:$Q593))))))","v":-6.8093907801158191E-2},{"$f":"-IF($D593=0,0,IF(AD$275>($C593+$D593),$E593+SUM($G593:AC593),IF(SUM($E593,$G593:AC593)<0,$E593+SUM($G593:AC593),IF(SUM($E593,$G593:AC593)=0,0,($E593+SUM($G593:$Q593))/($D593-COUNT($G593:$Q593))))))","v":-6.8093907801158191E-2},{"$f":"-IF($D593=0,0,IF(AE$275>($C593+$D593),$E593+SUM($G593:AD593),IF(SUM($E593,$G593:AD593)<0,$E593+SUM($G593:AD593),IF(SUM($E593,$G593:AD593)=0,0,($E593+SUM($G593:$Q593))/($D593-COUNT($G593:$Q593))))))","v":-6.8093907801158191E-2},{"$f":"-IF($D593=0,0,IF(AF$275>($C593+$D593),$E593+SUM($G593:AE593),IF(SUM($E593,$G593:AE593)<0,$E593+SUM($G593:AE593),IF(SUM($E593,$G593:AE593)=0,0,($E593+SUM($G593:$Q593))/($D593-COUNT($G593:$Q593))))))","v":-6.8093907801158191E-2}]
[null,null,2023,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C594,$G$193:$AF$193,0))","v":7.6700217903307992},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C594,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D594=0,0,IF(X$275>($C594+$D594),$E594+SUM($G594:W594),IF(SUM($E594,$G594:W594)<0,$E594+SUM($G594:W594),IF(SUM($E594,$G594:W594)=0,0,($E594+SUM($G594:$Q594))/($D594-COUNT($G594:$Q594))))))","v":-0.28407488112336293},{"$f":"-IF($D594=0,0,IF(Y$275>($C594+$D594),$E594+SUM($G594:X594),IF(SUM($E594,$G594:X594)<0,$E594+SUM($G594:X594),IF(SUM($E594,$G594:X594)=0,0,($E594+SUM($G594:$Q594))/($D594-COUNT($G594:$Q594))))))","v":-0.28407488112336293},{"$f":"-IF($D594=0,0,IF(Z$275>($C594+$D594),$E594+SUM($G594:Y594),IF(SUM($E594,$G594:Y594)<0,$E594+SUM($G594:Y594),IF(SUM($E594,$G594:Y594)=0,0,($E594+SUM($G594:$Q594))/($D594-COUNT($G594:$Q594))))))","v":-0.28407488112336293},{"$f":"-IF($D594=0,0,IF(AA$275>($C594+$D594),$E594+SUM($G594:Z594),IF(SUM($E594,$G594:Z594)<0,$E594+SUM($G594:Z594),IF(SUM($E594,$G594:Z594)=0,0,($E594+SUM($G594:$Q594))/($D594-COUNT($G594:$Q594))))))","v":-0.28407488112336293},{"$f":"-IF($D594=0,0,IF(AB$275>($C594+$D594),$E594+SUM($G594:AA594),IF(SUM($E594,$G594:AA594)<0,$E594+SUM($G594:AA594),IF(SUM($E594,$G594:AA594)=0,0,($E594+SUM($G594:$Q594))/($D594-COUNT($G594:$Q594))))))","v":-0.28407488112336293},{"$f":"-IF($D594=0,0,IF(AC$275>($C594+$D594),$E594+SUM($G594:AB594),IF(SUM($E594,$G594:AB594)<0,$E594+SUM($G594:AB594),IF(SUM($E594,$G594:AB594)=0,0,($E594+SUM($G594:$Q594))/($D594-COUNT($G594:$Q594))))))","v":-0.28407488112336293},{"$f":"-IF($D594=0,0,IF(AD$275>($C594+$D594),$E594+SUM($G594:AC594),IF(SUM($E594,$G594:AC594)<0,$E594+SUM($G594:AC594),IF(SUM($E594,$G594:AC594)=0,0,($E594+SUM($G594:$Q594))/($D594-COUNT($G594:$Q594))))))","v":-0.28407488112336293},{"$f":"-IF($D594=0,0,IF(AE$275>($C594+$D594),$E594+SUM($G594:AD594),IF(SUM($E594,$G594:AD594)<0,$E594+SUM($G594:AD594),IF(SUM($E594,$G594:AD594)=0,0,($E594+SUM($G594:$Q594))/($D594-COUNT($G594:$Q594))))))","v":-0.28407488112336293},{"$f":"-IF($D594=0,0,IF(AF$275>($C594+$D594),$E594+SUM($G594:AE594),IF(SUM($E594,$G594:AE594)<0,$E594+SUM($G594:AE594),IF(SUM($E594,$G594:AE594)=0,0,($E594+SUM($G594:$Q594))/($D594-COUNT($G594:$Q594))))))","v":-0.28407488112336293}]
[null,null,2024,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C595,$G$193:$AF$193,0))","v":8.6474917336759383},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C595,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D595=0,0,IF(Y$275>($C595+$D595),$E595+SUM($G595:X595),IF(SUM($E595,$G595:X595)<0,$E595+SUM($G595:X595),IF(SUM($E595,$G595:X595)=0,0,($E595+SUM($G595:$Q595))/($D595-COUNT($G595:$Q595))))))","v":-0.32027747161762732},{"$f":"-IF($D595=0,0,IF(Z$275>($C595+$D595),$E595+SUM($G595:Y595),IF(SUM($E595,$G595:Y595)<0,$E595+SUM($G595:Y595),IF(SUM($E595,$G595:Y595)=0,0,($E595+SUM($G595:$Q595))/($D595-COUNT($G595:$Q595))))))","v":-0.32027747161762732},{"$f":"-IF($D595=0,0,IF(AA$275>($C595+$D595),$E595+SUM($G595:Z595),IF(SUM($E595,$G595:Z595)<0,$E595+SUM($G595:Z595),IF(SUM($E595,$G595:Z595)=0,0,($E595+SUM($G595:$Q595))/($D595-COUNT($G595:$Q595))))))","v":-0.32027747161762732},{"$f":"-IF($D595=0,0,IF(AB$275>($C595+$D595),$E595+SUM($G595:AA595),IF(SUM($E595,$G595:AA595)<0,$E595+SUM($G595:AA595),IF(SUM($E595,$G595:AA595)=0,0,($E595+SUM($G595:$Q595))/($D595-COUNT($G595:$Q595))))))","v":-0.32027747161762732},{"$f":"-IF($D595=0,0,IF(AC$275>($C595+$D595),$E595+SUM($G595:AB595),IF(SUM($E595,$G595:AB595)<0,$E595+SUM($G595:AB595),IF(SUM($E595,$G595:AB595)=0,0,($E595+SUM($G595:$Q595))/($D595-COUNT($G595:$Q595))))))","v":-0.32027747161762732},{"$f":"-IF($D595=0,0,IF(AD$275>($C595+$D595),$E595+SUM($G595:AC595),IF(SUM($E595,$G595:AC595)<0,$E595+SUM($G595:AC595),IF(SUM($E595,$G595:AC595)=0,0,($E595+SUM($G595:$Q595))/($D595-COUNT($G595:$Q595))))))","v":-0.32027747161762732},{"$f":"-IF($D595=0,0,IF(AE$275>($C595+$D595),$E595+SUM($G595:AD595),IF(SUM($E595,$G595:AD595)<0,$E595+SUM($G595:AD595),IF(SUM($E595,$G595:AD595)=0,0,($E595+SUM($G595:$Q595))/($D595-COUNT($G595:$Q595))))))","v":-0.32027747161762732},{"$f":"-IF($D595=0,0,IF(AF$275>($C595+$D595),$E595+SUM($G595:AE595),IF(SUM($E595,$G595:AE595)<0,$E595+SUM($G595:AE595),IF(SUM($E595,$G595:AE595)=0,0,($E595+SUM($G595:$Q595))/($D595-COUNT($G595:$Q595))))))","v":-0.32027747161762732}]
[null,null,2025,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C596,$G$193:$AF$193,0))","v":5.7794061346430992},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C596,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D596=0,0,IF(Z$275>($C596+$D596),$E596+SUM($G596:Y596),IF(SUM($E596,$G596:Y596)<0,$E596+SUM($G596:Y596),IF(SUM($E596,$G596:Y596)=0,0,($E596+SUM($G596:$Q596))/($D596-COUNT($G596:$Q596))))))","v":-0.21405207906085552},{"$f":"-IF($D596=0,0,IF(AA$275>($C596+$D596),$E596+SUM($G596:Z596),IF(SUM($E596,$G596:Z596)<0,$E596+SUM($G596:Z596),IF(SUM($E596,$G596:Z596)=0,0,($E596+SUM($G596:$Q596))/($D596-COUNT($G596:$Q596))))))","v":-0.21405207906085552},{"$f":"-IF($D596=0,0,IF(AB$275>($C596+$D596),$E596+SUM($G596:AA596),IF(SUM($E596,$G596:AA596)<0,$E596+SUM($G596:AA596),IF(SUM($E596,$G596:AA596)=0,0,($E596+SUM($G596:$Q596))/($D596-COUNT($G596:$Q596))))))","v":-0.21405207906085552},{"$f":"-IF($D596=0,0,IF(AC$275>($C596+$D596),$E596+SUM($G596:AB596),IF(SUM($E596,$G596:AB596)<0,$E596+SUM($G596:AB596),IF(SUM($E596,$G596:AB596)=0,0,($E596+SUM($G596:$Q596))/($D596-COUNT($G596:$Q596))))))","v":-0.21405207906085552},{"$f":"-IF($D596=0,0,IF(AD$275>($C596+$D596),$E596+SUM($G596:AC596),IF(SUM($E596,$G596:AC596)<0,$E596+SUM($G596:AC596),IF(SUM($E596,$G596:AC596)=0,0,($E596+SUM($G596:$Q596))/($D596-COUNT($G596:$Q596))))))","v":-0.21405207906085552},{"$f":"-IF($D596=0,0,IF(AE$275>($C596+$D596),$E596+SUM($G596:AD596),IF(SUM($E596,$G596:AD596)<0,$E596+SUM($G596:AD596),IF(SUM($E596,$G596:AD596)=0,0,($E596+SUM($G596:$Q596))/($D596-COUNT($G596:$Q596))))))","v":-0.21405207906085552},{"$f":"-IF($D596=0,0,IF(AF$275>($C596+$D596),$E596+SUM($G596:AE596),IF(SUM($E596,$G596:AE596)<0,$E596+SUM($G596:AE596),IF(SUM($E596,$G596:AE596)=0,0,($E596+SUM($G596:$Q596))/($D596-COUNT($G596:$Q596))))))","v":-0.21405207906085552}]
[null,null,2026,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C597,$G$193:$AF$193,0))","v":3.5995210948637655},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C597,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D597=0,0,IF(AA$275>($C597+$D597),$E597+SUM($G597:Z597),IF(SUM($E597,$G597:Z597)<0,$E597+SUM($G597:Z597),IF(SUM($E597,$G597:Z597)=0,0,($E597+SUM($G597:$Q597))/($D597-COUNT($G597:$Q597))))))","v":-0.13331559610606539},{"$f":"-IF($D597=0,0,IF(AB$275>($C597+$D597),$E597+SUM($G597:AA597),IF(SUM($E597,$G597:AA597)<0,$E597+SUM($G597:AA597),IF(SUM($E597,$G597:AA597)=0,0,($E597+SUM($G597:$Q597))/($D597-COUNT($G597:$Q597))))))","v":-0.13331559610606539},{"$f":"-IF($D597=0,0,IF(AC$275>($C597+$D597),$E597+SUM($G597:AB597),IF(SUM($E597,$G597:AB597)<0,$E597+SUM($G597:AB597),IF(SUM($E597,$G597:AB597)=0,0,($E597+SUM($G597:$Q597))/($D597-COUNT($G597:$Q597))))))","v":-0.13331559610606539},{"$f":"-IF($D597=0,0,IF(AD$275>($C597+$D597),$E597+SUM($G597:AC597),IF(SUM($E597,$G597:AC597)<0,$E597+SUM($G597:AC597),IF(SUM($E597,$G597:AC597)=0,0,($E597+SUM($G597:$Q597))/($D597-COUNT($G597:$Q597))))))","v":-0.13331559610606539},{"$f":"-IF($D597=0,0,IF(AE$275>($C597+$D597),$E597+SUM($G597:AD597),IF(SUM($E597,$G597:AD597)<0,$E597+SUM($G597:AD597),IF(SUM($E597,$G597:AD597)=0,0,($E597+SUM($G597:$Q597))/($D597-COUNT($G597:$Q597))))))","v":-0.13331559610606539},{"$f":"-IF($D597=0,0,IF(AF$275>($C597+$D597),$E597+SUM($G597:AE597),IF(SUM($E597,$G597:AE597)<0,$E597+SUM($G597:AE597),IF(SUM($E597,$G597:AE597)=0,0,($E597+SUM($G597:$Q597))/($D597-COUNT($G597:$Q597))))))","v":-0.13331559610606539}]
[null,null,2027,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C598,$G$193:$AF$193,0))","v":8.3716010894282746},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C598,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D598=0,0,IF(AB$275>($C598+$D598),$E598+SUM($G598:AA598),IF(SUM($E598,$G598:AA598)<0,$E598+SUM($G598:AA598),IF(SUM($E598,$G598:AA598)=0,0,($E598+SUM($G598:$Q598))/($D598-COUNT($G598:$Q598))))))","v":-0.31005929960845463},{"$f":"-IF($D598=0,0,IF(AC$275>($C598+$D598),$E598+SUM($G598:AB598),IF(SUM($E598,$G598:AB598)<0,$E598+SUM($G598:AB598),IF(SUM($E598,$G598:AB598)=0,0,($E598+SUM($G598:$Q598))/($D598-COUNT($G598:$Q598))))))","v":-0.31005929960845463},{"$f":"-IF($D598=0,0,IF(AD$275>($C598+$D598),$E598+SUM($G598:AC598),IF(SUM($E598,$G598:AC598)<0,$E598+SUM($G598:AC598),IF(SUM($E598,$G598:AC598)=0,0,($E598+SUM($G598:$Q598))/($D598-COUNT($G598:$Q598))))))","v":-0.31005929960845463},{"$f":"-IF($D598=0,0,IF(AE$275>($C598+$D598),$E598+SUM($G598:AD598),IF(SUM($E598,$G598:AD598)<0,$E598+SUM($G598:AD598),IF(SUM($E598,$G598:AD598)=0,0,($E598+SUM($G598:$Q598))/($D598-COUNT($G598:$Q598))))))","v":-0.31005929960845463},{"$f":"-IF($D598=0,0,IF(AF$275>($C598+$D598),$E598+SUM($G598:AE598),IF(SUM($E598,$G598:AE598)<0,$E598+SUM($G598:AE598),IF(SUM($E598,$G598:AE598)=0,0,($E598+SUM($G598:$Q598))/($D598-COUNT($G598:$Q598))))))","v":-0.31005929960845463}]
[null,null,2028,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C599,$G$193:$AF$193,0))","v":7.9221258728448145},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C599,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D599=0,0,IF(AC$275>($C599+$D599),$E599+SUM($G599:AB599),IF(SUM($E599,$G599:AB599)<0,$E599+SUM($G599:AB599),IF(SUM($E599,$G599:AB599)=0,0,($E599+SUM($G599:$Q599))/($D599-COUNT($G599:$Q599))))))","v":-0.29341206936462277},{"$f":"-IF($D599=0,0,IF(AD$275>($C599+$D599),$E599+SUM($G599:AC599),IF(SUM($E599,$G599:AC599)<0,$E599+SUM($G599:AC599),IF(SUM($E599,$G599:AC599)=0,0,($E599+SUM($G599:$Q599))/($D599-COUNT($G599:$Q599))))))","v":-0.29341206936462277},{"$f":"-IF($D599=0,0,IF(AE$275>($C599+$D599),$E599+SUM($G599:AD599),IF(SUM($E599,$G599:AD599)<0,$E599+SUM($G599:AD599),IF(SUM($E599,$G599:AD599)=0,0,($E599+SUM($G599:$Q599))/($D599-COUNT($G599:$Q599))))))","v":-0.29341206936462277},{"$f":"-IF($D599=0,0,IF(AF$275>($C599+$D599),$E599+SUM($G599:AE599),IF(SUM($E599,$G599:AE599)<0,$E599+SUM($G599:AE599),IF(SUM($E599,$G599:AE599)=0,0,($E599+SUM($G599:$Q599))/($D599-COUNT($G599:$Q599))))))","v":-0.29341206936462277}]
[null,null,2029,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C600,$G$193:$AF$193,0))","v":7.9221258728448145},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C600,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D600=0,0,IF(AD$275>($C600+$D600),$E600+SUM($G600:AC600),IF(SUM($E600,$G600:AC600)<0,$E600+SUM($G600:AC600),IF(SUM($E600,$G600:AC600)=0,0,($E600+SUM($G600:$Q600))/($D600-COUNT($G600:$Q600))))))","v":-0.29341206936462277},{"$f":"-IF($D600=0,0,IF(AE$275>($C600+$D600),$E600+SUM($G600:AD600),IF(SUM($E600,$G600:AD600)<0,$E600+SUM($G600:AD600),IF(SUM($E600,$G600:AD600)=0,0,($E600+SUM($G600:$Q600))/($D600-COUNT($G600:$Q600))))))","v":-0.29341206936462277},{"$f":"-IF($D600=0,0,IF(AF$275>($C600+$D600),$E600+SUM($G600:AE600),IF(SUM($E600,$G600:AE600)<0,$E600+SUM($G600:AE600),IF(SUM($E600,$G600:AE600)=0,0,($E600+SUM($G600:$Q600))/($D600-COUNT($G600:$Q600))))))","v":-0.29341206936462277}]
[null,null,2030,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C601,$G$193:$AF$193,0))","v":7.9221258728448145},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C601,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D601=0,0,IF(AE$275>($C601+$D601),$E601+SUM($G601:AD601),IF(SUM($E601,$G601:AD601)<0,$E601+SUM($G601:AD601),IF(SUM($E601,$G601:AD601)=0,0,($E601+SUM($G601:$Q601))/($D601-COUNT($G601:$Q601))))))","v":-0.29341206936462277},{"$f":"-IF($D601=0,0,IF(AF$275>($C601+$D601),$E601+SUM($G601:AE601),IF(SUM($E601,$G601:AE601)<0,$E601+SUM($G601:AE601),IF(SUM($E601,$G601:AE601)=0,0,($E601+SUM($G601:$Q601))/($D601-COUNT($G601:$Q601))))))","v":-0.29341206936462277}]
[null,null,2031,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C602,$G$193:$AF$193,0))","v":7.9221258728448145},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C602,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D602=0,0,IF(AF$275>($C602+$D602),$E602+SUM($G602:AE602),IF(SUM($E602,$G602:AE602)<0,$E602+SUM($G602:AE602),IF(SUM($E602,$G602:AE602)=0,0,($E602+SUM($G602:$Q602))/($D602-COUNT($G602:$Q602))))))","v":-0.29341206936462277}]
[null,null,2032,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":27},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C603,$G$193:$AF$193,0))","v":7.9221258728448145},{"$f":"INDEX($G$243:$AF$255,MATCH(B576,$B$243:$B$255,0),MATCH(C603,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E578:E603)-SUM(G221:AF221),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G577:G603)","v":-2.6318433600076108},{"$f":"SUM(H577:H603)","v":-3.6945892753299026},-4.9525270501122609,-3.3489536351215827,-3.7001051050933835,-4.3295858983221223,-5.6372239939119311,-6.4446882131023742,-7.233788243334045,-7.7804950385436369,-8.332296152802348,-4.7399084701634742,-4.5028760481450236,-4.8289716715201427,-5.6990694840228384,-5.781015881935156,-5.849109789736314,-6.120720335892905,-6.3518241383675633,-6.3842426353600041,-6.0056254526999719,-5.7483224979329997,-5.1940524028470296,-4.6039746283618896,-4.3966914000041362,-4.6477457677920659]
[]
[null,"Land & easements","Year","Depn life","Gross capex","Disposal"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":0},{"$f":"VLOOKUP(B606,$B$177:$F$189,5,FALSE)","v":106.97647051390516},null,{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D607=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B606,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"-IF($D607=0,0,IF(R$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-R$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(S$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-S$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(T$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-T$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(U$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-U$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(V$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-V$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(W$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-W$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(X$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-X$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(Y$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-Y$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(Z$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-Z$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(AA$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-AA$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(AB$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-AB$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(AC$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-AC$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(AD$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-AD$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(AE$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-AE$275+1)))","v":0},{"$f":"-IF($D607=0,0,IF(AF$275>($C607+$D607),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C607,$D607)-AF$275+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C608,$G$193:$AF$193,0))","v":28.457458767814202},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C608,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B606,Tx_Inputs!$B$491:$B$503,0),MATCH($C608+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"H608","v":0},{"$f":"-IF($D608=0,0,IF(J$275>($C608+$D608),$E608+SUM($G608:I608),SUM($E608:$I608)/($D608-2)))","v":0},{"$f":"-IF($D608=0,0,IF(K$275>($C608+$D608),$E608+SUM($G608:J608),SUM($E608:$I608)/($D608-2)))","v":0},{"$f":"-IF($D608=0,0,IF(L$275>($C608+$D608),$E608+SUM($G608:K608),SUM($E608:$I608)/($D608-2)))","v":0},{"$f":"-IF($D608=0,0,IF(M$275>($C608+$D608),$E608+SUM($G608:L608),SUM($E608:$I608)/($D608-2)))","v":0},{"$f":"-IF($D608=0,0,IF(N$275>($C608+$D608),$E608+SUM($G608:M608),SUM($E608:$I608)/($D608-2)))","v":0},{"$f":"-IF($D608=0,0,IF(O$275>($C608+$D608),$E608+SUM($G608:N608),SUM($E608:$I608)/($D608-2)))","v":0},{"$f":"-IF($D608=0,0,IF(P$275>($C608+$D608),$E608+SUM($G608:O608),SUM($E608:$I608)/($D608-2)))","v":0},{"$f":"-IF($D608=0,0,IF(Q$275>($C608+$D608),$E608+SUM($G608:P608),SUM($E608:$I608)/($D608-2)))","v":0},{"$f":"-IF($D608=0,0,IF(R$275>($C608+$D608),$E608+SUM($G608:Q608),IF(SUM($E608,$G608:Q608)<0,$E608+SUM($G608:Q608),IF(SUM($E608,$G608:Q608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(S$275>($C608+$D608),$E608+SUM($G608:R608),IF(SUM($E608,$G608:R608)<0,$E608+SUM($G608:R608),IF(SUM($E608,$G608:R608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(T$275>($C608+$D608),$E608+SUM($G608:S608),IF(SUM($E608,$G608:S608)<0,$E608+SUM($G608:S608),IF(SUM($E608,$G608:S608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(U$275>($C608+$D608),$E608+SUM($G608:T608),IF(SUM($E608,$G608:T608)<0,$E608+SUM($G608:T608),IF(SUM($E608,$G608:T608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(V$275>($C608+$D608),$E608+SUM($G608:U608),IF(SUM($E608,$G608:U608)<0,$E608+SUM($G608:U608),IF(SUM($E608,$G608:U608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(W$275>($C608+$D608),$E608+SUM($G608:V608),IF(SUM($E608,$G608:V608)<0,$E608+SUM($G608:V608),IF(SUM($E608,$G608:V608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(X$275>($C608+$D608),$E608+SUM($G608:W608),IF(SUM($E608,$G608:W608)<0,$E608+SUM($G608:W608),IF(SUM($E608,$G608:W608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(Y$275>($C608+$D608),$E608+SUM($G608:X608),IF(SUM($E608,$G608:X608)<0,$E608+SUM($G608:X608),IF(SUM($E608,$G608:X608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(Z$275>($C608+$D608),$E608+SUM($G608:Y608),IF(SUM($E608,$G608:Y608)<0,$E608+SUM($G608:Y608),IF(SUM($E608,$G608:Y608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(AA$275>($C608+$D608),$E608+SUM($G608:Z608),IF(SUM($E608,$G608:Z608)<0,$E608+SUM($G608:Z608),IF(SUM($E608,$G608:Z608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(AB$275>($C608+$D608),$E608+SUM($G608:AA608),IF(SUM($E608,$G608:AA608)<0,$E608+SUM($G608:AA608),IF(SUM($E608,$G608:AA608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(AC$275>($C608+$D608),$E608+SUM($G608:AB608),IF(SUM($E608,$G608:AB608)<0,$E608+SUM($G608:AB608),IF(SUM($E608,$G608:AB608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(AD$275>($C608+$D608),$E608+SUM($G608:AC608),IF(SUM($E608,$G608:AC608)<0,$E608+SUM($G608:AC608),IF(SUM($E608,$G608:AC608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(AE$275>($C608+$D608),$E608+SUM($G608:AD608),IF(SUM($E608,$G608:AD608)<0,$E608+SUM($G608:AD608),IF(SUM($E608,$G608:AD608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0},{"$f":"-IF($D608=0,0,IF(AF$275>($C608+$D608),$E608+SUM($G608:AE608),IF(SUM($E608,$G608:AE608)<0,$E608+SUM($G608:AE608),IF(SUM($E608,$G608:AE608)=0,0,($E608+SUM($G608:$Q608))/($D608-COUNT($G608:$Q608))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C609,$G$193:$AF$193,0))","v":25.695380939782979},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C609,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B606,Tx_Inputs!$B$491:$B$503,0),MATCH($C609+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"-IF($D609=0,0,IF(J$275>($C609+$D609),$E609+SUM($G609:I609),SUM($E609:$I609)/($D609-1)))","v":0},{"$f":"-IF($D609=0,0,IF(K$275>($C609+$D609),$E609+SUM($G609:J609),SUM($E609:$I609)/($D609-1)))","v":0},{"$f":"-IF($D609=0,0,IF(L$275>($C609+$D609),$E609+SUM($G609:K609),SUM($E609:$I609)/($D609-1)))","v":0},{"$f":"-IF($D609=0,0,IF(M$275>($C609+$D609),$E609+SUM($G609:L609),SUM($E609:$I609)/($D609-1)))","v":0},{"$f":"-IF($D609=0,0,IF(N$275>($C609+$D609),$E609+SUM($G609:M609),SUM($E609:$I609)/($D609-1)))","v":0},{"$f":"-IF($D609=0,0,IF(O$275>($C609+$D609),$E609+SUM($G609:N609),SUM($E609:$I609)/($D609-1)))","v":0},{"$f":"-IF($D609=0,0,IF(P$275>($C609+$D609),$E609+SUM($G609:O609),SUM($E609:$I609)/($D609-1)))","v":0},{"$f":"-IF($D609=0,0,IF(Q$275>($C609+$D609),$E609+SUM($G609:P609),SUM($E609:$I609)/($D609-1)))","v":0},{"$f":"-IF($D609=0,0,IF(R$275>($C609+$D609),$E609+SUM($G609:Q609),IF(SUM($E609,$G609:Q609)<0,$E609+SUM($G609:Q609),IF(SUM($E609,$G609:Q609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(S$275>($C609+$D609),$E609+SUM($G609:R609),IF(SUM($E609,$G609:R609)<0,$E609+SUM($G609:R609),IF(SUM($E609,$G609:R609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(T$275>($C609+$D609),$E609+SUM($G609:S609),IF(SUM($E609,$G609:S609)<0,$E609+SUM($G609:S609),IF(SUM($E609,$G609:S609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(U$275>($C609+$D609),$E609+SUM($G609:T609),IF(SUM($E609,$G609:T609)<0,$E609+SUM($G609:T609),IF(SUM($E609,$G609:T609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(V$275>($C609+$D609),$E609+SUM($G609:U609),IF(SUM($E609,$G609:U609)<0,$E609+SUM($G609:U609),IF(SUM($E609,$G609:U609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(W$275>($C609+$D609),$E609+SUM($G609:V609),IF(SUM($E609,$G609:V609)<0,$E609+SUM($G609:V609),IF(SUM($E609,$G609:V609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(X$275>($C609+$D609),$E609+SUM($G609:W609),IF(SUM($E609,$G609:W609)<0,$E609+SUM($G609:W609),IF(SUM($E609,$G609:W609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(Y$275>($C609+$D609),$E609+SUM($G609:X609),IF(SUM($E609,$G609:X609)<0,$E609+SUM($G609:X609),IF(SUM($E609,$G609:X609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(Z$275>($C609+$D609),$E609+SUM($G609:Y609),IF(SUM($E609,$G609:Y609)<0,$E609+SUM($G609:Y609),IF(SUM($E609,$G609:Y609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(AA$275>($C609+$D609),$E609+SUM($G609:Z609),IF(SUM($E609,$G609:Z609)<0,$E609+SUM($G609:Z609),IF(SUM($E609,$G609:Z609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(AB$275>($C609+$D609),$E609+SUM($G609:AA609),IF(SUM($E609,$G609:AA609)<0,$E609+SUM($G609:AA609),IF(SUM($E609,$G609:AA609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(AC$275>($C609+$D609),$E609+SUM($G609:AB609),IF(SUM($E609,$G609:AB609)<0,$E609+SUM($G609:AB609),IF(SUM($E609,$G609:AB609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(AD$275>($C609+$D609),$E609+SUM($G609:AC609),IF(SUM($E609,$G609:AC609)<0,$E609+SUM($G609:AC609),IF(SUM($E609,$G609:AC609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(AE$275>($C609+$D609),$E609+SUM($G609:AD609),IF(SUM($E609,$G609:AD609)<0,$E609+SUM($G609:AD609),IF(SUM($E609,$G609:AD609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0},{"$f":"-IF($D609=0,0,IF(AF$275>($C609+$D609),$E609+SUM($G609:AE609),IF(SUM($E609,$G609:AE609)<0,$E609+SUM($G609:AE609),IF(SUM($E609,$G609:AE609)=0,0,($E609+SUM($G609:$Q609))/($D609-COUNT($G609:$Q609))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C610,$G$193:$AF$193,0))","v":28.414513286790037},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C610,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B606,Tx_Inputs!$B$491:$B$503,0),MATCH($C610+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"J610","v":0},{"$f":"K610","v":0},{"$f":"-IF($D610=0,0,IF(M$275>($C610+$D610),$E610+SUM($G610:L610),SUM($E610:$L610)/($D610-3)))","v":0},{"$f":"-IF($D610=0,0,IF(N$275>($C610+$D610),$E610+SUM($G610:M610),SUM($E610:$L610)/($D610-3)))","v":0},{"$f":"-IF($D610=0,0,IF(O$275>($C610+$D610),$E610+SUM($G610:N610),SUM($E610:$L610)/($D610-3)))","v":0},{"$f":"-IF($D610=0,0,IF(P$275>($C610+$D610),$E610+SUM($G610:O610),SUM($E610:$L610)/($D610-3)))","v":0},{"$f":"-IF($D610=0,0,IF(Q$275>($C610+$D610),$E610+SUM($G610:P610),SUM($E610:$L610)/($D610-3)))","v":0},{"$f":"-IF($D610=0,0,IF(R$275>($C610+$D610),$E610+SUM($G610:Q610),IF(SUM($E610,$G610:Q610)<0,$E610+SUM($G610:Q610),IF(SUM($E610,$G610:Q610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(S$275>($C610+$D610),$E610+SUM($G610:R610),IF(SUM($E610,$G610:R610)<0,$E610+SUM($G610:R610),IF(SUM($E610,$G610:R610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(T$275>($C610+$D610),$E610+SUM($G610:S610),IF(SUM($E610,$G610:S610)<0,$E610+SUM($G610:S610),IF(SUM($E610,$G610:S610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(U$275>($C610+$D610),$E610+SUM($G610:T610),IF(SUM($E610,$G610:T610)<0,$E610+SUM($G610:T610),IF(SUM($E610,$G610:T610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(V$275>($C610+$D610),$E610+SUM($G610:U610),IF(SUM($E610,$G610:U610)<0,$E610+SUM($G610:U610),IF(SUM($E610,$G610:U610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(W$275>($C610+$D610),$E610+SUM($G610:V610),IF(SUM($E610,$G610:V610)<0,$E610+SUM($G610:V610),IF(SUM($E610,$G610:V610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(X$275>($C610+$D610),$E610+SUM($G610:W610),IF(SUM($E610,$G610:W610)<0,$E610+SUM($G610:W610),IF(SUM($E610,$G610:W610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(Y$275>($C610+$D610),$E610+SUM($G610:X610),IF(SUM($E610,$G610:X610)<0,$E610+SUM($G610:X610),IF(SUM($E610,$G610:X610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(Z$275>($C610+$D610),$E610+SUM($G610:Y610),IF(SUM($E610,$G610:Y610)<0,$E610+SUM($G610:Y610),IF(SUM($E610,$G610:Y610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(AA$275>($C610+$D610),$E610+SUM($G610:Z610),IF(SUM($E610,$G610:Z610)<0,$E610+SUM($G610:Z610),IF(SUM($E610,$G610:Z610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(AB$275>($C610+$D610),$E610+SUM($G610:AA610),IF(SUM($E610,$G610:AA610)<0,$E610+SUM($G610:AA610),IF(SUM($E610,$G610:AA610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(AC$275>($C610+$D610),$E610+SUM($G610:AB610),IF(SUM($E610,$G610:AB610)<0,$E610+SUM($G610:AB610),IF(SUM($E610,$G610:AB610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(AD$275>($C610+$D610),$E610+SUM($G610:AC610),IF(SUM($E610,$G610:AC610)<0,$E610+SUM($G610:AC610),IF(SUM($E610,$G610:AC610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(AE$275>($C610+$D610),$E610+SUM($G610:AD610),IF(SUM($E610,$G610:AD610)<0,$E610+SUM($G610:AD610),IF(SUM($E610,$G610:AD610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0},{"$f":"-IF($D610=0,0,IF(AF$275>($C610+$D610),$E610+SUM($G610:AE610),IF(SUM($E610,$G610:AE610)<0,$E610+SUM($G610:AE610),IF(SUM($E610,$G610:AE610)=0,0,($E610+SUM($G610:$Q610))/($D610-COUNT($G610:$Q610))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C611,$G$193:$AF$193,0))","v":24.292888430215758},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C611,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B606,Tx_Inputs!$B$491:$B$503,0),MATCH($C611+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"K611","v":0},{"$f":"-IF($D611=0,0,IF(M$275>($C611+$D611),$E611+SUM($G611:L611),SUM($E611:$L611)/($D611-2)))","v":0},{"$f":"-IF($D611=0,0,IF(N$275>($C611+$D611),$E611+SUM($G611:M611),SUM($E611:$L611)/($D611-2)))","v":0},{"$f":"-IF($D611=0,0,IF(O$275>($C611+$D611),$E611+SUM($G611:N611),SUM($E611:$L611)/($D611-2)))","v":0},{"$f":"-IF($D611=0,0,IF(P$275>($C611+$D611),$E611+SUM($G611:O611),SUM($E611:$L611)/($D611-2)))","v":0},{"$f":"-IF($D611=0,0,IF(Q$275>($C611+$D611),$E611+SUM($G611:P611),SUM($E611:$L611)/($D611-2)))","v":0},{"$f":"-IF($D611=0,0,IF(R$275>($C611+$D611),$E611+SUM($G611:Q611),IF(SUM($E611,$G611:Q611)<0,$E611+SUM($G611:Q611),IF(SUM($E611,$G611:Q611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(S$275>($C611+$D611),$E611+SUM($G611:R611),IF(SUM($E611,$G611:R611)<0,$E611+SUM($G611:R611),IF(SUM($E611,$G611:R611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(T$275>($C611+$D611),$E611+SUM($G611:S611),IF(SUM($E611,$G611:S611)<0,$E611+SUM($G611:S611),IF(SUM($E611,$G611:S611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(U$275>($C611+$D611),$E611+SUM($G611:T611),IF(SUM($E611,$G611:T611)<0,$E611+SUM($G611:T611),IF(SUM($E611,$G611:T611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(V$275>($C611+$D611),$E611+SUM($G611:U611),IF(SUM($E611,$G611:U611)<0,$E611+SUM($G611:U611),IF(SUM($E611,$G611:U611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(W$275>($C611+$D611),$E611+SUM($G611:V611),IF(SUM($E611,$G611:V611)<0,$E611+SUM($G611:V611),IF(SUM($E611,$G611:V611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(X$275>($C611+$D611),$E611+SUM($G611:W611),IF(SUM($E611,$G611:W611)<0,$E611+SUM($G611:W611),IF(SUM($E611,$G611:W611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(Y$275>($C611+$D611),$E611+SUM($G611:X611),IF(SUM($E611,$G611:X611)<0,$E611+SUM($G611:X611),IF(SUM($E611,$G611:X611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(Z$275>($C611+$D611),$E611+SUM($G611:Y611),IF(SUM($E611,$G611:Y611)<0,$E611+SUM($G611:Y611),IF(SUM($E611,$G611:Y611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(AA$275>($C611+$D611),$E611+SUM($G611:Z611),IF(SUM($E611,$G611:Z611)<0,$E611+SUM($G611:Z611),IF(SUM($E611,$G611:Z611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(AB$275>($C611+$D611),$E611+SUM($G611:AA611),IF(SUM($E611,$G611:AA611)<0,$E611+SUM($G611:AA611),IF(SUM($E611,$G611:AA611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(AC$275>($C611+$D611),$E611+SUM($G611:AB611),IF(SUM($E611,$G611:AB611)<0,$E611+SUM($G611:AB611),IF(SUM($E611,$G611:AB611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(AD$275>($C611+$D611),$E611+SUM($G611:AC611),IF(SUM($E611,$G611:AC611)<0,$E611+SUM($G611:AC611),IF(SUM($E611,$G611:AC611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(AE$275>($C611+$D611),$E611+SUM($G611:AD611),IF(SUM($E611,$G611:AD611)<0,$E611+SUM($G611:AD611),IF(SUM($E611,$G611:AD611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0},{"$f":"-IF($D611=0,0,IF(AF$275>($C611+$D611),$E611+SUM($G611:AE611),IF(SUM($E611,$G611:AE611)<0,$E611+SUM($G611:AE611),IF(SUM($E611,$G611:AE611)=0,0,($E611+SUM($G611:$Q611))/($D611-COUNT($G611:$Q611))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C612,$G$193:$AF$193,0))","v":11.234214494222181},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C612,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B606,Tx_Inputs!$B$491:$B$503,0),MATCH($C612+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"-IF($D612=0,0,IF(M$275>($C612+$D612),$E612+SUM($G612:L612),SUM($E612:$L612)/($D612-1)))","v":0},{"$f":"-IF($D612=0,0,IF(N$275>($C612+$D612),$E612+SUM($G612:M612),SUM($E612:$L612)/($D612-1)))","v":0},{"$f":"-IF($D612=0,0,IF(O$275>($C612+$D612),$E612+SUM($G612:N612),SUM($E612:$L612)/($D612-1)))","v":0},{"$f":"-IF($D612=0,0,IF(P$275>($C612+$D612),$E612+SUM($G612:O612),SUM($E612:$L612)/($D612-1)))","v":0},{"$f":"-IF($D612=0,0,IF(Q$275>($C612+$D612),$E612+SUM($G612:P612),SUM($E612:$L612)/($D612-1)))","v":0},{"$f":"-IF($D612=0,0,IF(R$275>($C612+$D612),$E612+SUM($G612:Q612),IF(SUM($E612,$G612:Q612)<0,$E612+SUM($G612:Q612),IF(SUM($E612,$G612:Q612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(S$275>($C612+$D612),$E612+SUM($G612:R612),IF(SUM($E612,$G612:R612)<0,$E612+SUM($G612:R612),IF(SUM($E612,$G612:R612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(T$275>($C612+$D612),$E612+SUM($G612:S612),IF(SUM($E612,$G612:S612)<0,$E612+SUM($G612:S612),IF(SUM($E612,$G612:S612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(U$275>($C612+$D612),$E612+SUM($G612:T612),IF(SUM($E612,$G612:T612)<0,$E612+SUM($G612:T612),IF(SUM($E612,$G612:T612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(V$275>($C612+$D612),$E612+SUM($G612:U612),IF(SUM($E612,$G612:U612)<0,$E612+SUM($G612:U612),IF(SUM($E612,$G612:U612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(W$275>($C612+$D612),$E612+SUM($G612:V612),IF(SUM($E612,$G612:V612)<0,$E612+SUM($G612:V612),IF(SUM($E612,$G612:V612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(X$275>($C612+$D612),$E612+SUM($G612:W612),IF(SUM($E612,$G612:W612)<0,$E612+SUM($G612:W612),IF(SUM($E612,$G612:W612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(Y$275>($C612+$D612),$E612+SUM($G612:X612),IF(SUM($E612,$G612:X612)<0,$E612+SUM($G612:X612),IF(SUM($E612,$G612:X612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(Z$275>($C612+$D612),$E612+SUM($G612:Y612),IF(SUM($E612,$G612:Y612)<0,$E612+SUM($G612:Y612),IF(SUM($E612,$G612:Y612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(AA$275>($C612+$D612),$E612+SUM($G612:Z612),IF(SUM($E612,$G612:Z612)<0,$E612+SUM($G612:Z612),IF(SUM($E612,$G612:Z612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(AB$275>($C612+$D612),$E612+SUM($G612:AA612),IF(SUM($E612,$G612:AA612)<0,$E612+SUM($G612:AA612),IF(SUM($E612,$G612:AA612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(AC$275>($C612+$D612),$E612+SUM($G612:AB612),IF(SUM($E612,$G612:AB612)<0,$E612+SUM($G612:AB612),IF(SUM($E612,$G612:AB612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(AD$275>($C612+$D612),$E612+SUM($G612:AC612),IF(SUM($E612,$G612:AC612)<0,$E612+SUM($G612:AC612),IF(SUM($E612,$G612:AC612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(AE$275>($C612+$D612),$E612+SUM($G612:AD612),IF(SUM($E612,$G612:AD612)<0,$E612+SUM($G612:AD612),IF(SUM($E612,$G612:AD612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0},{"$f":"-IF($D612=0,0,IF(AF$275>($C612+$D612),$E612+SUM($G612:AE612),IF(SUM($E612,$G612:AE612)<0,$E612+SUM($G612:AE612),IF(SUM($E612,$G612:AE612)=0,0,($E612+SUM($G612:$Q612))/($D612-COUNT($G612:$Q612))))))","v":0}]
[null,null,2012,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C613,$G$193:$AF$193,0))","v":5.5400761893370589},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C613,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B606,Tx_Inputs!$B$491:$B$503,0),MATCH($C613+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"M613","v":0},{"$f":"N613","v":0},{"$f":"O613","v":0},{"$f":"P613","v":0},{"$f":"-IF($D613=0,0,IF(R$275>($C613+$D613),$E613+SUM($G613:Q613),IF(SUM($E613,$G613:Q613)<0,$E613+SUM($G613:Q613),IF(SUM($E613,$G613:Q613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(S$275>($C613+$D613),$E613+SUM($G613:R613),IF(SUM($E613,$G613:R613)<0,$E613+SUM($G613:R613),IF(SUM($E613,$G613:R613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(T$275>($C613+$D613),$E613+SUM($G613:S613),IF(SUM($E613,$G613:S613)<0,$E613+SUM($G613:S613),IF(SUM($E613,$G613:S613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(U$275>($C613+$D613),$E613+SUM($G613:T613),IF(SUM($E613,$G613:T613)<0,$E613+SUM($G613:T613),IF(SUM($E613,$G613:T613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(V$275>($C613+$D613),$E613+SUM($G613:U613),IF(SUM($E613,$G613:U613)<0,$E613+SUM($G613:U613),IF(SUM($E613,$G613:U613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(W$275>($C613+$D613),$E613+SUM($G613:V613),IF(SUM($E613,$G613:V613)<0,$E613+SUM($G613:V613),IF(SUM($E613,$G613:V613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(X$275>($C613+$D613),$E613+SUM($G613:W613),IF(SUM($E613,$G613:W613)<0,$E613+SUM($G613:W613),IF(SUM($E613,$G613:W613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(Y$275>($C613+$D613),$E613+SUM($G613:X613),IF(SUM($E613,$G613:X613)<0,$E613+SUM($G613:X613),IF(SUM($E613,$G613:X613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(Z$275>($C613+$D613),$E613+SUM($G613:Y613),IF(SUM($E613,$G613:Y613)<0,$E613+SUM($G613:Y613),IF(SUM($E613,$G613:Y613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(AA$275>($C613+$D613),$E613+SUM($G613:Z613),IF(SUM($E613,$G613:Z613)<0,$E613+SUM($G613:Z613),IF(SUM($E613,$G613:Z613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(AB$275>($C613+$D613),$E613+SUM($G613:AA613),IF(SUM($E613,$G613:AA613)<0,$E613+SUM($G613:AA613),IF(SUM($E613,$G613:AA613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(AC$275>($C613+$D613),$E613+SUM($G613:AB613),IF(SUM($E613,$G613:AB613)<0,$E613+SUM($G613:AB613),IF(SUM($E613,$G613:AB613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(AD$275>($C613+$D613),$E613+SUM($G613:AC613),IF(SUM($E613,$G613:AC613)<0,$E613+SUM($G613:AC613),IF(SUM($E613,$G613:AC613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(AE$275>($C613+$D613),$E613+SUM($G613:AD613),IF(SUM($E613,$G613:AD613)<0,$E613+SUM($G613:AD613),IF(SUM($E613,$G613:AD613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0},{"$f":"-IF($D613=0,0,IF(AF$275>($C613+$D613),$E613+SUM($G613:AE613),IF(SUM($E613,$G613:AE613)<0,$E613+SUM($G613:AE613),IF(SUM($E613,$G613:AE613)=0,0,($E613+SUM($G613:$Q613))/($D613-COUNT($G613:$Q613))))))","v":0}]
[null,null,2013,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C614,$G$193:$AF$193,0))","v":33.963272213464755},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C614,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B606,Tx_Inputs!$B$491:$B$503,0),MATCH($C614+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"N614","v":0},{"$f":"O614","v":0},{"$f":"P614","v":0},{"$f":"-IF($D614=0,0,IF(R$275>($C614+$D614),$E614+SUM($G614:Q614),IF(SUM($E614,$G614:Q614)<0,$E614+SUM($G614:Q614),IF(SUM($E614,$G614:Q614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(S$275>($C614+$D614),$E614+SUM($G614:R614),IF(SUM($E614,$G614:R614)<0,$E614+SUM($G614:R614),IF(SUM($E614,$G614:R614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(T$275>($C614+$D614),$E614+SUM($G614:S614),IF(SUM($E614,$G614:S614)<0,$E614+SUM($G614:S614),IF(SUM($E614,$G614:S614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(U$275>($C614+$D614),$E614+SUM($G614:T614),IF(SUM($E614,$G614:T614)<0,$E614+SUM($G614:T614),IF(SUM($E614,$G614:T614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(V$275>($C614+$D614),$E614+SUM($G614:U614),IF(SUM($E614,$G614:U614)<0,$E614+SUM($G614:U614),IF(SUM($E614,$G614:U614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(W$275>($C614+$D614),$E614+SUM($G614:V614),IF(SUM($E614,$G614:V614)<0,$E614+SUM($G614:V614),IF(SUM($E614,$G614:V614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(X$275>($C614+$D614),$E614+SUM($G614:W614),IF(SUM($E614,$G614:W614)<0,$E614+SUM($G614:W614),IF(SUM($E614,$G614:W614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(Y$275>($C614+$D614),$E614+SUM($G614:X614),IF(SUM($E614,$G614:X614)<0,$E614+SUM($G614:X614),IF(SUM($E614,$G614:X614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(Z$275>($C614+$D614),$E614+SUM($G614:Y614),IF(SUM($E614,$G614:Y614)<0,$E614+SUM($G614:Y614),IF(SUM($E614,$G614:Y614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(AA$275>($C614+$D614),$E614+SUM($G614:Z614),IF(SUM($E614,$G614:Z614)<0,$E614+SUM($G614:Z614),IF(SUM($E614,$G614:Z614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(AB$275>($C614+$D614),$E614+SUM($G614:AA614),IF(SUM($E614,$G614:AA614)<0,$E614+SUM($G614:AA614),IF(SUM($E614,$G614:AA614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(AC$275>($C614+$D614),$E614+SUM($G614:AB614),IF(SUM($E614,$G614:AB614)<0,$E614+SUM($G614:AB614),IF(SUM($E614,$G614:AB614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(AD$275>($C614+$D614),$E614+SUM($G614:AC614),IF(SUM($E614,$G614:AC614)<0,$E614+SUM($G614:AC614),IF(SUM($E614,$G614:AC614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(AE$275>($C614+$D614),$E614+SUM($G614:AD614),IF(SUM($E614,$G614:AD614)<0,$E614+SUM($G614:AD614),IF(SUM($E614,$G614:AD614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0},{"$f":"-IF($D614=0,0,IF(AF$275>($C614+$D614),$E614+SUM($G614:AE614),IF(SUM($E614,$G614:AE614)<0,$E614+SUM($G614:AE614),IF(SUM($E614,$G614:AE614)=0,0,($E614+SUM($G614:$Q614))/($D614-COUNT($G614:$Q614))))))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C615,$G$193:$AF$193,0))","v":66.959732972651508},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C615,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B606,Tx_Inputs!$B$491:$B$503,0),MATCH($C615+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"O615","v":0},{"$f":"P615","v":0},{"$f":"-IF($D615=0,0,IF(R$275>($C615+$D615),$E615+SUM($G615:Q615),IF(SUM($E615,$G615:Q615)<0,$E615+SUM($G615:Q615),IF(SUM($E615,$G615:Q615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(S$275>($C615+$D615),$E615+SUM($G615:R615),IF(SUM($E615,$G615:R615)<0,$E615+SUM($G615:R615),IF(SUM($E615,$G615:R615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(T$275>($C615+$D615),$E615+SUM($G615:S615),IF(SUM($E615,$G615:S615)<0,$E615+SUM($G615:S615),IF(SUM($E615,$G615:S615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(U$275>($C615+$D615),$E615+SUM($G615:T615),IF(SUM($E615,$G615:T615)<0,$E615+SUM($G615:T615),IF(SUM($E615,$G615:T615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(V$275>($C615+$D615),$E615+SUM($G615:U615),IF(SUM($E615,$G615:U615)<0,$E615+SUM($G615:U615),IF(SUM($E615,$G615:U615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(W$275>($C615+$D615),$E615+SUM($G615:V615),IF(SUM($E615,$G615:V615)<0,$E615+SUM($G615:V615),IF(SUM($E615,$G615:V615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(X$275>($C615+$D615),$E615+SUM($G615:W615),IF(SUM($E615,$G615:W615)<0,$E615+SUM($G615:W615),IF(SUM($E615,$G615:W615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(Y$275>($C615+$D615),$E615+SUM($G615:X615),IF(SUM($E615,$G615:X615)<0,$E615+SUM($G615:X615),IF(SUM($E615,$G615:X615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(Z$275>($C615+$D615),$E615+SUM($G615:Y615),IF(SUM($E615,$G615:Y615)<0,$E615+SUM($G615:Y615),IF(SUM($E615,$G615:Y615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(AA$275>($C615+$D615),$E615+SUM($G615:Z615),IF(SUM($E615,$G615:Z615)<0,$E615+SUM($G615:Z615),IF(SUM($E615,$G615:Z615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(AB$275>($C615+$D615),$E615+SUM($G615:AA615),IF(SUM($E615,$G615:AA615)<0,$E615+SUM($G615:AA615),IF(SUM($E615,$G615:AA615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(AC$275>($C615+$D615),$E615+SUM($G615:AB615),IF(SUM($E615,$G615:AB615)<0,$E615+SUM($G615:AB615),IF(SUM($E615,$G615:AB615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(AD$275>($C615+$D615),$E615+SUM($G615:AC615),IF(SUM($E615,$G615:AC615)<0,$E615+SUM($G615:AC615),IF(SUM($E615,$G615:AC615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(AE$275>($C615+$D615),$E615+SUM($G615:AD615),IF(SUM($E615,$G615:AD615)<0,$E615+SUM($G615:AD615),IF(SUM($E615,$G615:AD615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0},{"$f":"-IF($D615=0,0,IF(AF$275>($C615+$D615),$E615+SUM($G615:AE615),IF(SUM($E615,$G615:AE615)<0,$E615+SUM($G615:AE615),IF(SUM($E615,$G615:AE615)=0,0,($E615+SUM($G615:$Q615))/($D615-COUNT($G615:$Q615))))))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C616,$G$193:$AF$193,0))","v":18.037187572481351},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C616,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B606,Tx_Inputs!$B$491:$B$503,0),MATCH($C616+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"P616","v":0},{"$f":"-IF($D616=0,0,IF(R$275>($C616+$D616),$E616+SUM($G616:Q616),IF(SUM($E616,$G616:Q616)<0,$E616+SUM($G616:Q616),IF(SUM($E616,$G616:Q616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(S$275>($C616+$D616),$E616+SUM($G616:R616),IF(SUM($E616,$G616:R616)<0,$E616+SUM($G616:R616),IF(SUM($E616,$G616:R616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(T$275>($C616+$D616),$E616+SUM($G616:S616),IF(SUM($E616,$G616:S616)<0,$E616+SUM($G616:S616),IF(SUM($E616,$G616:S616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(U$275>($C616+$D616),$E616+SUM($G616:T616),IF(SUM($E616,$G616:T616)<0,$E616+SUM($G616:T616),IF(SUM($E616,$G616:T616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(V$275>($C616+$D616),$E616+SUM($G616:U616),IF(SUM($E616,$G616:U616)<0,$E616+SUM($G616:U616),IF(SUM($E616,$G616:U616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(W$275>($C616+$D616),$E616+SUM($G616:V616),IF(SUM($E616,$G616:V616)<0,$E616+SUM($G616:V616),IF(SUM($E616,$G616:V616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(X$275>($C616+$D616),$E616+SUM($G616:W616),IF(SUM($E616,$G616:W616)<0,$E616+SUM($G616:W616),IF(SUM($E616,$G616:W616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(Y$275>($C616+$D616),$E616+SUM($G616:X616),IF(SUM($E616,$G616:X616)<0,$E616+SUM($G616:X616),IF(SUM($E616,$G616:X616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(Z$275>($C616+$D616),$E616+SUM($G616:Y616),IF(SUM($E616,$G616:Y616)<0,$E616+SUM($G616:Y616),IF(SUM($E616,$G616:Y616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(AA$275>($C616+$D616),$E616+SUM($G616:Z616),IF(SUM($E616,$G616:Z616)<0,$E616+SUM($G616:Z616),IF(SUM($E616,$G616:Z616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(AB$275>($C616+$D616),$E616+SUM($G616:AA616),IF(SUM($E616,$G616:AA616)<0,$E616+SUM($G616:AA616),IF(SUM($E616,$G616:AA616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(AC$275>($C616+$D616),$E616+SUM($G616:AB616),IF(SUM($E616,$G616:AB616)<0,$E616+SUM($G616:AB616),IF(SUM($E616,$G616:AB616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(AD$275>($C616+$D616),$E616+SUM($G616:AC616),IF(SUM($E616,$G616:AC616)<0,$E616+SUM($G616:AC616),IF(SUM($E616,$G616:AC616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(AE$275>($C616+$D616),$E616+SUM($G616:AD616),IF(SUM($E616,$G616:AD616)<0,$E616+SUM($G616:AD616),IF(SUM($E616,$G616:AD616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0},{"$f":"-IF($D616=0,0,IF(AF$275>($C616+$D616),$E616+SUM($G616:AE616),IF(SUM($E616,$G616:AE616)<0,$E616+SUM($G616:AE616),IF(SUM($E616,$G616:AE616)=0,0,($E616+SUM($G616:$Q616))/($D616-COUNT($G616:$Q616))))))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C617,$G$193:$AF$193,0))","v":7.3033343669987048},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C617,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B606,Tx_Inputs!$B$491:$B$503,0),MATCH($C617+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"-IF($D617=0,0,IF(R$275>($C617+$D617),$E617+SUM($G617:Q617),IF(SUM($E617,$G617:Q617)<0,$E617+SUM($G617:Q617),IF(SUM($E617,$G617:Q617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(S$275>($C617+$D617),$E617+SUM($G617:R617),IF(SUM($E617,$G617:R617)<0,$E617+SUM($G617:R617),IF(SUM($E617,$G617:R617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(T$275>($C617+$D617),$E617+SUM($G617:S617),IF(SUM($E617,$G617:S617)<0,$E617+SUM($G617:S617),IF(SUM($E617,$G617:S617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(U$275>($C617+$D617),$E617+SUM($G617:T617),IF(SUM($E617,$G617:T617)<0,$E617+SUM($G617:T617),IF(SUM($E617,$G617:T617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(V$275>($C617+$D617),$E617+SUM($G617:U617),IF(SUM($E617,$G617:U617)<0,$E617+SUM($G617:U617),IF(SUM($E617,$G617:U617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(W$275>($C617+$D617),$E617+SUM($G617:V617),IF(SUM($E617,$G617:V617)<0,$E617+SUM($G617:V617),IF(SUM($E617,$G617:V617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(X$275>($C617+$D617),$E617+SUM($G617:W617),IF(SUM($E617,$G617:W617)<0,$E617+SUM($G617:W617),IF(SUM($E617,$G617:W617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(Y$275>($C617+$D617),$E617+SUM($G617:X617),IF(SUM($E617,$G617:X617)<0,$E617+SUM($G617:X617),IF(SUM($E617,$G617:X617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(Z$275>($C617+$D617),$E617+SUM($G617:Y617),IF(SUM($E617,$G617:Y617)<0,$E617+SUM($G617:Y617),IF(SUM($E617,$G617:Y617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(AA$275>($C617+$D617),$E617+SUM($G617:Z617),IF(SUM($E617,$G617:Z617)<0,$E617+SUM($G617:Z617),IF(SUM($E617,$G617:Z617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(AB$275>($C617+$D617),$E617+SUM($G617:AA617),IF(SUM($E617,$G617:AA617)<0,$E617+SUM($G617:AA617),IF(SUM($E617,$G617:AA617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(AC$275>($C617+$D617),$E617+SUM($G617:AB617),IF(SUM($E617,$G617:AB617)<0,$E617+SUM($G617:AB617),IF(SUM($E617,$G617:AB617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(AD$275>($C617+$D617),$E617+SUM($G617:AC617),IF(SUM($E617,$G617:AC617)<0,$E617+SUM($G617:AC617),IF(SUM($E617,$G617:AC617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(AE$275>($C617+$D617),$E617+SUM($G617:AD617),IF(SUM($E617,$G617:AD617)<0,$E617+SUM($G617:AD617),IF(SUM($E617,$G617:AD617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0},{"$f":"-IF($D617=0,0,IF(AF$275>($C617+$D617),$E617+SUM($G617:AE617),IF(SUM($E617,$G617:AE617)<0,$E617+SUM($G617:AE617),IF(SUM($E617,$G617:AE617)=0,0,($E617+SUM($G617:$Q617))/($D617-COUNT($G617:$Q617))))))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C618,$G$193:$AF$193,0))","v":6.1580901839220221},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C618,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D618=0,0,IF(R$275>($C618+$D618),$E618+SUM($G618:Q618),IF(SUM($E618,$G618:Q618)<0,$E618+SUM($G618:Q618),IF(SUM($E618,$G618:Q618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(S$275>($C618+$D618),$E618+SUM($G618:R618),IF(SUM($E618,$G618:R618)<0,$E618+SUM($G618:R618),IF(SUM($E618,$G618:R618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(T$275>($C618+$D618),$E618+SUM($G618:S618),IF(SUM($E618,$G618:S618)<0,$E618+SUM($G618:S618),IF(SUM($E618,$G618:S618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(U$275>($C618+$D618),$E618+SUM($G618:T618),IF(SUM($E618,$G618:T618)<0,$E618+SUM($G618:T618),IF(SUM($E618,$G618:T618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(V$275>($C618+$D618),$E618+SUM($G618:U618),IF(SUM($E618,$G618:U618)<0,$E618+SUM($G618:U618),IF(SUM($E618,$G618:U618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(W$275>($C618+$D618),$E618+SUM($G618:V618),IF(SUM($E618,$G618:V618)<0,$E618+SUM($G618:V618),IF(SUM($E618,$G618:V618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(X$275>($C618+$D618),$E618+SUM($G618:W618),IF(SUM($E618,$G618:W618)<0,$E618+SUM($G618:W618),IF(SUM($E618,$G618:W618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(Y$275>($C618+$D618),$E618+SUM($G618:X618),IF(SUM($E618,$G618:X618)<0,$E618+SUM($G618:X618),IF(SUM($E618,$G618:X618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(Z$275>($C618+$D618),$E618+SUM($G618:Y618),IF(SUM($E618,$G618:Y618)<0,$E618+SUM($G618:Y618),IF(SUM($E618,$G618:Y618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(AA$275>($C618+$D618),$E618+SUM($G618:Z618),IF(SUM($E618,$G618:Z618)<0,$E618+SUM($G618:Z618),IF(SUM($E618,$G618:Z618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(AB$275>($C618+$D618),$E618+SUM($G618:AA618),IF(SUM($E618,$G618:AA618)<0,$E618+SUM($G618:AA618),IF(SUM($E618,$G618:AA618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(AC$275>($C618+$D618),$E618+SUM($G618:AB618),IF(SUM($E618,$G618:AB618)<0,$E618+SUM($G618:AB618),IF(SUM($E618,$G618:AB618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(AD$275>($C618+$D618),$E618+SUM($G618:AC618),IF(SUM($E618,$G618:AC618)<0,$E618+SUM($G618:AC618),IF(SUM($E618,$G618:AC618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(AE$275>($C618+$D618),$E618+SUM($G618:AD618),IF(SUM($E618,$G618:AD618)<0,$E618+SUM($G618:AD618),IF(SUM($E618,$G618:AD618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0},{"$f":"-IF($D618=0,0,IF(AF$275>($C618+$D618),$E618+SUM($G618:AE618),IF(SUM($E618,$G618:AE618)<0,$E618+SUM($G618:AE618),IF(SUM($E618,$G618:AE618)=0,0,($E618+SUM($G618:$Q618))/($D618-COUNT($G618:$Q618))))))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C619,$G$193:$AF$193,0))","v":12.488790931939018},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C619,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D619=0,0,IF(S$275>($C619+$D619),$E619+SUM($G619:R619),IF(SUM($E619,$G619:R619)<0,$E619+SUM($G619:R619),IF(SUM($E619,$G619:R619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(T$275>($C619+$D619),$E619+SUM($G619:S619),IF(SUM($E619,$G619:S619)<0,$E619+SUM($G619:S619),IF(SUM($E619,$G619:S619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(U$275>($C619+$D619),$E619+SUM($G619:T619),IF(SUM($E619,$G619:T619)<0,$E619+SUM($G619:T619),IF(SUM($E619,$G619:T619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(V$275>($C619+$D619),$E619+SUM($G619:U619),IF(SUM($E619,$G619:U619)<0,$E619+SUM($G619:U619),IF(SUM($E619,$G619:U619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(W$275>($C619+$D619),$E619+SUM($G619:V619),IF(SUM($E619,$G619:V619)<0,$E619+SUM($G619:V619),IF(SUM($E619,$G619:V619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(X$275>($C619+$D619),$E619+SUM($G619:W619),IF(SUM($E619,$G619:W619)<0,$E619+SUM($G619:W619),IF(SUM($E619,$G619:W619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(Y$275>($C619+$D619),$E619+SUM($G619:X619),IF(SUM($E619,$G619:X619)<0,$E619+SUM($G619:X619),IF(SUM($E619,$G619:X619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(Z$275>($C619+$D619),$E619+SUM($G619:Y619),IF(SUM($E619,$G619:Y619)<0,$E619+SUM($G619:Y619),IF(SUM($E619,$G619:Y619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(AA$275>($C619+$D619),$E619+SUM($G619:Z619),IF(SUM($E619,$G619:Z619)<0,$E619+SUM($G619:Z619),IF(SUM($E619,$G619:Z619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(AB$275>($C619+$D619),$E619+SUM($G619:AA619),IF(SUM($E619,$G619:AA619)<0,$E619+SUM($G619:AA619),IF(SUM($E619,$G619:AA619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(AC$275>($C619+$D619),$E619+SUM($G619:AB619),IF(SUM($E619,$G619:AB619)<0,$E619+SUM($G619:AB619),IF(SUM($E619,$G619:AB619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(AD$275>($C619+$D619),$E619+SUM($G619:AC619),IF(SUM($E619,$G619:AC619)<0,$E619+SUM($G619:AC619),IF(SUM($E619,$G619:AC619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(AE$275>($C619+$D619),$E619+SUM($G619:AD619),IF(SUM($E619,$G619:AD619)<0,$E619+SUM($G619:AD619),IF(SUM($E619,$G619:AD619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0},{"$f":"-IF($D619=0,0,IF(AF$275>($C619+$D619),$E619+SUM($G619:AE619),IF(SUM($E619,$G619:AE619)<0,$E619+SUM($G619:AE619),IF(SUM($E619,$G619:AE619)=0,0,($E619+SUM($G619:$Q619))/($D619-COUNT($G619:$Q619))))))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C620,$G$193:$AF$193,0))","v":14.248460031799162},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C620,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D620=0,0,IF(T$275>($C620+$D620),$E620+SUM($G620:S620),IF(SUM($E620,$G620:S620)<0,$E620+SUM($G620:S620),IF(SUM($E620,$G620:S620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(U$275>($C620+$D620),$E620+SUM($G620:T620),IF(SUM($E620,$G620:T620)<0,$E620+SUM($G620:T620),IF(SUM($E620,$G620:T620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(V$275>($C620+$D620),$E620+SUM($G620:U620),IF(SUM($E620,$G620:U620)<0,$E620+SUM($G620:U620),IF(SUM($E620,$G620:U620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(W$275>($C620+$D620),$E620+SUM($G620:V620),IF(SUM($E620,$G620:V620)<0,$E620+SUM($G620:V620),IF(SUM($E620,$G620:V620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(X$275>($C620+$D620),$E620+SUM($G620:W620),IF(SUM($E620,$G620:W620)<0,$E620+SUM($G620:W620),IF(SUM($E620,$G620:W620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(Y$275>($C620+$D620),$E620+SUM($G620:X620),IF(SUM($E620,$G620:X620)<0,$E620+SUM($G620:X620),IF(SUM($E620,$G620:X620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(Z$275>($C620+$D620),$E620+SUM($G620:Y620),IF(SUM($E620,$G620:Y620)<0,$E620+SUM($G620:Y620),IF(SUM($E620,$G620:Y620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(AA$275>($C620+$D620),$E620+SUM($G620:Z620),IF(SUM($E620,$G620:Z620)<0,$E620+SUM($G620:Z620),IF(SUM($E620,$G620:Z620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(AB$275>($C620+$D620),$E620+SUM($G620:AA620),IF(SUM($E620,$G620:AA620)<0,$E620+SUM($G620:AA620),IF(SUM($E620,$G620:AA620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(AC$275>($C620+$D620),$E620+SUM($G620:AB620),IF(SUM($E620,$G620:AB620)<0,$E620+SUM($G620:AB620),IF(SUM($E620,$G620:AB620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(AD$275>($C620+$D620),$E620+SUM($G620:AC620),IF(SUM($E620,$G620:AC620)<0,$E620+SUM($G620:AC620),IF(SUM($E620,$G620:AC620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(AE$275>($C620+$D620),$E620+SUM($G620:AD620),IF(SUM($E620,$G620:AD620)<0,$E620+SUM($G620:AD620),IF(SUM($E620,$G620:AD620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0},{"$f":"-IF($D620=0,0,IF(AF$275>($C620+$D620),$E620+SUM($G620:AE620),IF(SUM($E620,$G620:AE620)<0,$E620+SUM($G620:AE620),IF(SUM($E620,$G620:AE620)=0,0,($E620+SUM($G620:$Q620))/($D620-COUNT($G620:$Q620))))))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C621,$G$193:$AF$193,0))","v":18.759088327453927},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C621,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D621=0,0,IF(U$275>($C621+$D621),$E621+SUM($G621:T621),IF(SUM($E621,$G621:T621)<0,$E621+SUM($G621:T621),IF(SUM($E621,$G621:T621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(V$275>($C621+$D621),$E621+SUM($G621:U621),IF(SUM($E621,$G621:U621)<0,$E621+SUM($G621:U621),IF(SUM($E621,$G621:U621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(W$275>($C621+$D621),$E621+SUM($G621:V621),IF(SUM($E621,$G621:V621)<0,$E621+SUM($G621:V621),IF(SUM($E621,$G621:V621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(X$275>($C621+$D621),$E621+SUM($G621:W621),IF(SUM($E621,$G621:W621)<0,$E621+SUM($G621:W621),IF(SUM($E621,$G621:W621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(Y$275>($C621+$D621),$E621+SUM($G621:X621),IF(SUM($E621,$G621:X621)<0,$E621+SUM($G621:X621),IF(SUM($E621,$G621:X621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(Z$275>($C621+$D621),$E621+SUM($G621:Y621),IF(SUM($E621,$G621:Y621)<0,$E621+SUM($G621:Y621),IF(SUM($E621,$G621:Y621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(AA$275>($C621+$D621),$E621+SUM($G621:Z621),IF(SUM($E621,$G621:Z621)<0,$E621+SUM($G621:Z621),IF(SUM($E621,$G621:Z621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(AB$275>($C621+$D621),$E621+SUM($G621:AA621),IF(SUM($E621,$G621:AA621)<0,$E621+SUM($G621:AA621),IF(SUM($E621,$G621:AA621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(AC$275>($C621+$D621),$E621+SUM($G621:AB621),IF(SUM($E621,$G621:AB621)<0,$E621+SUM($G621:AB621),IF(SUM($E621,$G621:AB621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(AD$275>($C621+$D621),$E621+SUM($G621:AC621),IF(SUM($E621,$G621:AC621)<0,$E621+SUM($G621:AC621),IF(SUM($E621,$G621:AC621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(AE$275>($C621+$D621),$E621+SUM($G621:AD621),IF(SUM($E621,$G621:AD621)<0,$E621+SUM($G621:AD621),IF(SUM($E621,$G621:AD621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0},{"$f":"-IF($D621=0,0,IF(AF$275>($C621+$D621),$E621+SUM($G621:AE621),IF(SUM($E621,$G621:AE621)<0,$E621+SUM($G621:AE621),IF(SUM($E621,$G621:AE621)=0,0,($E621+SUM($G621:$Q621))/($D621-COUNT($G621:$Q621))))))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C622,$G$193:$AF$193,0))","v":4.8607599186906203},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C622,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D622=0,0,IF(V$275>($C622+$D622),$E622+SUM($G622:U622),IF(SUM($E622,$G622:U622)<0,$E622+SUM($G622:U622),IF(SUM($E622,$G622:U622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0},{"$f":"-IF($D622=0,0,IF(W$275>($C622+$D622),$E622+SUM($G622:V622),IF(SUM($E622,$G622:V622)<0,$E622+SUM($G622:V622),IF(SUM($E622,$G622:V622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0},{"$f":"-IF($D622=0,0,IF(X$275>($C622+$D622),$E622+SUM($G622:W622),IF(SUM($E622,$G622:W622)<0,$E622+SUM($G622:W622),IF(SUM($E622,$G622:W622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0},{"$f":"-IF($D622=0,0,IF(Y$275>($C622+$D622),$E622+SUM($G622:X622),IF(SUM($E622,$G622:X622)<0,$E622+SUM($G622:X622),IF(SUM($E622,$G622:X622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0},{"$f":"-IF($D622=0,0,IF(Z$275>($C622+$D622),$E622+SUM($G622:Y622),IF(SUM($E622,$G622:Y622)<0,$E622+SUM($G622:Y622),IF(SUM($E622,$G622:Y622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0},{"$f":"-IF($D622=0,0,IF(AA$275>($C622+$D622),$E622+SUM($G622:Z622),IF(SUM($E622,$G622:Z622)<0,$E622+SUM($G622:Z622),IF(SUM($E622,$G622:Z622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0},{"$f":"-IF($D622=0,0,IF(AB$275>($C622+$D622),$E622+SUM($G622:AA622),IF(SUM($E622,$G622:AA622)<0,$E622+SUM($G622:AA622),IF(SUM($E622,$G622:AA622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0},{"$f":"-IF($D622=0,0,IF(AC$275>($C622+$D622),$E622+SUM($G622:AB622),IF(SUM($E622,$G622:AB622)<0,$E622+SUM($G622:AB622),IF(SUM($E622,$G622:AB622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0},{"$f":"-IF($D622=0,0,IF(AD$275>($C622+$D622),$E622+SUM($G622:AC622),IF(SUM($E622,$G622:AC622)<0,$E622+SUM($G622:AC622),IF(SUM($E622,$G622:AC622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0},{"$f":"-IF($D622=0,0,IF(AE$275>($C622+$D622),$E622+SUM($G622:AD622),IF(SUM($E622,$G622:AD622)<0,$E622+SUM($G622:AD622),IF(SUM($E622,$G622:AD622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0},{"$f":"-IF($D622=0,0,IF(AF$275>($C622+$D622),$E622+SUM($G622:AE622),IF(SUM($E622,$G622:AE622)<0,$E622+SUM($G622:AE622),IF(SUM($E622,$G622:AE622)=0,0,($E622+SUM($G622:$Q622))/($D622-COUNT($G622:$Q622))))))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C623,$G$193:$AF$193,0))","v":3.8151957053208601},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C623,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D623=0,0,IF(W$275>($C623+$D623),$E623+SUM($G623:V623),IF(SUM($E623,$G623:V623)<0,$E623+SUM($G623:V623),IF(SUM($E623,$G623:V623)=0,0,($E623+SUM($G623:$Q623))/($D623-COUNT($G623:$Q623))))))","v":0},{"$f":"-IF($D623=0,0,IF(X$275>($C623+$D623),$E623+SUM($G623:W623),IF(SUM($E623,$G623:W623)<0,$E623+SUM($G623:W623),IF(SUM($E623,$G623:W623)=0,0,($E623+SUM($G623:$Q623))/($D623-COUNT($G623:$Q623))))))","v":0},{"$f":"-IF($D623=0,0,IF(Y$275>($C623+$D623),$E623+SUM($G623:X623),IF(SUM($E623,$G623:X623)<0,$E623+SUM($G623:X623),IF(SUM($E623,$G623:X623)=0,0,($E623+SUM($G623:$Q623))/($D623-COUNT($G623:$Q623))))))","v":0},{"$f":"-IF($D623=0,0,IF(Z$275>($C623+$D623),$E623+SUM($G623:Y623),IF(SUM($E623,$G623:Y623)<0,$E623+SUM($G623:Y623),IF(SUM($E623,$G623:Y623)=0,0,($E623+SUM($G623:$Q623))/($D623-COUNT($G623:$Q623))))))","v":0},{"$f":"-IF($D623=0,0,IF(AA$275>($C623+$D623),$E623+SUM($G623:Z623),IF(SUM($E623,$G623:Z623)<0,$E623+SUM($G623:Z623),IF(SUM($E623,$G623:Z623)=0,0,($E623+SUM($G623:$Q623))/($D623-COUNT($G623:$Q623))))))","v":0},{"$f":"-IF($D623=0,0,IF(AB$275>($C623+$D623),$E623+SUM($G623:AA623),IF(SUM($E623,$G623:AA623)<0,$E623+SUM($G623:AA623),IF(SUM($E623,$G623:AA623)=0,0,($E623+SUM($G623:$Q623))/($D623-COUNT($G623:$Q623))))))","v":0},{"$f":"-IF($D623=0,0,IF(AC$275>($C623+$D623),$E623+SUM($G623:AB623),IF(SUM($E623,$G623:AB623)<0,$E623+SUM($G623:AB623),IF(SUM($E623,$G623:AB623)=0,0,($E623+SUM($G623:$Q623))/($D623-COUNT($G623:$Q623))))))","v":0},{"$f":"-IF($D623=0,0,IF(AD$275>($C623+$D623),$E623+SUM($G623:AC623),IF(SUM($E623,$G623:AC623)<0,$E623+SUM($G623:AC623),IF(SUM($E623,$G623:AC623)=0,0,($E623+SUM($G623:$Q623))/($D623-COUNT($G623:$Q623))))))","v":0},{"$f":"-IF($D623=0,0,IF(AE$275>($C623+$D623),$E623+SUM($G623:AD623),IF(SUM($E623,$G623:AD623)<0,$E623+SUM($G623:AD623),IF(SUM($E623,$G623:AD623)=0,0,($E623+SUM($G623:$Q623))/($D623-COUNT($G623:$Q623))))))","v":0},{"$f":"-IF($D623=0,0,IF(AF$275>($C623+$D623),$E623+SUM($G623:AE623),IF(SUM($E623,$G623:AE623)<0,$E623+SUM($G623:AE623),IF(SUM($E623,$G623:AE623)=0,0,($E623+SUM($G623:$Q623))/($D623-COUNT($G623:$Q623))))))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C624,$G$193:$AF$193,0))","v":20.358012939160677},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C624,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D624=0,0,IF(X$275>($C624+$D624),$E624+SUM($G624:W624),IF(SUM($E624,$G624:W624)<0,$E624+SUM($G624:W624),IF(SUM($E624,$G624:W624)=0,0,($E624+SUM($G624:$Q624))/($D624-COUNT($G624:$Q624))))))","v":0},{"$f":"-IF($D624=0,0,IF(Y$275>($C624+$D624),$E624+SUM($G624:X624),IF(SUM($E624,$G624:X624)<0,$E624+SUM($G624:X624),IF(SUM($E624,$G624:X624)=0,0,($E624+SUM($G624:$Q624))/($D624-COUNT($G624:$Q624))))))","v":0},{"$f":"-IF($D624=0,0,IF(Z$275>($C624+$D624),$E624+SUM($G624:Y624),IF(SUM($E624,$G624:Y624)<0,$E624+SUM($G624:Y624),IF(SUM($E624,$G624:Y624)=0,0,($E624+SUM($G624:$Q624))/($D624-COUNT($G624:$Q624))))))","v":0},{"$f":"-IF($D624=0,0,IF(AA$275>($C624+$D624),$E624+SUM($G624:Z624),IF(SUM($E624,$G624:Z624)<0,$E624+SUM($G624:Z624),IF(SUM($E624,$G624:Z624)=0,0,($E624+SUM($G624:$Q624))/($D624-COUNT($G624:$Q624))))))","v":0},{"$f":"-IF($D624=0,0,IF(AB$275>($C624+$D624),$E624+SUM($G624:AA624),IF(SUM($E624,$G624:AA624)<0,$E624+SUM($G624:AA624),IF(SUM($E624,$G624:AA624)=0,0,($E624+SUM($G624:$Q624))/($D624-COUNT($G624:$Q624))))))","v":0},{"$f":"-IF($D624=0,0,IF(AC$275>($C624+$D624),$E624+SUM($G624:AB624),IF(SUM($E624,$G624:AB624)<0,$E624+SUM($G624:AB624),IF(SUM($E624,$G624:AB624)=0,0,($E624+SUM($G624:$Q624))/($D624-COUNT($G624:$Q624))))))","v":0},{"$f":"-IF($D624=0,0,IF(AD$275>($C624+$D624),$E624+SUM($G624:AC624),IF(SUM($E624,$G624:AC624)<0,$E624+SUM($G624:AC624),IF(SUM($E624,$G624:AC624)=0,0,($E624+SUM($G624:$Q624))/($D624-COUNT($G624:$Q624))))))","v":0},{"$f":"-IF($D624=0,0,IF(AE$275>($C624+$D624),$E624+SUM($G624:AD624),IF(SUM($E624,$G624:AD624)<0,$E624+SUM($G624:AD624),IF(SUM($E624,$G624:AD624)=0,0,($E624+SUM($G624:$Q624))/($D624-COUNT($G624:$Q624))))))","v":0},{"$f":"-IF($D624=0,0,IF(AF$275>($C624+$D624),$E624+SUM($G624:AE624),IF(SUM($E624,$G624:AE624)<0,$E624+SUM($G624:AE624),IF(SUM($E624,$G624:AE624)=0,0,($E624+SUM($G624:$Q624))/($D624-COUNT($G624:$Q624))))))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C625,$G$193:$AF$193,0))","v":27.63321852391535},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C625,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D625=0,0,IF(Y$275>($C625+$D625),$E625+SUM($G625:X625),IF(SUM($E625,$G625:X625)<0,$E625+SUM($G625:X625),IF(SUM($E625,$G625:X625)=0,0,($E625+SUM($G625:$Q625))/($D625-COUNT($G625:$Q625))))))","v":0},{"$f":"-IF($D625=0,0,IF(Z$275>($C625+$D625),$E625+SUM($G625:Y625),IF(SUM($E625,$G625:Y625)<0,$E625+SUM($G625:Y625),IF(SUM($E625,$G625:Y625)=0,0,($E625+SUM($G625:$Q625))/($D625-COUNT($G625:$Q625))))))","v":0},{"$f":"-IF($D625=0,0,IF(AA$275>($C625+$D625),$E625+SUM($G625:Z625),IF(SUM($E625,$G625:Z625)<0,$E625+SUM($G625:Z625),IF(SUM($E625,$G625:Z625)=0,0,($E625+SUM($G625:$Q625))/($D625-COUNT($G625:$Q625))))))","v":0},{"$f":"-IF($D625=0,0,IF(AB$275>($C625+$D625),$E625+SUM($G625:AA625),IF(SUM($E625,$G625:AA625)<0,$E625+SUM($G625:AA625),IF(SUM($E625,$G625:AA625)=0,0,($E625+SUM($G625:$Q625))/($D625-COUNT($G625:$Q625))))))","v":0},{"$f":"-IF($D625=0,0,IF(AC$275>($C625+$D625),$E625+SUM($G625:AB625),IF(SUM($E625,$G625:AB625)<0,$E625+SUM($G625:AB625),IF(SUM($E625,$G625:AB625)=0,0,($E625+SUM($G625:$Q625))/($D625-COUNT($G625:$Q625))))))","v":0},{"$f":"-IF($D625=0,0,IF(AD$275>($C625+$D625),$E625+SUM($G625:AC625),IF(SUM($E625,$G625:AC625)<0,$E625+SUM($G625:AC625),IF(SUM($E625,$G625:AC625)=0,0,($E625+SUM($G625:$Q625))/($D625-COUNT($G625:$Q625))))))","v":0},{"$f":"-IF($D625=0,0,IF(AE$275>($C625+$D625),$E625+SUM($G625:AD625),IF(SUM($E625,$G625:AD625)<0,$E625+SUM($G625:AD625),IF(SUM($E625,$G625:AD625)=0,0,($E625+SUM($G625:$Q625))/($D625-COUNT($G625:$Q625))))))","v":0},{"$f":"-IF($D625=0,0,IF(AF$275>($C625+$D625),$E625+SUM($G625:AE625),IF(SUM($E625,$G625:AE625)<0,$E625+SUM($G625:AE625),IF(SUM($E625,$G625:AE625)=0,0,($E625+SUM($G625:$Q625))/($D625-COUNT($G625:$Q625))))))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C626,$G$193:$AF$193,0))","v":12.11182451642815},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C626,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D626=0,0,IF(Z$275>($C626+$D626),$E626+SUM($G626:Y626),IF(SUM($E626,$G626:Y626)<0,$E626+SUM($G626:Y626),IF(SUM($E626,$G626:Y626)=0,0,($E626+SUM($G626:$Q626))/($D626-COUNT($G626:$Q626))))))","v":0},{"$f":"-IF($D626=0,0,IF(AA$275>($C626+$D626),$E626+SUM($G626:Z626),IF(SUM($E626,$G626:Z626)<0,$E626+SUM($G626:Z626),IF(SUM($E626,$G626:Z626)=0,0,($E626+SUM($G626:$Q626))/($D626-COUNT($G626:$Q626))))))","v":0},{"$f":"-IF($D626=0,0,IF(AB$275>($C626+$D626),$E626+SUM($G626:AA626),IF(SUM($E626,$G626:AA626)<0,$E626+SUM($G626:AA626),IF(SUM($E626,$G626:AA626)=0,0,($E626+SUM($G626:$Q626))/($D626-COUNT($G626:$Q626))))))","v":0},{"$f":"-IF($D626=0,0,IF(AC$275>($C626+$D626),$E626+SUM($G626:AB626),IF(SUM($E626,$G626:AB626)<0,$E626+SUM($G626:AB626),IF(SUM($E626,$G626:AB626)=0,0,($E626+SUM($G626:$Q626))/($D626-COUNT($G626:$Q626))))))","v":0},{"$f":"-IF($D626=0,0,IF(AD$275>($C626+$D626),$E626+SUM($G626:AC626),IF(SUM($E626,$G626:AC626)<0,$E626+SUM($G626:AC626),IF(SUM($E626,$G626:AC626)=0,0,($E626+SUM($G626:$Q626))/($D626-COUNT($G626:$Q626))))))","v":0},{"$f":"-IF($D626=0,0,IF(AE$275>($C626+$D626),$E626+SUM($G626:AD626),IF(SUM($E626,$G626:AD626)<0,$E626+SUM($G626:AD626),IF(SUM($E626,$G626:AD626)=0,0,($E626+SUM($G626:$Q626))/($D626-COUNT($G626:$Q626))))))","v":0},{"$f":"-IF($D626=0,0,IF(AF$275>($C626+$D626),$E626+SUM($G626:AE626),IF(SUM($E626,$G626:AE626)<0,$E626+SUM($G626:AE626),IF(SUM($E626,$G626:AE626)=0,0,($E626+SUM($G626:$Q626))/($D626-COUNT($G626:$Q626))))))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C627,$G$193:$AF$193,0))","v":8.9603949287210334},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C627,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D627=0,0,IF(AA$275>($C627+$D627),$E627+SUM($G627:Z627),IF(SUM($E627,$G627:Z627)<0,$E627+SUM($G627:Z627),IF(SUM($E627,$G627:Z627)=0,0,($E627+SUM($G627:$Q627))/($D627-COUNT($G627:$Q627))))))","v":0},{"$f":"-IF($D627=0,0,IF(AB$275>($C627+$D627),$E627+SUM($G627:AA627),IF(SUM($E627,$G627:AA627)<0,$E627+SUM($G627:AA627),IF(SUM($E627,$G627:AA627)=0,0,($E627+SUM($G627:$Q627))/($D627-COUNT($G627:$Q627))))))","v":0},{"$f":"-IF($D627=0,0,IF(AC$275>($C627+$D627),$E627+SUM($G627:AB627),IF(SUM($E627,$G627:AB627)<0,$E627+SUM($G627:AB627),IF(SUM($E627,$G627:AB627)=0,0,($E627+SUM($G627:$Q627))/($D627-COUNT($G627:$Q627))))))","v":0},{"$f":"-IF($D627=0,0,IF(AD$275>($C627+$D627),$E627+SUM($G627:AC627),IF(SUM($E627,$G627:AC627)<0,$E627+SUM($G627:AC627),IF(SUM($E627,$G627:AC627)=0,0,($E627+SUM($G627:$Q627))/($D627-COUNT($G627:$Q627))))))","v":0},{"$f":"-IF($D627=0,0,IF(AE$275>($C627+$D627),$E627+SUM($G627:AD627),IF(SUM($E627,$G627:AD627)<0,$E627+SUM($G627:AD627),IF(SUM($E627,$G627:AD627)=0,0,($E627+SUM($G627:$Q627))/($D627-COUNT($G627:$Q627))))))","v":0},{"$f":"-IF($D627=0,0,IF(AF$275>($C627+$D627),$E627+SUM($G627:AE627),IF(SUM($E627,$G627:AE627)<0,$E627+SUM($G627:AE627),IF(SUM($E627,$G627:AE627)=0,0,($E627+SUM($G627:$Q627))/($D627-COUNT($G627:$Q627))))))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C628,$G$193:$AF$193,0))","v":19.52763382073406},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C628,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D628=0,0,IF(AB$275>($C628+$D628),$E628+SUM($G628:AA628),IF(SUM($E628,$G628:AA628)<0,$E628+SUM($G628:AA628),IF(SUM($E628,$G628:AA628)=0,0,($E628+SUM($G628:$Q628))/($D628-COUNT($G628:$Q628))))))","v":0},{"$f":"-IF($D628=0,0,IF(AC$275>($C628+$D628),$E628+SUM($G628:AB628),IF(SUM($E628,$G628:AB628)<0,$E628+SUM($G628:AB628),IF(SUM($E628,$G628:AB628)=0,0,($E628+SUM($G628:$Q628))/($D628-COUNT($G628:$Q628))))))","v":0},{"$f":"-IF($D628=0,0,IF(AD$275>($C628+$D628),$E628+SUM($G628:AC628),IF(SUM($E628,$G628:AC628)<0,$E628+SUM($G628:AC628),IF(SUM($E628,$G628:AC628)=0,0,($E628+SUM($G628:$Q628))/($D628-COUNT($G628:$Q628))))))","v":0},{"$f":"-IF($D628=0,0,IF(AE$275>($C628+$D628),$E628+SUM($G628:AD628),IF(SUM($E628,$G628:AD628)<0,$E628+SUM($G628:AD628),IF(SUM($E628,$G628:AD628)=0,0,($E628+SUM($G628:$Q628))/($D628-COUNT($G628:$Q628))))))","v":0},{"$f":"-IF($D628=0,0,IF(AF$275>($C628+$D628),$E628+SUM($G628:AE628),IF(SUM($E628,$G628:AE628)<0,$E628+SUM($G628:AE628),IF(SUM($E628,$G628:AE628)=0,0,($E628+SUM($G628:$Q628))/($D628-COUNT($G628:$Q628))))))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C629,$G$193:$AF$193,0))","v":11.535993849123379},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C629,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D629=0,0,IF(AC$275>($C629+$D629),$E629+SUM($G629:AB629),IF(SUM($E629,$G629:AB629)<0,$E629+SUM($G629:AB629),IF(SUM($E629,$G629:AB629)=0,0,($E629+SUM($G629:$Q629))/($D629-COUNT($G629:$Q629))))))","v":0},{"$f":"-IF($D629=0,0,IF(AD$275>($C629+$D629),$E629+SUM($G629:AC629),IF(SUM($E629,$G629:AC629)<0,$E629+SUM($G629:AC629),IF(SUM($E629,$G629:AC629)=0,0,($E629+SUM($G629:$Q629))/($D629-COUNT($G629:$Q629))))))","v":0},{"$f":"-IF($D629=0,0,IF(AE$275>($C629+$D629),$E629+SUM($G629:AD629),IF(SUM($E629,$G629:AD629)<0,$E629+SUM($G629:AD629),IF(SUM($E629,$G629:AD629)=0,0,($E629+SUM($G629:$Q629))/($D629-COUNT($G629:$Q629))))))","v":0},{"$f":"-IF($D629=0,0,IF(AF$275>($C629+$D629),$E629+SUM($G629:AE629),IF(SUM($E629,$G629:AE629)<0,$E629+SUM($G629:AE629),IF(SUM($E629,$G629:AE629)=0,0,($E629+SUM($G629:$Q629))/($D629-COUNT($G629:$Q629))))))","v":0}]
[null,null,2029,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C630,$G$193:$AF$193,0))","v":11.535993849123379},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C630,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D630=0,0,IF(AD$275>($C630+$D630),$E630+SUM($G630:AC630),IF(SUM($E630,$G630:AC630)<0,$E630+SUM($G630:AC630),IF(SUM($E630,$G630:AC630)=0,0,($E630+SUM($G630:$Q630))/($D630-COUNT($G630:$Q630))))))","v":0},{"$f":"-IF($D630=0,0,IF(AE$275>($C630+$D630),$E630+SUM($G630:AD630),IF(SUM($E630,$G630:AD630)<0,$E630+SUM($G630:AD630),IF(SUM($E630,$G630:AD630)=0,0,($E630+SUM($G630:$Q630))/($D630-COUNT($G630:$Q630))))))","v":0},{"$f":"-IF($D630=0,0,IF(AF$275>($C630+$D630),$E630+SUM($G630:AE630),IF(SUM($E630,$G630:AE630)<0,$E630+SUM($G630:AE630),IF(SUM($E630,$G630:AE630)=0,0,($E630+SUM($G630:$Q630))/($D630-COUNT($G630:$Q630))))))","v":0}]
[null,null,2030,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C631,$G$193:$AF$193,0))","v":11.535993849123379},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C631,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D631=0,0,IF(AE$275>($C631+$D631),$E631+SUM($G631:AD631),IF(SUM($E631,$G631:AD631)<0,$E631+SUM($G631:AD631),IF(SUM($E631,$G631:AD631)=0,0,($E631+SUM($G631:$Q631))/($D631-COUNT($G631:$Q631))))))","v":0},{"$f":"-IF($D631=0,0,IF(AF$275>($C631+$D631),$E631+SUM($G631:AE631),IF(SUM($E631,$G631:AE631)<0,$E631+SUM($G631:AE631),IF(SUM($E631,$G631:AE631)=0,0,($E631+SUM($G631:$Q631))/($D631-COUNT($G631:$Q631))))))","v":0}]
[null,null,2031,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C632,$G$193:$AF$193,0))","v":11.535993849123379},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C632,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D632=0,0,IF(AF$275>($C632+$D632),$E632+SUM($G632:AE632),IF(SUM($E632,$G632:AE632)<0,$E632+SUM($G632:AE632),IF(SUM($E632,$G632:AE632)=0,0,($E632+SUM($G632:$Q632))/($D632-COUNT($G632:$Q632))))))","v":0}]
[null,null,2032,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C633,$G$193:$AF$193,0))","v":11.535993849123379},{"$f":"INDEX($G$243:$AF$255,MATCH(B606,$B$243:$B$255,0),MATCH(C633,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E608:E633)-SUM(G222:AF222),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G607:G633)","v":0},{"$f":"SUM(H607:H633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity raising costs","Year","Depn life","Gross capex","Disposal"]
[null,"Initial capital base",2006,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,2,FALSE)","v":0},{"$f":"VLOOKUP(B636,$B$177:$F$189,5,FALSE)","v":0},null,{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(G$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(H$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(I$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(J$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(K$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(L$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(M$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(N$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(O$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(P$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"IF($D637=0,0,INDEX(Tx_Inputs!$E$441:$O$452,MATCH($B636,Tx_Inputs!$B$441:$B$452,0),MATCH(Q$275,Tx_Inputs!$E$422:$O$422)))","v":0},{"$f":"-IF($D637=0,0,IF(R$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-R$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(S$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-S$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(T$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-T$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(U$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-U$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(V$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-V$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(W$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-W$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(X$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-X$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(Y$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-Y$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(Z$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-Z$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(AA$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-AA$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(AB$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-AB$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(AC$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-AC$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(AD$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-AD$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(AE$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-AE$275+1)))","v":0},{"$f":"-IF($D637=0,0,IF(AF$275>($C637+$D637),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)),INDEX($R$113:$AF$125,MATCH(B636,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))/(SUM($C637,$D637)-AF$275+1)))","v":0}]
[null,"Capital expenditure",2007,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C638,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C638,$G$193:$AF$193,0))","v":0},null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B636,Tx_Inputs!$B$491:$B$503,0),MATCH($C638+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"H638","v":0},{"$f":"-IF($D638=0,0,IF(J$275>($C638+$D638),$E638+SUM($G638:I638),SUM($E638:$I638)/($D638-2)))","v":0},{"$f":"-IF($D638=0,0,IF(K$275>($C638+$D638),$E638+SUM($G638:J638),SUM($E638:$I638)/($D638-2)))","v":0},{"$f":"-IF($D638=0,0,IF(L$275>($C638+$D638),$E638+SUM($G638:K638),SUM($E638:$I638)/($D638-2)))","v":0},{"$f":"-IF($D638=0,0,IF(M$275>($C638+$D638),$E638+SUM($G638:L638),SUM($E638:$I638)/($D638-2)))","v":0},{"$f":"-IF($D638=0,0,IF(N$275>($C638+$D638),$E638+SUM($G638:M638),SUM($E638:$I638)/($D638-2)))","v":0},{"$f":"-IF($D638=0,0,IF(O$275>($C638+$D638),$E638+SUM($G638:N638),SUM($E638:$I638)/($D638-2)))","v":0},{"$f":"-IF($D638=0,0,IF(P$275>($C638+$D638),$E638+SUM($G638:O638),SUM($E638:$I638)/($D638-2)))","v":0},{"$f":"-IF($D638=0,0,IF(Q$275>($C638+$D638),$E638+SUM($G638:P638),SUM($E638:$I638)/($D638-2)))","v":0},{"$f":"-IF($D638=0,0,IF(R$275>($C638+$D638),$E638+SUM($G638:Q638),IF(SUM($E638,$G638:Q638)<0,$E638+SUM($G638:Q638),IF(SUM($E638,$G638:Q638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(S$275>($C638+$D638),$E638+SUM($G638:R638),IF(SUM($E638,$G638:R638)<0,$E638+SUM($G638:R638),IF(SUM($E638,$G638:R638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(T$275>($C638+$D638),$E638+SUM($G638:S638),IF(SUM($E638,$G638:S638)<0,$E638+SUM($G638:S638),IF(SUM($E638,$G638:S638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(U$275>($C638+$D638),$E638+SUM($G638:T638),IF(SUM($E638,$G638:T638)<0,$E638+SUM($G638:T638),IF(SUM($E638,$G638:T638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(V$275>($C638+$D638),$E638+SUM($G638:U638),IF(SUM($E638,$G638:U638)<0,$E638+SUM($G638:U638),IF(SUM($E638,$G638:U638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(W$275>($C638+$D638),$E638+SUM($G638:V638),IF(SUM($E638,$G638:V638)<0,$E638+SUM($G638:V638),IF(SUM($E638,$G638:V638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(X$275>($C638+$D638),$E638+SUM($G638:W638),IF(SUM($E638,$G638:W638)<0,$E638+SUM($G638:W638),IF(SUM($E638,$G638:W638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(Y$275>($C638+$D638),$E638+SUM($G638:X638),IF(SUM($E638,$G638:X638)<0,$E638+SUM($G638:X638),IF(SUM($E638,$G638:X638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(Z$275>($C638+$D638),$E638+SUM($G638:Y638),IF(SUM($E638,$G638:Y638)<0,$E638+SUM($G638:Y638),IF(SUM($E638,$G638:Y638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(AA$275>($C638+$D638),$E638+SUM($G638:Z638),IF(SUM($E638,$G638:Z638)<0,$E638+SUM($G638:Z638),IF(SUM($E638,$G638:Z638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(AB$275>($C638+$D638),$E638+SUM($G638:AA638),IF(SUM($E638,$G638:AA638)<0,$E638+SUM($G638:AA638),IF(SUM($E638,$G638:AA638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(AC$275>($C638+$D638),$E638+SUM($G638:AB638),IF(SUM($E638,$G638:AB638)<0,$E638+SUM($G638:AB638),IF(SUM($E638,$G638:AB638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(AD$275>($C638+$D638),$E638+SUM($G638:AC638),IF(SUM($E638,$G638:AC638)<0,$E638+SUM($G638:AC638),IF(SUM($E638,$G638:AC638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(AE$275>($C638+$D638),$E638+SUM($G638:AD638),IF(SUM($E638,$G638:AD638)<0,$E638+SUM($G638:AD638),IF(SUM($E638,$G638:AD638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0},{"$f":"-IF($D638=0,0,IF(AF$275>($C638+$D638),$E638+SUM($G638:AE638),IF(SUM($E638,$G638:AE638)<0,$E638+SUM($G638:AE638),IF(SUM($E638,$G638:AE638)=0,0,($E638+SUM($G638:$Q638))/($D638-COUNT($G638:$Q638))))))","v":0}]
[null,null,2008,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C639,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C639,$G$193:$AF$193,0))","v":0},null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B636,Tx_Inputs!$B$491:$B$503,0),MATCH($C639+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"-IF($D639=0,0,IF(J$275>($C639+$D639),$E639+SUM($G639:I639),SUM($E639:$I639)/($D639-1)))","v":0},{"$f":"-IF($D639=0,0,IF(K$275>($C639+$D639),$E639+SUM($G639:J639),SUM($E639:$I639)/($D639-1)))","v":0},{"$f":"-IF($D639=0,0,IF(L$275>($C639+$D639),$E639+SUM($G639:K639),SUM($E639:$I639)/($D639-1)))","v":0},{"$f":"-IF($D639=0,0,IF(M$275>($C639+$D639),$E639+SUM($G639:L639),SUM($E639:$I639)/($D639-1)))","v":0},{"$f":"-IF($D639=0,0,IF(N$275>($C639+$D639),$E639+SUM($G639:M639),SUM($E639:$I639)/($D639-1)))","v":0},{"$f":"-IF($D639=0,0,IF(O$275>($C639+$D639),$E639+SUM($G639:N639),SUM($E639:$I639)/($D639-1)))","v":0},{"$f":"-IF($D639=0,0,IF(P$275>($C639+$D639),$E639+SUM($G639:O639),SUM($E639:$I639)/($D639-1)))","v":0},{"$f":"-IF($D639=0,0,IF(Q$275>($C639+$D639),$E639+SUM($G639:P639),SUM($E639:$I639)/($D639-1)))","v":0},{"$f":"-IF($D639=0,0,IF(R$275>($C639+$D639),$E639+SUM($G639:Q639),IF(SUM($E639,$G639:Q639)<0,$E639+SUM($G639:Q639),IF(SUM($E639,$G639:Q639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(S$275>($C639+$D639),$E639+SUM($G639:R639),IF(SUM($E639,$G639:R639)<0,$E639+SUM($G639:R639),IF(SUM($E639,$G639:R639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(T$275>($C639+$D639),$E639+SUM($G639:S639),IF(SUM($E639,$G639:S639)<0,$E639+SUM($G639:S639),IF(SUM($E639,$G639:S639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(U$275>($C639+$D639),$E639+SUM($G639:T639),IF(SUM($E639,$G639:T639)<0,$E639+SUM($G639:T639),IF(SUM($E639,$G639:T639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(V$275>($C639+$D639),$E639+SUM($G639:U639),IF(SUM($E639,$G639:U639)<0,$E639+SUM($G639:U639),IF(SUM($E639,$G639:U639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(W$275>($C639+$D639),$E639+SUM($G639:V639),IF(SUM($E639,$G639:V639)<0,$E639+SUM($G639:V639),IF(SUM($E639,$G639:V639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(X$275>($C639+$D639),$E639+SUM($G639:W639),IF(SUM($E639,$G639:W639)<0,$E639+SUM($G639:W639),IF(SUM($E639,$G639:W639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(Y$275>($C639+$D639),$E639+SUM($G639:X639),IF(SUM($E639,$G639:X639)<0,$E639+SUM($G639:X639),IF(SUM($E639,$G639:X639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(Z$275>($C639+$D639),$E639+SUM($G639:Y639),IF(SUM($E639,$G639:Y639)<0,$E639+SUM($G639:Y639),IF(SUM($E639,$G639:Y639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(AA$275>($C639+$D639),$E639+SUM($G639:Z639),IF(SUM($E639,$G639:Z639)<0,$E639+SUM($G639:Z639),IF(SUM($E639,$G639:Z639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(AB$275>($C639+$D639),$E639+SUM($G639:AA639),IF(SUM($E639,$G639:AA639)<0,$E639+SUM($G639:AA639),IF(SUM($E639,$G639:AA639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(AC$275>($C639+$D639),$E639+SUM($G639:AB639),IF(SUM($E639,$G639:AB639)<0,$E639+SUM($G639:AB639),IF(SUM($E639,$G639:AB639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(AD$275>($C639+$D639),$E639+SUM($G639:AC639),IF(SUM($E639,$G639:AC639)<0,$E639+SUM($G639:AC639),IF(SUM($E639,$G639:AC639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(AE$275>($C639+$D639),$E639+SUM($G639:AD639),IF(SUM($E639,$G639:AD639)<0,$E639+SUM($G639:AD639),IF(SUM($E639,$G639:AD639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0},{"$f":"-IF($D639=0,0,IF(AF$275>($C639+$D639),$E639+SUM($G639:AE639),IF(SUM($E639,$G639:AE639)<0,$E639+SUM($G639:AE639),IF(SUM($E639,$G639:AE639)=0,0,($E639+SUM($G639:$Q639))/($D639-COUNT($G639:$Q639))))))","v":0}]
[null,null,2009,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C640,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C640,$G$193:$AF$193,0))","v":0},null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B636,Tx_Inputs!$B$491:$B$503,0),MATCH($C640+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"J640","v":0},{"$f":"K640","v":0},{"$f":"-IF($D640=0,0,IF(M$275>($C640+$D640),$E640+SUM($G640:L640),SUM($E640:$L640)/($D640-3)))","v":0},{"$f":"-IF($D640=0,0,IF(N$275>($C640+$D640),$E640+SUM($G640:M640),SUM($E640:$L640)/($D640-3)))","v":0},{"$f":"-IF($D640=0,0,IF(O$275>($C640+$D640),$E640+SUM($G640:N640),SUM($E640:$L640)/($D640-3)))","v":0},{"$f":"-IF($D640=0,0,IF(P$275>($C640+$D640),$E640+SUM($G640:O640),SUM($E640:$L640)/($D640-3)))","v":0},{"$f":"-IF($D640=0,0,IF(Q$275>($C640+$D640),$E640+SUM($G640:P640),SUM($E640:$L640)/($D640-3)))","v":0},{"$f":"-IF($D640=0,0,IF(R$275>($C640+$D640),$E640+SUM($G640:Q640),IF(SUM($E640,$G640:Q640)<0,$E640+SUM($G640:Q640),IF(SUM($E640,$G640:Q640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(S$275>($C640+$D640),$E640+SUM($G640:R640),IF(SUM($E640,$G640:R640)<0,$E640+SUM($G640:R640),IF(SUM($E640,$G640:R640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(T$275>($C640+$D640),$E640+SUM($G640:S640),IF(SUM($E640,$G640:S640)<0,$E640+SUM($G640:S640),IF(SUM($E640,$G640:S640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(U$275>($C640+$D640),$E640+SUM($G640:T640),IF(SUM($E640,$G640:T640)<0,$E640+SUM($G640:T640),IF(SUM($E640,$G640:T640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(V$275>($C640+$D640),$E640+SUM($G640:U640),IF(SUM($E640,$G640:U640)<0,$E640+SUM($G640:U640),IF(SUM($E640,$G640:U640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(W$275>($C640+$D640),$E640+SUM($G640:V640),IF(SUM($E640,$G640:V640)<0,$E640+SUM($G640:V640),IF(SUM($E640,$G640:V640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(X$275>($C640+$D640),$E640+SUM($G640:W640),IF(SUM($E640,$G640:W640)<0,$E640+SUM($G640:W640),IF(SUM($E640,$G640:W640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(Y$275>($C640+$D640),$E640+SUM($G640:X640),IF(SUM($E640,$G640:X640)<0,$E640+SUM($G640:X640),IF(SUM($E640,$G640:X640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(Z$275>($C640+$D640),$E640+SUM($G640:Y640),IF(SUM($E640,$G640:Y640)<0,$E640+SUM($G640:Y640),IF(SUM($E640,$G640:Y640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(AA$275>($C640+$D640),$E640+SUM($G640:Z640),IF(SUM($E640,$G640:Z640)<0,$E640+SUM($G640:Z640),IF(SUM($E640,$G640:Z640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(AB$275>($C640+$D640),$E640+SUM($G640:AA640),IF(SUM($E640,$G640:AA640)<0,$E640+SUM($G640:AA640),IF(SUM($E640,$G640:AA640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(AC$275>($C640+$D640),$E640+SUM($G640:AB640),IF(SUM($E640,$G640:AB640)<0,$E640+SUM($G640:AB640),IF(SUM($E640,$G640:AB640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(AD$275>($C640+$D640),$E640+SUM($G640:AC640),IF(SUM($E640,$G640:AC640)<0,$E640+SUM($G640:AC640),IF(SUM($E640,$G640:AC640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(AE$275>($C640+$D640),$E640+SUM($G640:AD640),IF(SUM($E640,$G640:AD640)<0,$E640+SUM($G640:AD640),IF(SUM($E640,$G640:AD640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0},{"$f":"-IF($D640=0,0,IF(AF$275>($C640+$D640),$E640+SUM($G640:AE640),IF(SUM($E640,$G640:AE640)<0,$E640+SUM($G640:AE640),IF(SUM($E640,$G640:AE640)=0,0,($E640+SUM($G640:$Q640))/($D640-COUNT($G640:$Q640))))))","v":0}]
[null,null,2010,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C641,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C641,$G$193:$AF$193,0))","v":0},null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B636,Tx_Inputs!$B$491:$B$503,0),MATCH($C641+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"K641","v":0},{"$f":"-IF($D641=0,0,IF(M$275>($C641+$D641),$E641+SUM($G641:L641),SUM($E641:$L641)/($D641-2)))","v":0},{"$f":"-IF($D641=0,0,IF(N$275>($C641+$D641),$E641+SUM($G641:M641),SUM($E641:$L641)/($D641-2)))","v":0},{"$f":"-IF($D641=0,0,IF(O$275>($C641+$D641),$E641+SUM($G641:N641),SUM($E641:$L641)/($D641-2)))","v":0},{"$f":"-IF($D641=0,0,IF(P$275>($C641+$D641),$E641+SUM($G641:O641),SUM($E641:$L641)/($D641-2)))","v":0},{"$f":"-IF($D641=0,0,IF(Q$275>($C641+$D641),$E641+SUM($G641:P641),SUM($E641:$L641)/($D641-2)))","v":0},{"$f":"-IF($D641=0,0,IF(R$275>($C641+$D641),$E641+SUM($G641:Q641),IF(SUM($E641,$G641:Q641)<0,$E641+SUM($G641:Q641),IF(SUM($E641,$G641:Q641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(S$275>($C641+$D641),$E641+SUM($G641:R641),IF(SUM($E641,$G641:R641)<0,$E641+SUM($G641:R641),IF(SUM($E641,$G641:R641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(T$275>($C641+$D641),$E641+SUM($G641:S641),IF(SUM($E641,$G641:S641)<0,$E641+SUM($G641:S641),IF(SUM($E641,$G641:S641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(U$275>($C641+$D641),$E641+SUM($G641:T641),IF(SUM($E641,$G641:T641)<0,$E641+SUM($G641:T641),IF(SUM($E641,$G641:T641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(V$275>($C641+$D641),$E641+SUM($G641:U641),IF(SUM($E641,$G641:U641)<0,$E641+SUM($G641:U641),IF(SUM($E641,$G641:U641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(W$275>($C641+$D641),$E641+SUM($G641:V641),IF(SUM($E641,$G641:V641)<0,$E641+SUM($G641:V641),IF(SUM($E641,$G641:V641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(X$275>($C641+$D641),$E641+SUM($G641:W641),IF(SUM($E641,$G641:W641)<0,$E641+SUM($G641:W641),IF(SUM($E641,$G641:W641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(Y$275>($C641+$D641),$E641+SUM($G641:X641),IF(SUM($E641,$G641:X641)<0,$E641+SUM($G641:X641),IF(SUM($E641,$G641:X641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(Z$275>($C641+$D641),$E641+SUM($G641:Y641),IF(SUM($E641,$G641:Y641)<0,$E641+SUM($G641:Y641),IF(SUM($E641,$G641:Y641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(AA$275>($C641+$D641),$E641+SUM($G641:Z641),IF(SUM($E641,$G641:Z641)<0,$E641+SUM($G641:Z641),IF(SUM($E641,$G641:Z641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(AB$275>($C641+$D641),$E641+SUM($G641:AA641),IF(SUM($E641,$G641:AA641)<0,$E641+SUM($G641:AA641),IF(SUM($E641,$G641:AA641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(AC$275>($C641+$D641),$E641+SUM($G641:AB641),IF(SUM($E641,$G641:AB641)<0,$E641+SUM($G641:AB641),IF(SUM($E641,$G641:AB641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(AD$275>($C641+$D641),$E641+SUM($G641:AC641),IF(SUM($E641,$G641:AC641)<0,$E641+SUM($G641:AC641),IF(SUM($E641,$G641:AC641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(AE$275>($C641+$D641),$E641+SUM($G641:AD641),IF(SUM($E641,$G641:AD641)<0,$E641+SUM($G641:AD641),IF(SUM($E641,$G641:AD641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0},{"$f":"-IF($D641=0,0,IF(AF$275>($C641+$D641),$E641+SUM($G641:AE641),IF(SUM($E641,$G641:AE641)<0,$E641+SUM($G641:AE641),IF(SUM($E641,$G641:AE641)=0,0,($E641+SUM($G641:$Q641))/($D641-COUNT($G641:$Q641))))))","v":0}]
[null,null,2011,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C642,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C642,$G$193:$AF$193,0))","v":0},null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B636,Tx_Inputs!$B$491:$B$503,0),MATCH($C642+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"-IF($D642=0,0,IF(M$275>($C642+$D642),$E642+SUM($G642:L642),SUM($E642:$L642)/($D642-1)))","v":0},{"$f":"-IF($D642=0,0,IF(N$275>($C642+$D642),$E642+SUM($G642:M642),SUM($E642:$L642)/($D642-1)))","v":0},{"$f":"-IF($D642=0,0,IF(O$275>($C642+$D642),$E642+SUM($G642:N642),SUM($E642:$L642)/($D642-1)))","v":0},{"$f":"-IF($D642=0,0,IF(P$275>($C642+$D642),$E642+SUM($G642:O642),SUM($E642:$L642)/($D642-1)))","v":0},{"$f":"-IF($D642=0,0,IF(Q$275>($C642+$D642),$E642+SUM($G642:P642),SUM($E642:$L642)/($D642-1)))","v":0},{"$f":"-IF($D642=0,0,IF(R$275>($C642+$D642),$E642+SUM($G642:Q642),IF(SUM($E642,$G642:Q642)<0,$E642+SUM($G642:Q642),IF(SUM($E642,$G642:Q642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(S$275>($C642+$D642),$E642+SUM($G642:R642),IF(SUM($E642,$G642:R642)<0,$E642+SUM($G642:R642),IF(SUM($E642,$G642:R642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(T$275>($C642+$D642),$E642+SUM($G642:S642),IF(SUM($E642,$G642:S642)<0,$E642+SUM($G642:S642),IF(SUM($E642,$G642:S642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(U$275>($C642+$D642),$E642+SUM($G642:T642),IF(SUM($E642,$G642:T642)<0,$E642+SUM($G642:T642),IF(SUM($E642,$G642:T642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(V$275>($C642+$D642),$E642+SUM($G642:U642),IF(SUM($E642,$G642:U642)<0,$E642+SUM($G642:U642),IF(SUM($E642,$G642:U642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(W$275>($C642+$D642),$E642+SUM($G642:V642),IF(SUM($E642,$G642:V642)<0,$E642+SUM($G642:V642),IF(SUM($E642,$G642:V642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(X$275>($C642+$D642),$E642+SUM($G642:W642),IF(SUM($E642,$G642:W642)<0,$E642+SUM($G642:W642),IF(SUM($E642,$G642:W642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(Y$275>($C642+$D642),$E642+SUM($G642:X642),IF(SUM($E642,$G642:X642)<0,$E642+SUM($G642:X642),IF(SUM($E642,$G642:X642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(Z$275>($C642+$D642),$E642+SUM($G642:Y642),IF(SUM($E642,$G642:Y642)<0,$E642+SUM($G642:Y642),IF(SUM($E642,$G642:Y642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(AA$275>($C642+$D642),$E642+SUM($G642:Z642),IF(SUM($E642,$G642:Z642)<0,$E642+SUM($G642:Z642),IF(SUM($E642,$G642:Z642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(AB$275>($C642+$D642),$E642+SUM($G642:AA642),IF(SUM($E642,$G642:AA642)<0,$E642+SUM($G642:AA642),IF(SUM($E642,$G642:AA642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(AC$275>($C642+$D642),$E642+SUM($G642:AB642),IF(SUM($E642,$G642:AB642)<0,$E642+SUM($G642:AB642),IF(SUM($E642,$G642:AB642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(AD$275>($C642+$D642),$E642+SUM($G642:AC642),IF(SUM($E642,$G642:AC642)<0,$E642+SUM($G642:AC642),IF(SUM($E642,$G642:AC642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(AE$275>($C642+$D642),$E642+SUM($G642:AD642),IF(SUM($E642,$G642:AD642)<0,$E642+SUM($G642:AD642),IF(SUM($E642,$G642:AD642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0},{"$f":"-IF($D642=0,0,IF(AF$275>($C642+$D642),$E642+SUM($G642:AE642),IF(SUM($E642,$G642:AE642)<0,$E642+SUM($G642:AE642),IF(SUM($E642,$G642:AE642)=0,0,($E642+SUM($G642:$Q642))/($D642-COUNT($G642:$Q642))))))","v":0}]
[null,null,2012,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,3,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C643,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C643,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B636,Tx_Inputs!$B$491:$B$503,0),MATCH($C643+1,Tx_Inputs!$E$422:$AD$422))","v":0},{"$f":"M643","v":0},{"$f":"N643","v":0},{"$f":"O643","v":0},{"$f":"P643","v":0},{"$f":"-IF($D643=0,0,IF(R$275>($C643+$D643),$E643+SUM($G643:Q643),IF(SUM($E643,$G643:Q643)<0,$E643+SUM($G643:Q643),IF(SUM($E643,$G643:Q643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(S$275>($C643+$D643),$E643+SUM($G643:R643),IF(SUM($E643,$G643:R643)<0,$E643+SUM($G643:R643),IF(SUM($E643,$G643:R643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(T$275>($C643+$D643),$E643+SUM($G643:S643),IF(SUM($E643,$G643:S643)<0,$E643+SUM($G643:S643),IF(SUM($E643,$G643:S643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(U$275>($C643+$D643),$E643+SUM($G643:T643),IF(SUM($E643,$G643:T643)<0,$E643+SUM($G643:T643),IF(SUM($E643,$G643:T643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(V$275>($C643+$D643),$E643+SUM($G643:U643),IF(SUM($E643,$G643:U643)<0,$E643+SUM($G643:U643),IF(SUM($E643,$G643:U643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(W$275>($C643+$D643),$E643+SUM($G643:V643),IF(SUM($E643,$G643:V643)<0,$E643+SUM($G643:V643),IF(SUM($E643,$G643:V643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(X$275>($C643+$D643),$E643+SUM($G643:W643),IF(SUM($E643,$G643:W643)<0,$E643+SUM($G643:W643),IF(SUM($E643,$G643:W643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(Y$275>($C643+$D643),$E643+SUM($G643:X643),IF(SUM($E643,$G643:X643)<0,$E643+SUM($G643:X643),IF(SUM($E643,$G643:X643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(Z$275>($C643+$D643),$E643+SUM($G643:Y643),IF(SUM($E643,$G643:Y643)<0,$E643+SUM($G643:Y643),IF(SUM($E643,$G643:Y643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(AA$275>($C643+$D643),$E643+SUM($G643:Z643),IF(SUM($E643,$G643:Z643)<0,$E643+SUM($G643:Z643),IF(SUM($E643,$G643:Z643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(AB$275>($C643+$D643),$E643+SUM($G643:AA643),IF(SUM($E643,$G643:AA643)<0,$E643+SUM($G643:AA643),IF(SUM($E643,$G643:AA643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(AC$275>($C643+$D643),$E643+SUM($G643:AB643),IF(SUM($E643,$G643:AB643)<0,$E643+SUM($G643:AB643),IF(SUM($E643,$G643:AB643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(AD$275>($C643+$D643),$E643+SUM($G643:AC643),IF(SUM($E643,$G643:AC643)<0,$E643+SUM($G643:AC643),IF(SUM($E643,$G643:AC643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(AE$275>($C643+$D643),$E643+SUM($G643:AD643),IF(SUM($E643,$G643:AD643)<0,$E643+SUM($G643:AD643),IF(SUM($E643,$G643:AD643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0},{"$f":"-IF($D643=0,0,IF(AF$275>($C643+$D643),$E643+SUM($G643:AE643),IF(SUM($E643,$G643:AE643)<0,$E643+SUM($G643:AE643),IF(SUM($E643,$G643:AE643)=0,0,($E643+SUM($G643:$Q643))/($D643-COUNT($G643:$Q643))))))","v":0}]
[null,null,2013,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C644,$G$193:$AF$193,0))","v":0.54884392140704175},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C644,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B636,Tx_Inputs!$B$491:$B$503,0),MATCH($C644+1,Tx_Inputs!$E$422:$AD$422))","v":-1.7269001430236745E-2},{"$f":"N644","v":-1.7269001430236745E-2},{"$f":"O644","v":-1.7269001430236745E-2},{"$f":"P644","v":-1.7269001430236745E-2},{"$f":"-IF($D644=0,0,IF(R$275>($C644+$D644),$E644+SUM($G644:Q644),IF(SUM($E644,$G644:Q644)<0,$E644+SUM($G644:Q644),IF(SUM($E644,$G644:Q644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(S$275>($C644+$D644),$E644+SUM($G644:R644),IF(SUM($E644,$G644:R644)<0,$E644+SUM($G644:R644),IF(SUM($E644,$G644:R644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(T$275>($C644+$D644),$E644+SUM($G644:S644),IF(SUM($E644,$G644:S644)<0,$E644+SUM($G644:S644),IF(SUM($E644,$G644:S644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(U$275>($C644+$D644),$E644+SUM($G644:T644),IF(SUM($E644,$G644:T644)<0,$E644+SUM($G644:T644),IF(SUM($E644,$G644:T644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(V$275>($C644+$D644),$E644+SUM($G644:U644),IF(SUM($E644,$G644:U644)<0,$E644+SUM($G644:U644),IF(SUM($E644,$G644:U644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(W$275>($C644+$D644),$E644+SUM($G644:V644),IF(SUM($E644,$G644:V644)<0,$E644+SUM($G644:V644),IF(SUM($E644,$G644:V644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(X$275>($C644+$D644),$E644+SUM($G644:W644),IF(SUM($E644,$G644:W644)<0,$E644+SUM($G644:W644),IF(SUM($E644,$G644:W644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(Y$275>($C644+$D644),$E644+SUM($G644:X644),IF(SUM($E644,$G644:X644)<0,$E644+SUM($G644:X644),IF(SUM($E644,$G644:X644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(Z$275>($C644+$D644),$E644+SUM($G644:Y644),IF(SUM($E644,$G644:Y644)<0,$E644+SUM($G644:Y644),IF(SUM($E644,$G644:Y644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(AA$275>($C644+$D644),$E644+SUM($G644:Z644),IF(SUM($E644,$G644:Z644)<0,$E644+SUM($G644:Z644),IF(SUM($E644,$G644:Z644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(AB$275>($C644+$D644),$E644+SUM($G644:AA644),IF(SUM($E644,$G644:AA644)<0,$E644+SUM($G644:AA644),IF(SUM($E644,$G644:AA644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(AC$275>($C644+$D644),$E644+SUM($G644:AB644),IF(SUM($E644,$G644:AB644)<0,$E644+SUM($G644:AB644),IF(SUM($E644,$G644:AB644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(AD$275>($C644+$D644),$E644+SUM($G644:AC644),IF(SUM($E644,$G644:AC644)<0,$E644+SUM($G644:AC644),IF(SUM($E644,$G644:AC644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(AE$275>($C644+$D644),$E644+SUM($G644:AD644),IF(SUM($E644,$G644:AD644)<0,$E644+SUM($G644:AD644),IF(SUM($E644,$G644:AD644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2},{"$f":"-IF($D644=0,0,IF(AF$275>($C644+$D644),$E644+SUM($G644:AE644),IF(SUM($E644,$G644:AE644)<0,$E644+SUM($G644:AE644),IF(SUM($E644,$G644:AE644)=0,0,($E644+SUM($G644:$Q644))/($D644-COUNT($G644:$Q644))))))","v":-1.0661509237468773E-2}]
[null,null,2014,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C645,$G$193:$AF$193,0))","v":1.8994252502028703},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C645,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B636,Tx_Inputs!$B$491:$B$503,0),MATCH($C645+1,Tx_Inputs!$E$422:$AD$422))","v":-5.1773638790942135E-2},{"$f":"O645","v":-5.1773638790942135E-2},{"$f":"P645","v":-5.1773638790942135E-2},{"$f":"-IF($D645=0,0,IF(R$275>($C645+$D645),$E645+SUM($G645:Q645),IF(SUM($E645,$G645:Q645)<0,$E645+SUM($G645:Q645),IF(SUM($E645,$G645:Q645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(S$275>($C645+$D645),$E645+SUM($G645:R645),IF(SUM($E645,$G645:R645)<0,$E645+SUM($G645:R645),IF(SUM($E645,$G645:R645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(T$275>($C645+$D645),$E645+SUM($G645:S645),IF(SUM($E645,$G645:S645)<0,$E645+SUM($G645:S645),IF(SUM($E645,$G645:S645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(U$275>($C645+$D645),$E645+SUM($G645:T645),IF(SUM($E645,$G645:T645)<0,$E645+SUM($G645:T645),IF(SUM($E645,$G645:T645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(V$275>($C645+$D645),$E645+SUM($G645:U645),IF(SUM($E645,$G645:U645)<0,$E645+SUM($G645:U645),IF(SUM($E645,$G645:U645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(W$275>($C645+$D645),$E645+SUM($G645:V645),IF(SUM($E645,$G645:V645)<0,$E645+SUM($G645:V645),IF(SUM($E645,$G645:V645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(X$275>($C645+$D645),$E645+SUM($G645:W645),IF(SUM($E645,$G645:W645)<0,$E645+SUM($G645:W645),IF(SUM($E645,$G645:W645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(Y$275>($C645+$D645),$E645+SUM($G645:X645),IF(SUM($E645,$G645:X645)<0,$E645+SUM($G645:X645),IF(SUM($E645,$G645:X645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(Z$275>($C645+$D645),$E645+SUM($G645:Y645),IF(SUM($E645,$G645:Y645)<0,$E645+SUM($G645:Y645),IF(SUM($E645,$G645:Y645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(AA$275>($C645+$D645),$E645+SUM($G645:Z645),IF(SUM($E645,$G645:Z645)<0,$E645+SUM($G645:Z645),IF(SUM($E645,$G645:Z645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(AB$275>($C645+$D645),$E645+SUM($G645:AA645),IF(SUM($E645,$G645:AA645)<0,$E645+SUM($G645:AA645),IF(SUM($E645,$G645:AA645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(AC$275>($C645+$D645),$E645+SUM($G645:AB645),IF(SUM($E645,$G645:AB645)<0,$E645+SUM($G645:AB645),IF(SUM($E645,$G645:AB645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(AD$275>($C645+$D645),$E645+SUM($G645:AC645),IF(SUM($E645,$G645:AC645)<0,$E645+SUM($G645:AC645),IF(SUM($E645,$G645:AC645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(AE$275>($C645+$D645),$E645+SUM($G645:AD645),IF(SUM($E645,$G645:AD645)<0,$E645+SUM($G645:AD645),IF(SUM($E645,$G645:AD645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2},{"$f":"-IF($D645=0,0,IF(AF$275>($C645+$D645),$E645+SUM($G645:AE645),IF(SUM($E645,$G645:AE645)<0,$E645+SUM($G645:AE645),IF(SUM($E645,$G645:AE645)=0,0,($E645+SUM($G645:$Q645))/($D645-COUNT($G645:$Q645))))))","v":-3.7915311605000952E-2}]
[null,null,2015,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C646,$G$193:$AF$193,0))","v":0.36195923699431515},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C646,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B636,Tx_Inputs!$B$491:$B$503,0),MATCH($C646+1,Tx_Inputs!$E$422:$AD$422))","v":-9.7016349797560339E-3},{"$f":"P646","v":-9.7016349797560339E-3},{"$f":"-IF($D646=0,0,IF(R$275>($C646+$D646),$E646+SUM($G646:Q646),IF(SUM($E646,$G646:Q646)<0,$E646+SUM($G646:Q646),IF(SUM($E646,$G646:Q646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(S$275>($C646+$D646),$E646+SUM($G646:R646),IF(SUM($E646,$G646:R646)<0,$E646+SUM($G646:R646),IF(SUM($E646,$G646:R646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(T$275>($C646+$D646),$E646+SUM($G646:S646),IF(SUM($E646,$G646:S646)<0,$E646+SUM($G646:S646),IF(SUM($E646,$G646:S646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(U$275>($C646+$D646),$E646+SUM($G646:T646),IF(SUM($E646,$G646:T646)<0,$E646+SUM($G646:T646),IF(SUM($E646,$G646:T646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(V$275>($C646+$D646),$E646+SUM($G646:U646),IF(SUM($E646,$G646:U646)<0,$E646+SUM($G646:U646),IF(SUM($E646,$G646:U646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(W$275>($C646+$D646),$E646+SUM($G646:V646),IF(SUM($E646,$G646:V646)<0,$E646+SUM($G646:V646),IF(SUM($E646,$G646:V646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(X$275>($C646+$D646),$E646+SUM($G646:W646),IF(SUM($E646,$G646:W646)<0,$E646+SUM($G646:W646),IF(SUM($E646,$G646:W646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(Y$275>($C646+$D646),$E646+SUM($G646:X646),IF(SUM($E646,$G646:X646)<0,$E646+SUM($G646:X646),IF(SUM($E646,$G646:X646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(Z$275>($C646+$D646),$E646+SUM($G646:Y646),IF(SUM($E646,$G646:Y646)<0,$E646+SUM($G646:Y646),IF(SUM($E646,$G646:Y646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(AA$275>($C646+$D646),$E646+SUM($G646:Z646),IF(SUM($E646,$G646:Z646)<0,$E646+SUM($G646:Z646),IF(SUM($E646,$G646:Z646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(AB$275>($C646+$D646),$E646+SUM($G646:AA646),IF(SUM($E646,$G646:AA646)<0,$E646+SUM($G646:AA646),IF(SUM($E646,$G646:AA646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(AC$275>($C646+$D646),$E646+SUM($G646:AB646),IF(SUM($E646,$G646:AB646)<0,$E646+SUM($G646:AB646),IF(SUM($E646,$G646:AB646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(AD$275>($C646+$D646),$E646+SUM($G646:AC646),IF(SUM($E646,$G646:AC646)<0,$E646+SUM($G646:AC646),IF(SUM($E646,$G646:AC646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(AE$275>($C646+$D646),$E646+SUM($G646:AD646),IF(SUM($E646,$G646:AD646)<0,$E646+SUM($G646:AD646),IF(SUM($E646,$G646:AD646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3},{"$f":"-IF($D646=0,0,IF(AF$275>($C646+$D646),$E646+SUM($G646:AE646),IF(SUM($E646,$G646:AE646)<0,$E646+SUM($G646:AE646),IF(SUM($E646,$G646:AE646)=0,0,($E646+SUM($G646:$Q646))/($D646-COUNT($G646:$Q646))))))","v":-7.2884248305277247E-3}]
[null,null,2016,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C647,$G$193:$AF$193,0))","v":0.69468701451545967},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C647,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$E$491:$O$503,MATCH(B636,Tx_Inputs!$B$491:$B$503,0),MATCH($C647+1,Tx_Inputs!$E$422:$AD$422))","v":-3.0991643754852163E-2},{"$f":"-IF($D647=0,0,IF(R$275>($C647+$D647),$E647+SUM($G647:Q647),IF(SUM($E647,$G647:Q647)<0,$E647+SUM($G647:Q647),IF(SUM($E647,$G647:Q647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(S$275>($C647+$D647),$E647+SUM($G647:R647),IF(SUM($E647,$G647:R647)<0,$E647+SUM($G647:R647),IF(SUM($E647,$G647:R647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(T$275>($C647+$D647),$E647+SUM($G647:S647),IF(SUM($E647,$G647:S647)<0,$E647+SUM($G647:S647),IF(SUM($E647,$G647:S647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(U$275>($C647+$D647),$E647+SUM($G647:T647),IF(SUM($E647,$G647:T647)<0,$E647+SUM($G647:T647),IF(SUM($E647,$G647:T647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(V$275>($C647+$D647),$E647+SUM($G647:U647),IF(SUM($E647,$G647:U647)<0,$E647+SUM($G647:U647),IF(SUM($E647,$G647:U647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(W$275>($C647+$D647),$E647+SUM($G647:V647),IF(SUM($E647,$G647:V647)<0,$E647+SUM($G647:V647),IF(SUM($E647,$G647:V647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(X$275>($C647+$D647),$E647+SUM($G647:W647),IF(SUM($E647,$G647:W647)<0,$E647+SUM($G647:W647),IF(SUM($E647,$G647:W647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(Y$275>($C647+$D647),$E647+SUM($G647:X647),IF(SUM($E647,$G647:X647)<0,$E647+SUM($G647:X647),IF(SUM($E647,$G647:X647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(Z$275>($C647+$D647),$E647+SUM($G647:Y647),IF(SUM($E647,$G647:Y647)<0,$E647+SUM($G647:Y647),IF(SUM($E647,$G647:Y647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(AA$275>($C647+$D647),$E647+SUM($G647:Z647),IF(SUM($E647,$G647:Z647)<0,$E647+SUM($G647:Z647),IF(SUM($E647,$G647:Z647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(AB$275>($C647+$D647),$E647+SUM($G647:AA647),IF(SUM($E647,$G647:AA647)<0,$E647+SUM($G647:AA647),IF(SUM($E647,$G647:AA647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(AC$275>($C647+$D647),$E647+SUM($G647:AB647),IF(SUM($E647,$G647:AB647)<0,$E647+SUM($G647:AB647),IF(SUM($E647,$G647:AB647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(AD$275>($C647+$D647),$E647+SUM($G647:AC647),IF(SUM($E647,$G647:AC647)<0,$E647+SUM($G647:AC647),IF(SUM($E647,$G647:AC647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(AE$275>($C647+$D647),$E647+SUM($G647:AD647),IF(SUM($E647,$G647:AD647)<0,$E647+SUM($G647:AD647),IF(SUM($E647,$G647:AD647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2},{"$f":"-IF($D647=0,0,IF(AF$275>($C647+$D647),$E647+SUM($G647:AE647),IF(SUM($E647,$G647:AE647)<0,$E647+SUM($G647:AE647),IF(SUM($E647,$G647:AE647)=0,0,($E647+SUM($G647:$Q647))/($D647-COUNT($G647:$Q647))))))","v":-1.3826986890845988E-2}]
[null,null,2017,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$E$46,4,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C648,$G$193:$AF$193,0))","v":1.1958425501334993},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C648,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D648=0,0,IF(R$275>($C648+$D648),$E648+SUM($G648:Q648),IF(SUM($E648,$G648:Q648)<0,$E648+SUM($G648:Q648),IF(SUM($E648,$G648:Q648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(S$275>($C648+$D648),$E648+SUM($G648:R648),IF(SUM($E648,$G648:R648)<0,$E648+SUM($G648:R648),IF(SUM($E648,$G648:R648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(T$275>($C648+$D648),$E648+SUM($G648:S648),IF(SUM($E648,$G648:S648)<0,$E648+SUM($G648:S648),IF(SUM($E648,$G648:S648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(U$275>($C648+$D648),$E648+SUM($G648:T648),IF(SUM($E648,$G648:T648)<0,$E648+SUM($G648:T648),IF(SUM($E648,$G648:T648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(V$275>($C648+$D648),$E648+SUM($G648:U648),IF(SUM($E648,$G648:U648)<0,$E648+SUM($G648:U648),IF(SUM($E648,$G648:U648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(W$275>($C648+$D648),$E648+SUM($G648:V648),IF(SUM($E648,$G648:V648)<0,$E648+SUM($G648:V648),IF(SUM($E648,$G648:V648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(X$275>($C648+$D648),$E648+SUM($G648:W648),IF(SUM($E648,$G648:W648)<0,$E648+SUM($G648:W648),IF(SUM($E648,$G648:W648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(Y$275>($C648+$D648),$E648+SUM($G648:X648),IF(SUM($E648,$G648:X648)<0,$E648+SUM($G648:X648),IF(SUM($E648,$G648:X648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(Z$275>($C648+$D648),$E648+SUM($G648:Y648),IF(SUM($E648,$G648:Y648)<0,$E648+SUM($G648:Y648),IF(SUM($E648,$G648:Y648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(AA$275>($C648+$D648),$E648+SUM($G648:Z648),IF(SUM($E648,$G648:Z648)<0,$E648+SUM($G648:Z648),IF(SUM($E648,$G648:Z648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(AB$275>($C648+$D648),$E648+SUM($G648:AA648),IF(SUM($E648,$G648:AA648)<0,$E648+SUM($G648:AA648),IF(SUM($E648,$G648:AA648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(AC$275>($C648+$D648),$E648+SUM($G648:AB648),IF(SUM($E648,$G648:AB648)<0,$E648+SUM($G648:AB648),IF(SUM($E648,$G648:AB648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(AD$275>($C648+$D648),$E648+SUM($G648:AC648),IF(SUM($E648,$G648:AC648)<0,$E648+SUM($G648:AC648),IF(SUM($E648,$G648:AC648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(AE$275>($C648+$D648),$E648+SUM($G648:AD648),IF(SUM($E648,$G648:AD648)<0,$E648+SUM($G648:AD648),IF(SUM($E648,$G648:AD648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2},{"$f":"-IF($D648=0,0,IF(AF$275>($C648+$D648),$E648+SUM($G648:AE648),IF(SUM($E648,$G648:AE648)<0,$E648+SUM($G648:AE648),IF(SUM($E648,$G648:AE648)=0,0,($E648+SUM($G648:$Q648))/($D648-COUNT($G648:$Q648))))))","v":-2.4404950002724475E-2}]
[null,null,2018,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C649,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C649,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D649=0,0,IF(S$275>($C649+$D649),$E649+SUM($G649:R649),IF(SUM($E649,$G649:R649)<0,$E649+SUM($G649:R649),IF(SUM($E649,$G649:R649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(T$275>($C649+$D649),$E649+SUM($G649:S649),IF(SUM($E649,$G649:S649)<0,$E649+SUM($G649:S649),IF(SUM($E649,$G649:S649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(U$275>($C649+$D649),$E649+SUM($G649:T649),IF(SUM($E649,$G649:T649)<0,$E649+SUM($G649:T649),IF(SUM($E649,$G649:T649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(V$275>($C649+$D649),$E649+SUM($G649:U649),IF(SUM($E649,$G649:U649)<0,$E649+SUM($G649:U649),IF(SUM($E649,$G649:U649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(W$275>($C649+$D649),$E649+SUM($G649:V649),IF(SUM($E649,$G649:V649)<0,$E649+SUM($G649:V649),IF(SUM($E649,$G649:V649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(X$275>($C649+$D649),$E649+SUM($G649:W649),IF(SUM($E649,$G649:W649)<0,$E649+SUM($G649:W649),IF(SUM($E649,$G649:W649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(Y$275>($C649+$D649),$E649+SUM($G649:X649),IF(SUM($E649,$G649:X649)<0,$E649+SUM($G649:X649),IF(SUM($E649,$G649:X649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(Z$275>($C649+$D649),$E649+SUM($G649:Y649),IF(SUM($E649,$G649:Y649)<0,$E649+SUM($G649:Y649),IF(SUM($E649,$G649:Y649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(AA$275>($C649+$D649),$E649+SUM($G649:Z649),IF(SUM($E649,$G649:Z649)<0,$E649+SUM($G649:Z649),IF(SUM($E649,$G649:Z649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(AB$275>($C649+$D649),$E649+SUM($G649:AA649),IF(SUM($E649,$G649:AA649)<0,$E649+SUM($G649:AA649),IF(SUM($E649,$G649:AA649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(AC$275>($C649+$D649),$E649+SUM($G649:AB649),IF(SUM($E649,$G649:AB649)<0,$E649+SUM($G649:AB649),IF(SUM($E649,$G649:AB649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(AD$275>($C649+$D649),$E649+SUM($G649:AC649),IF(SUM($E649,$G649:AC649)<0,$E649+SUM($G649:AC649),IF(SUM($E649,$G649:AC649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(AE$275>($C649+$D649),$E649+SUM($G649:AD649),IF(SUM($E649,$G649:AD649)<0,$E649+SUM($G649:AD649),IF(SUM($E649,$G649:AD649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0},{"$f":"-IF($D649=0,0,IF(AF$275>($C649+$D649),$E649+SUM($G649:AE649),IF(SUM($E649,$G649:AE649)<0,$E649+SUM($G649:AE649),IF(SUM($E649,$G649:AE649)=0,0,($E649+SUM($G649:$Q649))/($D649-COUNT($G649:$Q649))))))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C650,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C650,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D650=0,0,IF(T$275>($C650+$D650),$E650+SUM($G650:S650),IF(SUM($E650,$G650:S650)<0,$E650+SUM($G650:S650),IF(SUM($E650,$G650:S650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(U$275>($C650+$D650),$E650+SUM($G650:T650),IF(SUM($E650,$G650:T650)<0,$E650+SUM($G650:T650),IF(SUM($E650,$G650:T650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(V$275>($C650+$D650),$E650+SUM($G650:U650),IF(SUM($E650,$G650:U650)<0,$E650+SUM($G650:U650),IF(SUM($E650,$G650:U650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(W$275>($C650+$D650),$E650+SUM($G650:V650),IF(SUM($E650,$G650:V650)<0,$E650+SUM($G650:V650),IF(SUM($E650,$G650:V650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(X$275>($C650+$D650),$E650+SUM($G650:W650),IF(SUM($E650,$G650:W650)<0,$E650+SUM($G650:W650),IF(SUM($E650,$G650:W650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(Y$275>($C650+$D650),$E650+SUM($G650:X650),IF(SUM($E650,$G650:X650)<0,$E650+SUM($G650:X650),IF(SUM($E650,$G650:X650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(Z$275>($C650+$D650),$E650+SUM($G650:Y650),IF(SUM($E650,$G650:Y650)<0,$E650+SUM($G650:Y650),IF(SUM($E650,$G650:Y650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(AA$275>($C650+$D650),$E650+SUM($G650:Z650),IF(SUM($E650,$G650:Z650)<0,$E650+SUM($G650:Z650),IF(SUM($E650,$G650:Z650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(AB$275>($C650+$D650),$E650+SUM($G650:AA650),IF(SUM($E650,$G650:AA650)<0,$E650+SUM($G650:AA650),IF(SUM($E650,$G650:AA650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(AC$275>($C650+$D650),$E650+SUM($G650:AB650),IF(SUM($E650,$G650:AB650)<0,$E650+SUM($G650:AB650),IF(SUM($E650,$G650:AB650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(AD$275>($C650+$D650),$E650+SUM($G650:AC650),IF(SUM($E650,$G650:AC650)<0,$E650+SUM($G650:AC650),IF(SUM($E650,$G650:AC650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(AE$275>($C650+$D650),$E650+SUM($G650:AD650),IF(SUM($E650,$G650:AD650)<0,$E650+SUM($G650:AD650),IF(SUM($E650,$G650:AD650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0},{"$f":"-IF($D650=0,0,IF(AF$275>($C650+$D650),$E650+SUM($G650:AE650),IF(SUM($E650,$G650:AE650)<0,$E650+SUM($G650:AE650),IF(SUM($E650,$G650:AE650)=0,0,($E650+SUM($G650:$Q650))/($D650-COUNT($G650:$Q650))))))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C651,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C651,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D651=0,0,IF(U$275>($C651+$D651),$E651+SUM($G651:T651),IF(SUM($E651,$G651:T651)<0,$E651+SUM($G651:T651),IF(SUM($E651,$G651:T651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(V$275>($C651+$D651),$E651+SUM($G651:U651),IF(SUM($E651,$G651:U651)<0,$E651+SUM($G651:U651),IF(SUM($E651,$G651:U651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(W$275>($C651+$D651),$E651+SUM($G651:V651),IF(SUM($E651,$G651:V651)<0,$E651+SUM($G651:V651),IF(SUM($E651,$G651:V651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(X$275>($C651+$D651),$E651+SUM($G651:W651),IF(SUM($E651,$G651:W651)<0,$E651+SUM($G651:W651),IF(SUM($E651,$G651:W651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(Y$275>($C651+$D651),$E651+SUM($G651:X651),IF(SUM($E651,$G651:X651)<0,$E651+SUM($G651:X651),IF(SUM($E651,$G651:X651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(Z$275>($C651+$D651),$E651+SUM($G651:Y651),IF(SUM($E651,$G651:Y651)<0,$E651+SUM($G651:Y651),IF(SUM($E651,$G651:Y651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(AA$275>($C651+$D651),$E651+SUM($G651:Z651),IF(SUM($E651,$G651:Z651)<0,$E651+SUM($G651:Z651),IF(SUM($E651,$G651:Z651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(AB$275>($C651+$D651),$E651+SUM($G651:AA651),IF(SUM($E651,$G651:AA651)<0,$E651+SUM($G651:AA651),IF(SUM($E651,$G651:AA651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(AC$275>($C651+$D651),$E651+SUM($G651:AB651),IF(SUM($E651,$G651:AB651)<0,$E651+SUM($G651:AB651),IF(SUM($E651,$G651:AB651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(AD$275>($C651+$D651),$E651+SUM($G651:AC651),IF(SUM($E651,$G651:AC651)<0,$E651+SUM($G651:AC651),IF(SUM($E651,$G651:AC651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(AE$275>($C651+$D651),$E651+SUM($G651:AD651),IF(SUM($E651,$G651:AD651)<0,$E651+SUM($G651:AD651),IF(SUM($E651,$G651:AD651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0},{"$f":"-IF($D651=0,0,IF(AF$275>($C651+$D651),$E651+SUM($G651:AE651),IF(SUM($E651,$G651:AE651)<0,$E651+SUM($G651:AE651),IF(SUM($E651,$G651:AE651)=0,0,($E651+SUM($G651:$Q651))/($D651-COUNT($G651:$Q651))))))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C652,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C652,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D652=0,0,IF(V$275>($C652+$D652),$E652+SUM($G652:U652),IF(SUM($E652,$G652:U652)<0,$E652+SUM($G652:U652),IF(SUM($E652,$G652:U652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0},{"$f":"-IF($D652=0,0,IF(W$275>($C652+$D652),$E652+SUM($G652:V652),IF(SUM($E652,$G652:V652)<0,$E652+SUM($G652:V652),IF(SUM($E652,$G652:V652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0},{"$f":"-IF($D652=0,0,IF(X$275>($C652+$D652),$E652+SUM($G652:W652),IF(SUM($E652,$G652:W652)<0,$E652+SUM($G652:W652),IF(SUM($E652,$G652:W652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0},{"$f":"-IF($D652=0,0,IF(Y$275>($C652+$D652),$E652+SUM($G652:X652),IF(SUM($E652,$G652:X652)<0,$E652+SUM($G652:X652),IF(SUM($E652,$G652:X652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0},{"$f":"-IF($D652=0,0,IF(Z$275>($C652+$D652),$E652+SUM($G652:Y652),IF(SUM($E652,$G652:Y652)<0,$E652+SUM($G652:Y652),IF(SUM($E652,$G652:Y652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0},{"$f":"-IF($D652=0,0,IF(AA$275>($C652+$D652),$E652+SUM($G652:Z652),IF(SUM($E652,$G652:Z652)<0,$E652+SUM($G652:Z652),IF(SUM($E652,$G652:Z652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0},{"$f":"-IF($D652=0,0,IF(AB$275>($C652+$D652),$E652+SUM($G652:AA652),IF(SUM($E652,$G652:AA652)<0,$E652+SUM($G652:AA652),IF(SUM($E652,$G652:AA652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0},{"$f":"-IF($D652=0,0,IF(AC$275>($C652+$D652),$E652+SUM($G652:AB652),IF(SUM($E652,$G652:AB652)<0,$E652+SUM($G652:AB652),IF(SUM($E652,$G652:AB652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0},{"$f":"-IF($D652=0,0,IF(AD$275>($C652+$D652),$E652+SUM($G652:AC652),IF(SUM($E652,$G652:AC652)<0,$E652+SUM($G652:AC652),IF(SUM($E652,$G652:AC652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0},{"$f":"-IF($D652=0,0,IF(AE$275>($C652+$D652),$E652+SUM($G652:AD652),IF(SUM($E652,$G652:AD652)<0,$E652+SUM($G652:AD652),IF(SUM($E652,$G652:AD652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0},{"$f":"-IF($D652=0,0,IF(AF$275>($C652+$D652),$E652+SUM($G652:AE652),IF(SUM($E652,$G652:AE652)<0,$E652+SUM($G652:AE652),IF(SUM($E652,$G652:AE652)=0,0,($E652+SUM($G652:$Q652))/($D652-COUNT($G652:$Q652))))))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C653,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C653,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D653=0,0,IF(W$275>($C653+$D653),$E653+SUM($G653:V653),IF(SUM($E653,$G653:V653)<0,$E653+SUM($G653:V653),IF(SUM($E653,$G653:V653)=0,0,($E653+SUM($G653:$Q653))/($D653-COUNT($G653:$Q653))))))","v":0},{"$f":"-IF($D653=0,0,IF(X$275>($C653+$D653),$E653+SUM($G653:W653),IF(SUM($E653,$G653:W653)<0,$E653+SUM($G653:W653),IF(SUM($E653,$G653:W653)=0,0,($E653+SUM($G653:$Q653))/($D653-COUNT($G653:$Q653))))))","v":0},{"$f":"-IF($D653=0,0,IF(Y$275>($C653+$D653),$E653+SUM($G653:X653),IF(SUM($E653,$G653:X653)<0,$E653+SUM($G653:X653),IF(SUM($E653,$G653:X653)=0,0,($E653+SUM($G653:$Q653))/($D653-COUNT($G653:$Q653))))))","v":0},{"$f":"-IF($D653=0,0,IF(Z$275>($C653+$D653),$E653+SUM($G653:Y653),IF(SUM($E653,$G653:Y653)<0,$E653+SUM($G653:Y653),IF(SUM($E653,$G653:Y653)=0,0,($E653+SUM($G653:$Q653))/($D653-COUNT($G653:$Q653))))))","v":0},{"$f":"-IF($D653=0,0,IF(AA$275>($C653+$D653),$E653+SUM($G653:Z653),IF(SUM($E653,$G653:Z653)<0,$E653+SUM($G653:Z653),IF(SUM($E653,$G653:Z653)=0,0,($E653+SUM($G653:$Q653))/($D653-COUNT($G653:$Q653))))))","v":0},{"$f":"-IF($D653=0,0,IF(AB$275>($C653+$D653),$E653+SUM($G653:AA653),IF(SUM($E653,$G653:AA653)<0,$E653+SUM($G653:AA653),IF(SUM($E653,$G653:AA653)=0,0,($E653+SUM($G653:$Q653))/($D653-COUNT($G653:$Q653))))))","v":0},{"$f":"-IF($D653=0,0,IF(AC$275>($C653+$D653),$E653+SUM($G653:AB653),IF(SUM($E653,$G653:AB653)<0,$E653+SUM($G653:AB653),IF(SUM($E653,$G653:AB653)=0,0,($E653+SUM($G653:$Q653))/($D653-COUNT($G653:$Q653))))))","v":0},{"$f":"-IF($D653=0,0,IF(AD$275>($C653+$D653),$E653+SUM($G653:AC653),IF(SUM($E653,$G653:AC653)<0,$E653+SUM($G653:AC653),IF(SUM($E653,$G653:AC653)=0,0,($E653+SUM($G653:$Q653))/($D653-COUNT($G653:$Q653))))))","v":0},{"$f":"-IF($D653=0,0,IF(AE$275>($C653+$D653),$E653+SUM($G653:AD653),IF(SUM($E653,$G653:AD653)<0,$E653+SUM($G653:AD653),IF(SUM($E653,$G653:AD653)=0,0,($E653+SUM($G653:$Q653))/($D653-COUNT($G653:$Q653))))))","v":0},{"$f":"-IF($D653=0,0,IF(AF$275>($C653+$D653),$E653+SUM($G653:AE653),IF(SUM($E653,$G653:AE653)<0,$E653+SUM($G653:AE653),IF(SUM($E653,$G653:AE653)=0,0,($E653+SUM($G653:$Q653))/($D653-COUNT($G653:$Q653))))))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C654,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C654,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D654=0,0,IF(X$275>($C654+$D654),$E654+SUM($G654:W654),IF(SUM($E654,$G654:W654)<0,$E654+SUM($G654:W654),IF(SUM($E654,$G654:W654)=0,0,($E654+SUM($G654:$Q654))/($D654-COUNT($G654:$Q654))))))","v":0},{"$f":"-IF($D654=0,0,IF(Y$275>($C654+$D654),$E654+SUM($G654:X654),IF(SUM($E654,$G654:X654)<0,$E654+SUM($G654:X654),IF(SUM($E654,$G654:X654)=0,0,($E654+SUM($G654:$Q654))/($D654-COUNT($G654:$Q654))))))","v":0},{"$f":"-IF($D654=0,0,IF(Z$275>($C654+$D654),$E654+SUM($G654:Y654),IF(SUM($E654,$G654:Y654)<0,$E654+SUM($G654:Y654),IF(SUM($E654,$G654:Y654)=0,0,($E654+SUM($G654:$Q654))/($D654-COUNT($G654:$Q654))))))","v":0},{"$f":"-IF($D654=0,0,IF(AA$275>($C654+$D654),$E654+SUM($G654:Z654),IF(SUM($E654,$G654:Z654)<0,$E654+SUM($G654:Z654),IF(SUM($E654,$G654:Z654)=0,0,($E654+SUM($G654:$Q654))/($D654-COUNT($G654:$Q654))))))","v":0},{"$f":"-IF($D654=0,0,IF(AB$275>($C654+$D654),$E654+SUM($G654:AA654),IF(SUM($E654,$G654:AA654)<0,$E654+SUM($G654:AA654),IF(SUM($E654,$G654:AA654)=0,0,($E654+SUM($G654:$Q654))/($D654-COUNT($G654:$Q654))))))","v":0},{"$f":"-IF($D654=0,0,IF(AC$275>($C654+$D654),$E654+SUM($G654:AB654),IF(SUM($E654,$G654:AB654)<0,$E654+SUM($G654:AB654),IF(SUM($E654,$G654:AB654)=0,0,($E654+SUM($G654:$Q654))/($D654-COUNT($G654:$Q654))))))","v":0},{"$f":"-IF($D654=0,0,IF(AD$275>($C654+$D654),$E654+SUM($G654:AC654),IF(SUM($E654,$G654:AC654)<0,$E654+SUM($G654:AC654),IF(SUM($E654,$G654:AC654)=0,0,($E654+SUM($G654:$Q654))/($D654-COUNT($G654:$Q654))))))","v":0},{"$f":"-IF($D654=0,0,IF(AE$275>($C654+$D654),$E654+SUM($G654:AD654),IF(SUM($E654,$G654:AD654)<0,$E654+SUM($G654:AD654),IF(SUM($E654,$G654:AD654)=0,0,($E654+SUM($G654:$Q654))/($D654-COUNT($G654:$Q654))))))","v":0},{"$f":"-IF($D654=0,0,IF(AF$275>($C654+$D654),$E654+SUM($G654:AE654),IF(SUM($E654,$G654:AE654)<0,$E654+SUM($G654:AE654),IF(SUM($E654,$G654:AE654)=0,0,($E654+SUM($G654:$Q654))/($D654-COUNT($G654:$Q654))))))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C655,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C655,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D655=0,0,IF(Y$275>($C655+$D655),$E655+SUM($G655:X655),IF(SUM($E655,$G655:X655)<0,$E655+SUM($G655:X655),IF(SUM($E655,$G655:X655)=0,0,($E655+SUM($G655:$Q655))/($D655-COUNT($G655:$Q655))))))","v":0},{"$f":"-IF($D655=0,0,IF(Z$275>($C655+$D655),$E655+SUM($G655:Y655),IF(SUM($E655,$G655:Y655)<0,$E655+SUM($G655:Y655),IF(SUM($E655,$G655:Y655)=0,0,($E655+SUM($G655:$Q655))/($D655-COUNT($G655:$Q655))))))","v":0},{"$f":"-IF($D655=0,0,IF(AA$275>($C655+$D655),$E655+SUM($G655:Z655),IF(SUM($E655,$G655:Z655)<0,$E655+SUM($G655:Z655),IF(SUM($E655,$G655:Z655)=0,0,($E655+SUM($G655:$Q655))/($D655-COUNT($G655:$Q655))))))","v":0},{"$f":"-IF($D655=0,0,IF(AB$275>($C655+$D655),$E655+SUM($G655:AA655),IF(SUM($E655,$G655:AA655)<0,$E655+SUM($G655:AA655),IF(SUM($E655,$G655:AA655)=0,0,($E655+SUM($G655:$Q655))/($D655-COUNT($G655:$Q655))))))","v":0},{"$f":"-IF($D655=0,0,IF(AC$275>($C655+$D655),$E655+SUM($G655:AB655),IF(SUM($E655,$G655:AB655)<0,$E655+SUM($G655:AB655),IF(SUM($E655,$G655:AB655)=0,0,($E655+SUM($G655:$Q655))/($D655-COUNT($G655:$Q655))))))","v":0},{"$f":"-IF($D655=0,0,IF(AD$275>($C655+$D655),$E655+SUM($G655:AC655),IF(SUM($E655,$G655:AC655)<0,$E655+SUM($G655:AC655),IF(SUM($E655,$G655:AC655)=0,0,($E655+SUM($G655:$Q655))/($D655-COUNT($G655:$Q655))))))","v":0},{"$f":"-IF($D655=0,0,IF(AE$275>($C655+$D655),$E655+SUM($G655:AD655),IF(SUM($E655,$G655:AD655)<0,$E655+SUM($G655:AD655),IF(SUM($E655,$G655:AD655)=0,0,($E655+SUM($G655:$Q655))/($D655-COUNT($G655:$Q655))))))","v":0},{"$f":"-IF($D655=0,0,IF(AF$275>($C655+$D655),$E655+SUM($G655:AE655),IF(SUM($E655,$G655:AE655)<0,$E655+SUM($G655:AE655),IF(SUM($E655,$G655:AE655)=0,0,($E655+SUM($G655:$Q655))/($D655-COUNT($G655:$Q655))))))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C656,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C656,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D656=0,0,IF(Z$275>($C656+$D656),$E656+SUM($G656:Y656),IF(SUM($E656,$G656:Y656)<0,$E656+SUM($G656:Y656),IF(SUM($E656,$G656:Y656)=0,0,($E656+SUM($G656:$Q656))/($D656-COUNT($G656:$Q656))))))","v":0},{"$f":"-IF($D656=0,0,IF(AA$275>($C656+$D656),$E656+SUM($G656:Z656),IF(SUM($E656,$G656:Z656)<0,$E656+SUM($G656:Z656),IF(SUM($E656,$G656:Z656)=0,0,($E656+SUM($G656:$Q656))/($D656-COUNT($G656:$Q656))))))","v":0},{"$f":"-IF($D656=0,0,IF(AB$275>($C656+$D656),$E656+SUM($G656:AA656),IF(SUM($E656,$G656:AA656)<0,$E656+SUM($G656:AA656),IF(SUM($E656,$G656:AA656)=0,0,($E656+SUM($G656:$Q656))/($D656-COUNT($G656:$Q656))))))","v":0},{"$f":"-IF($D656=0,0,IF(AC$275>($C656+$D656),$E656+SUM($G656:AB656),IF(SUM($E656,$G656:AB656)<0,$E656+SUM($G656:AB656),IF(SUM($E656,$G656:AB656)=0,0,($E656+SUM($G656:$Q656))/($D656-COUNT($G656:$Q656))))))","v":0},{"$f":"-IF($D656=0,0,IF(AD$275>($C656+$D656),$E656+SUM($G656:AC656),IF(SUM($E656,$G656:AC656)<0,$E656+SUM($G656:AC656),IF(SUM($E656,$G656:AC656)=0,0,($E656+SUM($G656:$Q656))/($D656-COUNT($G656:$Q656))))))","v":0},{"$f":"-IF($D656=0,0,IF(AE$275>($C656+$D656),$E656+SUM($G656:AD656),IF(SUM($E656,$G656:AD656)<0,$E656+SUM($G656:AD656),IF(SUM($E656,$G656:AD656)=0,0,($E656+SUM($G656:$Q656))/($D656-COUNT($G656:$Q656))))))","v":0},{"$f":"-IF($D656=0,0,IF(AF$275>($C656+$D656),$E656+SUM($G656:AE656),IF(SUM($E656,$G656:AE656)<0,$E656+SUM($G656:AE656),IF(SUM($E656,$G656:AE656)=0,0,($E656+SUM($G656:$Q656))/($D656-COUNT($G656:$Q656))))))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C657,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C657,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D657=0,0,IF(AA$275>($C657+$D657),$E657+SUM($G657:Z657),IF(SUM($E657,$G657:Z657)<0,$E657+SUM($G657:Z657),IF(SUM($E657,$G657:Z657)=0,0,($E657+SUM($G657:$Q657))/($D657-COUNT($G657:$Q657))))))","v":0},{"$f":"-IF($D657=0,0,IF(AB$275>($C657+$D657),$E657+SUM($G657:AA657),IF(SUM($E657,$G657:AA657)<0,$E657+SUM($G657:AA657),IF(SUM($E657,$G657:AA657)=0,0,($E657+SUM($G657:$Q657))/($D657-COUNT($G657:$Q657))))))","v":0},{"$f":"-IF($D657=0,0,IF(AC$275>($C657+$D657),$E657+SUM($G657:AB657),IF(SUM($E657,$G657:AB657)<0,$E657+SUM($G657:AB657),IF(SUM($E657,$G657:AB657)=0,0,($E657+SUM($G657:$Q657))/($D657-COUNT($G657:$Q657))))))","v":0},{"$f":"-IF($D657=0,0,IF(AD$275>($C657+$D657),$E657+SUM($G657:AC657),IF(SUM($E657,$G657:AC657)<0,$E657+SUM($G657:AC657),IF(SUM($E657,$G657:AC657)=0,0,($E657+SUM($G657:$Q657))/($D657-COUNT($G657:$Q657))))))","v":0},{"$f":"-IF($D657=0,0,IF(AE$275>($C657+$D657),$E657+SUM($G657:AD657),IF(SUM($E657,$G657:AD657)<0,$E657+SUM($G657:AD657),IF(SUM($E657,$G657:AD657)=0,0,($E657+SUM($G657:$Q657))/($D657-COUNT($G657:$Q657))))))","v":0},{"$f":"-IF($D657=0,0,IF(AF$275>($C657+$D657),$E657+SUM($G657:AE657),IF(SUM($E657,$G657:AE657)<0,$E657+SUM($G657:AE657),IF(SUM($E657,$G657:AE657)=0,0,($E657+SUM($G657:$Q657))/($D657-COUNT($G657:$Q657))))))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C658,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C658,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D658=0,0,IF(AB$275>($C658+$D658),$E658+SUM($G658:AA658),IF(SUM($E658,$G658:AA658)<0,$E658+SUM($G658:AA658),IF(SUM($E658,$G658:AA658)=0,0,($E658+SUM($G658:$Q658))/($D658-COUNT($G658:$Q658))))))","v":0},{"$f":"-IF($D658=0,0,IF(AC$275>($C658+$D658),$E658+SUM($G658:AB658),IF(SUM($E658,$G658:AB658)<0,$E658+SUM($G658:AB658),IF(SUM($E658,$G658:AB658)=0,0,($E658+SUM($G658:$Q658))/($D658-COUNT($G658:$Q658))))))","v":0},{"$f":"-IF($D658=0,0,IF(AD$275>($C658+$D658),$E658+SUM($G658:AC658),IF(SUM($E658,$G658:AC658)<0,$E658+SUM($G658:AC658),IF(SUM($E658,$G658:AC658)=0,0,($E658+SUM($G658:$Q658))/($D658-COUNT($G658:$Q658))))))","v":0},{"$f":"-IF($D658=0,0,IF(AE$275>($C658+$D658),$E658+SUM($G658:AD658),IF(SUM($E658,$G658:AD658)<0,$E658+SUM($G658:AD658),IF(SUM($E658,$G658:AD658)=0,0,($E658+SUM($G658:$Q658))/($D658-COUNT($G658:$Q658))))))","v":0},{"$f":"-IF($D658=0,0,IF(AF$275>($C658+$D658),$E658+SUM($G658:AE658),IF(SUM($E658,$G658:AE658)<0,$E658+SUM($G658:AE658),IF(SUM($E658,$G658:AE658)=0,0,($E658+SUM($G658:$Q658))/($D658-COUNT($G658:$Q658))))))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C659,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C659,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D659=0,0,IF(AC$275>($C659+$D659),$E659+SUM($G659:AB659),IF(SUM($E659,$G659:AB659)<0,$E659+SUM($G659:AB659),IF(SUM($E659,$G659:AB659)=0,0,($E659+SUM($G659:$Q659))/($D659-COUNT($G659:$Q659))))))","v":0},{"$f":"-IF($D659=0,0,IF(AD$275>($C659+$D659),$E659+SUM($G659:AC659),IF(SUM($E659,$G659:AC659)<0,$E659+SUM($G659:AC659),IF(SUM($E659,$G659:AC659)=0,0,($E659+SUM($G659:$Q659))/($D659-COUNT($G659:$Q659))))))","v":0},{"$f":"-IF($D659=0,0,IF(AE$275>($C659+$D659),$E659+SUM($G659:AD659),IF(SUM($E659,$G659:AD659)<0,$E659+SUM($G659:AD659),IF(SUM($E659,$G659:AD659)=0,0,($E659+SUM($G659:$Q659))/($D659-COUNT($G659:$Q659))))))","v":0},{"$f":"-IF($D659=0,0,IF(AF$275>($C659+$D659),$E659+SUM($G659:AE659),IF(SUM($E659,$G659:AE659)<0,$E659+SUM($G659:AE659),IF(SUM($E659,$G659:AE659)=0,0,($E659+SUM($G659:$Q659))/($D659-COUNT($G659:$Q659))))))","v":0}]
[null,null,2029,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C660,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C660,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D660=0,0,IF(AD$275>($C660+$D660),$E660+SUM($G660:AC660),IF(SUM($E660,$G660:AC660)<0,$E660+SUM($G660:AC660),IF(SUM($E660,$G660:AC660)=0,0,($E660+SUM($G660:$Q660))/($D660-COUNT($G660:$Q660))))))","v":0},{"$f":"-IF($D660=0,0,IF(AE$275>($C660+$D660),$E660+SUM($G660:AD660),IF(SUM($E660,$G660:AD660)<0,$E660+SUM($G660:AD660),IF(SUM($E660,$G660:AD660)=0,0,($E660+SUM($G660:$Q660))/($D660-COUNT($G660:$Q660))))))","v":0},{"$f":"-IF($D660=0,0,IF(AF$275>($C660+$D660),$E660+SUM($G660:AE660),IF(SUM($E660,$G660:AE660)<0,$E660+SUM($G660:AE660),IF(SUM($E660,$G660:AE660)=0,0,($E660+SUM($G660:$Q660))/($D660-COUNT($G660:$Q660))))))","v":0}]
[null,null,2030,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C661,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C661,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D661=0,0,IF(AE$275>($C661+$D661),$E661+SUM($G661:AD661),IF(SUM($E661,$G661:AD661)<0,$E661+SUM($G661:AD661),IF(SUM($E661,$G661:AD661)=0,0,($E661+SUM($G661:$Q661))/($D661-COUNT($G661:$Q661))))))","v":0},{"$f":"-IF($D661=0,0,IF(AF$275>($C661+$D661),$E661+SUM($G661:AE661),IF(SUM($E661,$G661:AE661)<0,$E661+SUM($G661:AE661),IF(SUM($E661,$G661:AE661)=0,0,($E661+SUM($G661:$Q661))/($D661-COUNT($G661:$Q661))))))","v":0}]
[null,null,2031,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C662,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C662,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D662=0,0,IF(AF$275>($C662+$D662),$E662+SUM($G662:AE662),IF(SUM($E662,$G662:AE662)<0,$E662+SUM($G662:AE662),IF(SUM($E662,$G662:AE662)=0,0,($E662+SUM($G662:$Q662))/($D662-COUNT($G662:$Q662))))))","v":0}]
[null,null,2032,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$F$46,5,FALSE)","v":49},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C663,$G$193:$AF$193,0))","v":0},{"$f":"INDEX($G$243:$AF$255,MATCH(B636,$B$243:$B$255,0),MATCH(C663,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E638:E663)-SUM(G223:AF223),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G637:G663)","v":0},{"$f":"SUM(H637:H663)","v":0},0,0,0,0,0,-1.7269001430236745E-2,-6.9042640221178883E-2,-7.874427520093491E-2,-0.10973591895578708,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2,-9.4097182566567905E-2]

{"sheet":"Tx_Tax_Asset","index":16,"n_rows":664,"n_cols":32,"rows_kept":664,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"IF(COUNTIF(M11:AF11,\"CHECK\")+COUNTIF(D177:D189,\"CHECK\")+COUNTIF(E304:E664,\"CHECK\")>0,\"CHECK\",\"OK\")","v":"OK"}]
[null,"Transmission calculations"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Total Tx TAB value [$M nominal]"]
[null,"Opening balance",null,null,null,null,null,null,null,null,null,null,{"$f":"L10","v":2043.2602984536948},2168.468691857699,2410.3136025745939,2464.3905019776125,2423.3000669036742,2423.6701018552903,2445.6488526185535,2518.6305253492474,2582.5844771961629,2585.1455612966502,2589.0188262684183,2653.6410646467161,2751.3761644965352,2788.1503153816798,2799.5191851854065,2862.5370112027463,2872.0649773406117,2886.7972047251401,2907.3656837723183,2927.9210289055686]
[null,"Capital expenditure",null,null,null,null,null,null,null,null,null,null,{"$f":"M44","v":194.37064455701912},326.81313580845961,154.59613024369366,117.62236503863035,104.06684255013353,126.39405500853447,183.10605563298463,182.47825607272065,129.68307944026319,131.98178139123772,193.24677068989752,231.50982642522413,175.25754977844181,157.71080040585528,211.9072600680403,164.62802753545614,167.65718324210849,170.7420754137633,173.88372960137653,177.08319022604186]
[null,"Disposals",null,null,null,null,null,null,null,null,null,null,{"$f":"M60","v":-4.1085453100000002},-4.0529999999999999,-9.0321299999999987,-59.493794918367996,-1.4491323575000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"M76","v":-65.053705843015194},-80.915225091565077,-91.487100840674941,-99.219005194200861,-102.24767524101739,-104.41530424527144,-110.12438290229078,-118.52430422580517,-127.12199533977582,-128.10851641946954,-128.62453231159932,-133.77472657540491,-138.48339889329716,-146.34193060212857,-148.88943405070034,-155.10006139759071,-152.9249558575803,-150.17359636658526,-153.32838446812644,-157.18267649625392]
[null,"Accelerated depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"M92","v":0},{"$f":"N92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing balance",null,null,null,null,null,null,null,null,null,{"$f":"L190","v":2043.2602984536948},{"$f":"SUM(M5:M9)","v":2168.468691857699},2410.3136025745939,2464.3905019776125,2423.3000669036742,2423.6701018552903,2445.6488526185535,2518.6305253492474,2582.5844771961629,2585.1455612966502,2589.0188262684183,2653.6410646467161,2751.3761644965352,2788.1503153816798,2799.5191851854065,2862.5370112027463,2872.0649773406117,2886.7972047251401,2907.3656837723183,2927.9210289055686,2947.8215426353568]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(M108-M10,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(N108-N10,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Breakdown by asset categories [$M nominal]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"L95","v":1328.902757574017},1306.2857680409054,1298.1001304979902,1268.6196505767616,1233.0659373401327,1197.2971071309601,1162.386672643368,1127.0487698659138,1089.0111620024234,1051.18118219906,1012.9943246262782,981.78630293327149,954.13648407805886,918.66753516006111,882.24326785879214,850.16312598221225,813.45583399816951,776.80322987828049,740.2041310215061,703.65742522937899]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"L96","v":58.789186769396082},68.584208874716992,87.357572328771468,89.70214234423868,89.203251463702173,88.178957340319229,88.534071376735412,88.603431386677698,86.955006802072077,85.448889503118679,83.709192267757757,86.315422532994688,91.170867800108184,91.077522121078061,90.380127421066945,92.429711123508199,91.553722625547778,90.708325979895349,89.893108290417572,89.107690149427654]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,9.139871167544511,35.626794678833726,62.269490107592745,89.271638061661761,109.15224470935095,127.13765073438759,150.46455172650616,186.42491317725853,218.69264892135058,243.83758468036106,268.90854797494461,293.0525396988848,324.44287760417961,351.27122946534138,376.31307331629773,403.36336301135532,426.54431362187137,449.4786468828886,472.19032212199841,494.70253964108008]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,165.49647647266485,214.73587079526044,307.81600366966848,336.66972907655764,354.95979868251572,366.90843084686588,381.63629250306047,412.95259676562108,432.77282089398898,448.05184458923719,467.96004595231801,493.60932402119221,524.15384277470127,537.94865043989546,549.50629546859466,576.3505107474781,582.62891114132469,589.02122673159704,595.53329069294034,602.17085667366155]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,1.9295841965734943,8.1187353944786818,19.602572813354715,25.144418289150305,28.059216936896213,30.456821648558336,32.319342086755583,36.216691402823024,38.627064072224002,40.480791003247703,42.900453569002146,46.34340475556705,50.511873364944151,52.360479184779585,53.903520191512776,57.471693181858541,58.361007396963295,59.272397038996516,60.206028559061245,61.162083457798417]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,12.789499664904792,16.399906323778399,23.400689275118577,24.557065201869356,24.440773653837905,24.18975219891669,24.324140360869563,24.352336074998611,23.728623330834246,23.163252940855092,22.515512173917454,23.541170501402842,25.416374028730669,25.392297190618237,25.139488884489221,25.936732783134048,25.613804131455531,25.307070081020161,25.016025789834622,24.740197267945728]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,23.558689526942459,45.736340986833078,85.702875333557444,98.077679950126267,109.67797980282567,116.89691821783218,126.19457528257809,144.89039562603162,158.78925595454811,170.05099962458618,184.05455317131486,197.04887516467915,210.68381727875723,219.65780343489797,227.94798710653481,242.139529249796,247.67760050251738,253.23050477787254,258.80342835939888,264.40140729045498]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,72.734761781766906,72.11477686529409,74.44426778865737,78.135719023714373,84.255298638298399,83.593198146483729,79.890014800676454,82.494449274915709,86.537306279656462,87.826181484093667,84.143012436904769,89.827438107757033,100.23246159618466,112.17240407292888,115.63554045161175,115.48205812042806,122.69640824374019,128.8659572130579,135.06796743254927,141.0180997471133]
[null,"IT",null,null,null,null,null,null,null,null,null,null,18.769230651638424,26.905805485259272,23.734047140548576,22.644394900302821,15.620371573005009,18.031124999999999,22.941105094125817,26.500674738126889,26.312754598151116,22.249490203609398,17.749926662104713,21.008009653545198,22.982077509083112,26.511223389348487,26.832522930724757,28.949060467928994,25.274998847439491,23.506882590187757,22.940161173357648,22.734718764548159]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,151.00241979064219,144.94620560608442,134.63842797502411,128.89734291676652,122.38095849295586,113.3855352669549,107.29589712718126,104.98308767111594,117.37253920134414,103.99652364378653,91.045085710031699,85.358910185745998,80.500841714626091,71.932699008596515,59.900621984194018,{"$f":"AA105","v":55.10118283089362},{"$f":"AB105","v":49.010339402832415},{"$f":"AC105","v":46.997529313464142},{"$f":"AD105","v":49.284213182957203},{"$f":"AE105","v":51.108393683893567}]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"L106","v":200.14782085760407},228.70847308744308,291.97380300436987,301.69559039408756,251.49025166268791,256.32034184660995,269.03892653169663,283.81655385129437,303.63031394507198,308.85882142469433,313.03817172384367,335.74966709167558,367.1446467471614,381.15847191413417,391.71673957158765,415.15004370415329,429.24803742875008,443.60543423787942,458.22700714829676,473.11761700026574]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,0.30580571881107804,1.2737226399396766,0.97513124237512794,0.99398394746507113,1.2742634774012265,0.6232630849993035,0.34662551446947487,0.15498119449730174,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M27)","v":2043.2602984536948},2168.4686918576986,2410.313602574593,2464.3905019776116,2423.3000669036737,2423.6701018552899,2445.6488526185535,2518.6305253492465,2582.5844771961629,2585.1455612966492,2589.0188262684183,2653.6410646467161,2751.3761644965352,2788.1503153816793,2799.5191851854065,2862.5370112027463,2872.0649773406117,2886.7972047251392,2907.3656837723183,2927.9210289055686]
[]
[null,"Capital expenditure"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"M211","v":14.645511547345304},29.734819629571767,9.3386596687973533,3.4886224824238004,3.2996512361435388,4.2037453318543241,3.8581183938728461,1.2222559948812695,1.3800549489566833,0.98209030759731109,7.9048128830346798,11.700748137744778,4.2691695587301766,3.3721761302701663,7.7344025778432064,3.3082640374617376,3.369136095751033,3.4311281999128522,3.4942609587912483,3.5585553604330076]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"M212","v":10.079599493628915},20.477438455103425,4.8869601170798456,2.1944360236273699,1.7084388610088046,3.0985749525582493,2.8816292014051723,1.2206211336949626,1.3473771737828697,1.1042378775227106,5.4307710735770831,7.843578191987957,3.1530831519313502,2.5989598919365915,5.3704304123865176,2.5850125785067064,2.6325768099512294,2.681016223254332,2.7303469217622114,2.7805853051226364]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,26.528516169967006,27.958634182505008,29.447324777313348,23.47083428459851,22.422104006087398,28.529252158880261,42.153270854470556,39.983138561972318,34.227353013930319,35.220487618750099,35.357508487272256,43.628816725870557,40.396902051880332,39.748381788906919,42.81959399033672,40.097587403928046,40.835383012160321,41.586754059584074,42.351950334280417,43.131226220431174]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,53.69640331539275,103.00352739496195,41.293338256315629,32.65393249502273,26.467440404192374,30.042838813483879,47.566411811889211,37.834884200054091,34.483432282582356,40.075298444406968,47.010522527584001,53.386964424892099,38.363216583482313,37.014531639476722,53.077721450325399,34.052854638462357,34.679427163810061,35.31752862362417,35.967371150298845,36.629170779464346]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,6.202954033231471,11.843861872443183,6.4783208768468326,4.1307934966820836,3.7620856026723191,3.3493742558815418,5.4798218467525874,4.1902053569804769,3.7565709431642387,4.4176856155371622,5.5644500557263363,6.4646077289577599,4.3556610609759376,4.1450192299564517,6.2497959549966815,3.7518385203639451,3.8208723491386412,3.8911764003627924,3.9627740461294674,4.0356890885782493]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,3.7007924977771025,7.5164112610429239,2.0370167957567942,0.83825569842503589,0.71591273598515603,1.105293115195338,1.0223419105513043,0.3883650730464957,0.43204362510564132,0.33792656373035085,1.995460454888649,2.9128104061875066,1.1238120521957911,0.91039857735573659,1.964332201905278,0.90054368159632825,0.91711368533770066,0.93398857714791428,0.95117396696743584,0.96867556795963672]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,22.331157991819083,41.692047748149541,16.126226264514003,16.000095598208187,12.232276969988392,14.702376317663614,24.595856226794055,20.764121006215191,18.852381141348065,22.187711978726092,21.909091879883647,23.229861877451164,19.281086802403234,19.07641740289186,25.422718835283533,17.509258829092314,17.831429191547613,18.15952748867209,18.493662794463653,18.833946189881786]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,5.668000000000001,10.502000000000001,12.723999999999998,16.462,11.509,9.3386098187242048,16.030347054848722,18.862107852635638,17.731611924497777,13.942416456988763,23.697332878886851,27.808111151146701,27.977136332133771,21.998292311297572,19.436890378282364,27.0105085296304,27.507501886575596,28.01363992128859,28.529090895840294,29.054026168323759]
[null,"IT",null,null,null,null,null,null,null,null,null,null,9.44,6.407,9.2629999999999999,5.1669999999999998,12.331,14.325980094125812,15.609059691063976,13.385354729087664,9.863800404533837,7.5205553161828735,13.108612553184336,13.314657352878488,15.636672160090294,14.046945943311936,16.352087287140634,11.6326346980299,11.846675176473649,12.064653999720765,12.286643633315625,12.512717876168635]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,10.02851765,1.804,5.1340000000000003,5.3700975609756103,2.2650000000000001,4.9794254650805456,9.1315713217384911,24.813442070374972,2.3799465027390574,2.0140209126460178,8.5567125280277718,9.8246907726212633,6.6869848576458129,4.2414098329978751,10.045982846974352,{"$f":"AB221","v":9.6815308937876097},{"$f":"AC221","v":9.8596710622333017},{"$f":"AD221","v":10.041089009778394},{"$f":"AE221","v":10.225845047558316},{"$f":"AF221","v":10.414000596433389}]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"M222","v":31.539515659839001},64.056329916926799,17.515787389717666,7.1647887286003558,6.1580901839220221,12.718584685086697,14.777627319597737,19.813760093777585,5.2285074796223769,4.1793502991493394,22.711495367831898,31.394979655485844,14.013825166972785,10.558267657453495,23.433304132565638,14.097993724596762,14.357396809129343,14.621572910417322,14.890609851969,15.164597073245229]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0.50967619801846342,1.8170653477550498,0.35149609735220311,0.68150867006665694,1.1958425501334993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M31:M43)","v":194.37064455701912},326.81313580845961,154.59613024369366,117.62236503863035,104.06684255013353,126.39405500853447,183.10605563298463,182.47825607272065,129.68307944026319,131.98178139123772,193.24677068989752,231.50982642522413,175.25754977844181,157.71080040585528,211.9072600680403,164.62802753545614,167.65718324210849,170.7420754137633,173.88372960137653,177.08319022604186]
[]
[null,"Disposals/Redundant assets"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M161,M243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M162,M244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,-1.1060000000000001,-3.262,-0.78100000000000003,-1.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,-2.3681880000000002E-2,0,-0.45712999999999998,-1.0936674583680002,-0.1211323575,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB171,AB253)","v":0},{"$f":"SUM(AC171,AC253)","v":0},{"$f":"SUM(AD171,AD253)","v":0},{"$f":"SUM(AE171,AE253)","v":0},{"$f":"SUM(AF171,AF253)","v":0}]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M172,M254)","v":-2.9788634300000001},-0.79100000000000004,-7.7939999999999996,-57.370127459999999,-1.3280000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M47:M59)","v":-4.1085453100000002},-4.0529999999999999,-9.0321299999999987,-59.493794918367996,-1.4491323575000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M129,M227)","v":-37.262501080456843},-37.920457172486962,-38.819139590026019,-39.042335719052787,-39.068481445316237,-39.114179819446349,-39.196021171327217,-39.259863858371787,-39.210034752320091,-39.168947880379008,-39.112834576041372,-39.350566992957418,-39.738118476727948,-39.79644343153911,-39.814544454423057,-40.015556021504445,-40.02174021564003,-40.030227056687345,-40.040966750918429,-40.053912468924139]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M130,M228)","v":-0.28457738830800794},-1.7040750010489556,-2.5423901016126407,-2.6933269041638881,-2.7327329843917498,-2.7434609161420727,-2.8122691914628843,-2.869045718300586,-2.8534944727362701,-2.8439351128836261,-2.8245408083401395,-2.9881329248744577,-3.2464288309614733,-3.2963545919477042,-3.3208467099452621,-3.46100107646713,-3.477973455603665,-3.4962339127321145,-3.515765062752128,-3.5365509306032101]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,-4.1592658677795116E-2,-1.3159387537459919,-2.4451768232443261,-3.5902276369093222,-4.4366979810507683,-5.2023511667616882,-6.192909403718164,-7.7154028178802738,-9.082417254919843,-10.149524324166507,-11.213516763332034,-12.238478820575738,-13.568550190718581,-14.706537937950561,-15.769304295279149,-16.916636793412007,-17.901049751143113,-18.875078820474268,-19.839732815198794,-20.795988590132662]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,-3.3510089927971904,-6.6613945205539338,-11.658612849426429,-13.333862889064665,-14.51880823984219,-15.314977157289281,-16.250107549328593,-18.014660071686208,-19.204408587334186,-20.167097081326176,-21.361244458709798,-22.842445671383093,-24.568408918288124,-25.456886610777421,-26.233506171441967,-27.774454244615725,-28.287111573537633,-28.805464662280844,-29.32980516957759,-29.860420777843238]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,-1.3802835326282332E-2,-0.36002445356714896,-0.93647540105124427,-1.2159948489361756,-1.3644808910101958,-1.4868538176842907,-1.5824725306851424,-1.7798326875795034,-1.902844012140541,-1.9980230497827147,-2.1214988691614263,-2.2961391195806602,-2.5070552411405043,-2.6019782232232647,-2.6816229646509124,-2.8625243052591904,-2.9094827071054166,-2.9575448802980668,-3.0067191473922921,-3.0570145834201394]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,-9.0385838903494234E-2,-0.51562830970274398,-0.88064086900601457,-0.95454724645648803,-0.96693419090637256,-0.97090495324246318,-0.99414619642225821,-1.0120778172108622,-0.9974140150847951,-0.98566733066798895,-0.96980212740325844,-1.0376068788596795,-1.1478888903082223,-1.1632068834847522,-1.1670883032604529,-1.2234723332748456,-1.223847735773071,-1.2250328683334539,-1.2270024888563285,-1.2297328978440352]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,-0.15350653192846564,-1.7255134014251707,-3.7514216479451807,-4.3997957455087784,-5.0133385549818854,-5.4047192529177126,-5.9000358833405082,-6.8652606776986875,-7.5906374713100133,-8.1841584319974174,-8.9147698865193519,-9.594919763373067,-10.307100646262473,-10.786233731255013,-11.231176692022355,-11.971187576370914,-12.278524916192488,-12.586603907145745,-12.895683863407561,-13.206016587145866]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,-6.287984916472821,-8.172509076636711,-9.0325487649429981,-10.34242038541597,-12.171100491814677,-13.041793164531477,-13.425912580609463,-14.819250847894892,-16.442736720060559,-17.625585504177664,-18.012907208034587,-17.403087662719077,-16.037193855389546,-18.535155932614717,-19.590372709466045,-19.796158406318263,-21.337952917257887,-21.811629701797205,-22.578958581276261,-24.224676402909324]
[null,"IT",null,null,null,null,null,null,null,null,null,null,-1.3034251663791483,-9.5787583447106996,-10.352652240245753,-12.191023327297813,-9.9202465730050093,-9.4159999999999986,-12.049490047062905,-13.573274869063441,-13.927064799075552,-12.020118857687558,-9.8505295617438513,-11.340589497340574,-12.107526279824917,-13.72564640193567,-14.235549749936395,-15.306696318519398,-13.614791433725388,-12.63137541655087,-12.492086042125113,-12.094399050900948]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,-16.06104995455777,-12.111777631060319,-10.417955058257595,-10.792814526418269,-11.139290868500945,-11.069063604854193,-11.44438077780381,-12.423990540146759,-15.755962060296673,-14.965458846400855,-14.242888052313482,-14.682759243741167,-15.255127563675384,-16.273486857400375,-14.845422000274752,{"$f":"SUM(AB139,AB237)","v":-15.772374321848812},{"$f":"SUM(AC139,AC237)","v":-11.872481151601576},{"$f":"SUM(AD139,AD237)","v":-7.7544051402853338},{"$f":"SUM(AE139,AE237)","v":-8.4016645466219497},{"$f":"SUM(AF139,AF237)","v":-9.1239642065303297}]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M140,M238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,-0.20387047920738538,-0.84914842662645118,-0.65008749491675188,-0.66265596497671386,-0.91556302019734381,-0.65100039240192298,-0.27663757052982862,-0.19164431997217313,-0.15498119449730141,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M63:M75)","v":-65.053705843015194},-80.915225091565077,-91.487100840674941,-99.219005194200861,-102.24767524101739,-104.41530424527144,-110.12438290229078,-118.52430422580517,-127.12199533977582,-128.10851641946954,-128.62453231159932,-133.77472657540491,-138.48339889329716,-146.34193060212857,-148.88943405070034,-155.10006139759071,-152.9249558575803,-150.17359636658526,-153.32838446812644,-157.18267649625392]
[]
[null,"Accelerated depreciation"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"M145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"M146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB155","v":0},{"$f":"AC155","v":0},{"$f":"AD155","v":0},{"$f":"AE155","v":0},{"$f":"AF155","v":0}]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"M156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M79:M91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing balance"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K34","v":1328.902757574017},{"$f":"SUM(M15,M31,M47,M63,M79)","v":1306.2857680409054},1298.1001304979902,1268.6196505767616,1233.0659373401327,1197.2971071309601,1162.386672643368,1127.0487698659138,1089.0111620024234,1051.18118219906,1012.9943246262782,981.78630293327149,954.13648407805886,918.66753516006111,882.24326785879214,850.16312598221225,813.45583399816951,776.80322987828049,740.2041310215061,703.65742522937899,667.16206812088785]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K35","v":58.789186769396082},{"$f":"SUM(M16,M32,M48,M64,M80)","v":68.584208874716992},87.357572328771468,89.70214234423868,89.203251463702173,88.178957340319229,88.534071376735412,88.603431386677698,86.955006802072077,85.448889503118679,83.709192267757757,86.315422532994688,91.170867800108184,91.077522121078061,90.380127421066945,92.429711123508199,91.553722625547778,90.708325979895349,89.893108290417572,89.107690149427654,88.351724523947084]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K36","v":9.139871167544511},35.626794678833726,62.269490107592745,89.271638061661761,109.15224470935095,127.13765073438759,150.46455172650616,186.42491317725853,218.69264892135058,243.83758468036106,268.90854797494461,293.0525396988848,324.44287760417961,351.27122946534138,376.31307331629773,403.36336301135532,426.54431362187137,449.4786468828886,472.19032212199841,494.70253964108008,517.03777727137856]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K38","v":165.49647647266485},214.73587079526044,307.81600366966848,336.66972907655764,354.95979868251572,366.90843084686588,381.63629250306047,412.95259676562108,432.77282089398898,448.05184458923719,467.96004595231801,493.60932402119221,524.15384277470127,537.94865043989546,549.50629546859466,576.3505107474781,582.62891114132469,589.02122673159704,595.53329069294034,602.17085667366155,608.93960667528268]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K39","v":1.9295841965734943},8.1187353944786818,19.602572813354715,25.144418289150305,28.059216936896213,30.456821648558336,32.319342086755583,36.216691402823024,38.627064072224002,40.480791003247703,42.900453569002146,46.34340475556705,50.511873364944151,52.360479184779585,53.903520191512776,57.471693181858541,58.361007396963295,59.272397038996516,60.206028559061245,61.162083457798417,62.140757962956528]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K40","v":12.789499664904792},16.399906323778399,23.400689275118577,24.557065201869356,24.440773653837905,24.18975219891669,24.324140360869563,24.352336074998611,23.728623330834246,23.163252940855092,22.515512173917454,23.541170501402842,25.416374028730669,25.392297190618237,25.139488884489221,25.936732783134048,25.613804131455531,25.307070081020161,25.016025789834622,24.740197267945728,24.47913993806133]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K41","v":23.558689526942459},45.736340986833078,85.702875333557444,98.077679950126267,109.67797980282567,116.89691821783218,126.19457528257809,144.89039562603162,158.78925595454811,170.05099962458618,184.05455317131486,197.04887516467915,210.68381727875723,219.65780343489797,227.94798710653481,242.139529249796,247.67760050251738,253.23050477787254,258.80342835939888,264.40140729045498,270.02933689319087]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K42","v":72.734761781766906},72.11477686529409,74.44426778865737,78.135719023714373,84.255298638298399,83.593198146483729,79.890014800676454,82.494449274915709,86.537306279656462,87.826181484093667,84.143012436904769,89.827438107757033,100.23246159618466,112.17240407292888,115.63554045161175,115.48205812042806,122.69640824374019,128.8659572130579,135.06796743254927,141.0180997471133,145.84744951252773]
[null,"IT",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K43","v":18.769230651638424},26.905805485259272,23.734047140548576,22.644394900302821,15.620371573005009,18.031124999999999,22.941105094125817,26.500674738126889,26.312754598151116,22.249490203609398,17.749926662104713,21.008009653545198,22.982077509083112,26.511223389348487,26.832522930724757,28.949060467928994,25.274998847439491,23.506882590187757,22.940161173357648,22.734718764548159,23.153037589815845]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K44","v":151.00241979064219},144.94620560608442,134.63842797502411,128.89734291676652,122.38095849295586,113.3855352669549,107.29589712718126,104.98308767111594,117.37253920134414,103.99652364378653,91.045085710031699,85.358910185745998,80.500841714626091,71.932699008596515,59.900621984194018,55.10118283089362,{"$f":"SUM(AB25,AB41,AB57,AB73,AB89)","v":49.010339402832415},{"$f":"SUM(AC25,AC41,AC57,AC73,AC89)","v":46.997529313464142},{"$f":"SUM(AD25,AD41,AD57,AD73,AD89)","v":49.284213182957203},{"$f":"SUM(AE25,AE41,AE57,AE73,AE89)","v":51.108393683893567},{"$f":"SUM(AF25,AF41,AF57,AF73,AF89)","v":52.398430073796625}]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K45","v":200.14782085760407},{"$f":"SUM(M26,M42,M58,M74,M90)","v":228.70847308744308},291.97380300436987,301.69559039408756,251.49025166268791,256.32034184660995,269.03892653169663,283.81655385129437,303.63031394507198,308.85882142469433,313.03817172384367,335.74966709167558,367.1446467471614,381.15847191413417,391.71673957158765,415.15004370415329,429.24803742875008,443.60543423787942,458.22700714829676,473.11761700026574,488.28221407351094]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K46","v":0},0.30580571881107804,1.2737226399396766,0.97513124237512794,0.99398394746507113,1.2742634774012265,0.6232630849993035,0.34662551446947487,0.15498119449730174,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L95:L107)","v":2043.2602984536948},2168.4686918576986,2410.313602574593,2464.3905019776116,2423.3000669036737,2423.6701018552899,2445.6488526185535,2518.6305253492465,2582.5844771961629,2585.1455612966492,2589.0188262684183,2653.6410646467161,2751.3761644965352,2788.1503153816793,2799.5191851854065,2862.5370112027463,2872.0649773406117,2886.7972047251392,2907.3656837723183,2927.9210289055686,2947.8215426353563]
[]
[null,"Initial capital base [$M nominal]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"L177","v":1328.902757574017},1291.6402564935602,1254.3364524388562,1217.3599940302674,1180.4759596394881,1143.6217930447253,1106.7676264499626,1069.9134598551998,1033.059293260437,996.20512666567424,959.35096007091147,922.4967934761487,885.64262688138592,848.78846028662315,811.93429369186038,775.0801270970976,738.22596050233483,701.37179390757206,664.51762731280928,627.66346071804651]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"L178","v":58.789186769396082},58.504609381088073,57.224938569244543,55.951290941717247,54.679052517659521,53.399970015206407,52.120887512753292,50.841805010300178,49.562722507847063,48.283640005393949,47.004557502940834,45.72547500048772,44.446392498034605,43.167309995581491,41.888227493128376,40.609144990675262,39.330062488222147,38.050979985769033,36.771897483315918,35.492814980862804]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,9.139871167544511,9.0982785088667164,8.8993299096456511,8.7013177263148869,8.5035246298412215,8.3046674942434944,8.1058103586457673,7.9069532230480402,7.708096087450313,7.5092389518525859,7.3103818162548588,7.1115246806571317,6.9126675450594046,6.7138104094616775,6.5149532738639504,6.3160961382662233,6.1172390026684962,5.9183818670707691,5.719524731473042,5.5206675958753149]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,165.49647647266485,161.03946747986765,153.80089312508335,149.06203580288616,144.07855757750505,140.1038113929134,136.12906520832175,132.1543190237301,128.17957283913844,124.20482665454679,120.23008046995514,116.25533428536349,112.28058810077184,108.30584191618019,104.33109573158853,100.35634954699688,96.38160336240523,92.406857177813578,88.432110993221926,84.457364808630274]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,1.9295841965734943,1.9157813612472121,1.8659046093416367,1.8162626184910466,1.766675553087834,1.7168217312680571,1.6669679094482803,1.6171140876285035,1.5672602658087267,1.5174064439889499,1.467552622169173,1.4176988003493962,1.3678449785296194,1.3179911567098426,1.2681373348900657,1.2182835130702889,1.1684296912505121,1.1185758694307353,1.0687220476109585,1.0188682257911816]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,12.789499664904792,12.699113826001298,12.368525141187408,12.039492478877953,11.710823868571035,11.380387166928006,11.049950465284978,10.719513763641949,10.38907706199892,10.058640360355891,9.7282036587128626,9.3977669570698339,9.0673302554268052,8.7368935537837764,8.4064568521407477,8.0760201504977189,7.7455834488546902,7.4151467472116614,7.0847100455686327,6.754273343925604]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,23.558689526942459,23.405182995013995,22.796227493179778,22.190138237253482,21.584719577388341,20.97604403367832,20.3673684899683,19.758692946258279,19.150017402548258,18.541341858838237,17.932666315128216,17.323990771418195,16.715315227708174,16.106639683998154,15.497964140288135,14.889288596578115,14.280613052868096,13.671937509158077,13.063261965448058,12.454586421738039]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,72.734761781766906,66.446776865294083,59.18114778865737,52.590698223714369,46.335481166298401,40.231551470003723,34.127621773709045,28.023692077414367,21.919762381119689,15.815832684825011,9.7119029885303334,3.6079732922356564,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,null,null,null,null,null,null,18.769230651638424,17.465805485259274,12.607047140548575,7.8178949003028215,3.0401215730050088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,151.00241979064219,134.91768795608442,124.4104731490241,115.17186086292649,105.48145600675463,96.924953178545877,88.48958270783713,80.054212237128382,71.618841766419635,63.183471295710888,54.74810082500214,46.312730354293393,37.877359883584646,29.441989412875895,21.006618942167144,{"$f":"AA187","v":12.571248471458393},{"$f":"AB187","v":4.1358780007496421},{"$f":"AC187","v":0},{"$f":"AD187","v":0},{"$f":"AE187","v":0}]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"L188","v":200.14782085760407},197.16895742760408,196.37795742760409,188.58395742760408,131.21382996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M113:M125)","v":2043.2602984536948},1974.3019177798872,1903.8688967923727,1831.2849432503558,1708.8702020772034,1646.5458294951168,1588.7107108435353,1530.8755921919537,1473.0404735403717,1415.2053548887907,1357.3702362372092,1299.5351175856272,1244.1959553381048,1192.4647663828182,1140.7335774275316,1089.0023884722445,1037.2711995169579,989.83950303162999,946.54368454705195,903.24786606247369]
[]
[null,"Depreciation"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"M277","v":-37.262501080456843},-37.303804054704003,-36.97645840858879,-36.884034390779348,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781,-36.854166594762781]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"M307","v":-0.28457738830800794},-1.2796708118435276,-1.273647627527297,-1.2722384240577234,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132,-1.2790825024531132]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,{"$f":"M337","v":-4.1592658677795116E-2},-0.19894859922106528,-0.19801218333076451,-0.19779309647366472,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694,-0.19885713559772694]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"M397","v":-3.3510089927971904},-3.9765743547842964,-3.9578573221971758,-3.9534782253810916,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581,-3.9747461845916581]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,{"$f":"M427","v":-1.3802835326282332E-2},-4.9876751905575369E-2,-4.9641990850590137E-2,-4.9587065403212657E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2,-4.9853821819776857E-2]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,{"$f":"M457","v":-9.0385838903494234E-2},-0.33058868481388881,-0.32903266230945594,-0.32866861030691763,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885,-0.33043670164302885]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,{"$f":"M487","v":-0.15350653192846564},-0.60895550183421643,-0.60608925592629714,-0.60541865986513954,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192,-0.6086755437100192]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,{"$f":"M517","v":-6.287984916472821},-7.26562907663671,-6.5904495649429977,-6.2552170574159698,-6.103929696294677,-6.103929696294677,-6.103929696294677,-6.103929696294677,-6.103929696294677,-6.103929696294677,-6.103929696294677,-3.6079732922356564,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"M547","v":-1.3034251663791483},-4.858758344710699,-4.7891522402457536,-4.7777733272978127,-3.0401215730050088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"M577","v":-16.06104995455777},-10.507214807060318,-8.7814822860975958,-8.596737397803869,-8.4353704707087509,-8.4353704707087509,-8.4353704707087509,-8.4353704707087509,-8.4353704707087509,-8.4353704707087509,-8.4353704707087509,-8.4353704707087509,-8.4353704707087509,-8.4353704707087509,-8.4353704707087509,-8.4353704707087509,-4.1358780007496421,0,0,0]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"M607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"M637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M129:M141)","v":-64.849835363807813},-66.3800209875143,-63.551823542016734,-62.920946254784759,-60.875240224586548,-57.835118651581539,-57.835118651581539,-57.835118651581539,-57.835118651581539,-57.835118651581539,-57.835118651581539,-55.339162247522509,-51.731188955286854,-51.731188955286854,-51.731188955286854,-51.731188955286854,-47.431696485327748,-43.295818484578106,-43.295818484578106,-43.295818484578106]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-M142","v":64.849835363807813},{"$f":"-N142","v":66.3800209875143},63.551823542016734,62.920946254784759,60.875240224586548]
[null,"Accelerated depreciation"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K527*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L527*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M527*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N527*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O527*Dx_Inputs!O$32","v":0}]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K528*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L528*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M528*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N528*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O528*Dx_Inputs!O$32","v":0}]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K529*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L529*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M529*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N529*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O529*Dx_Inputs!O$32","v":0}]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K530*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L530*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M530*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N530*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O530*Dx_Inputs!O$32","v":0}]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K531*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L531*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M531*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N531*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O531*Dx_Inputs!O$32","v":0}]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K532*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L532*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M532*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N532*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O532*Dx_Inputs!O$32","v":0}]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K533*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L533*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M533*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N533*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O533*Dx_Inputs!O$32","v":0}]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K534*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L534*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M534*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N534*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O534*Dx_Inputs!O$32","v":0}]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K535*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L535*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M535*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N535*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O535*Dx_Inputs!O$32","v":0}]
[null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K536*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L536*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M536*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N536*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O536*Dx_Inputs!O$32","v":0}]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K537*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L537*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M537*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N537*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O537*Dx_Inputs!O$32","v":0}]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K538*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L538*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M538*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N538*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O538*Dx_Inputs!O$32","v":0}]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K539*Dx_Inputs!K$32","v":0},{"$f":"Tx_Inputs!L539*Dx_Inputs!L$32","v":0},{"$f":"Tx_Inputs!M539*Dx_Inputs!M$32","v":0},{"$f":"Tx_Inputs!N539*Dx_Inputs!N$32","v":0},{"$f":"Tx_Inputs!O539*Dx_Inputs!O$32","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M145:M157)","v":0},{"$f":"SUM(N145:N157)","v":0},{"$f":"SUM(O145:O157)","v":0},{"$f":"SUM(P145:P157)","v":0},{"$f":"SUM(Q145:Q157)","v":0}]
[]
[null,"Disposals/Redundant assets"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K546","v":0},{"$f":"-Tx_Inputs!L546","v":0},{"$f":"-Tx_Inputs!M546","v":0},{"$f":"-Tx_Inputs!N546","v":0},{"$f":"-Tx_Inputs!O546","v":0},{"$f":"-Tx_Inputs!P546","v":0},{"$f":"-Tx_Inputs!Q546","v":0},{"$f":"-Tx_Inputs!R546","v":0},{"$f":"-Tx_Inputs!S546","v":0},{"$f":"-Tx_Inputs!T546","v":0},{"$f":"-Tx_Inputs!U546","v":0},{"$f":"-Tx_Inputs!V546","v":0},{"$f":"-Tx_Inputs!W546","v":0},{"$f":"-Tx_Inputs!X546","v":0},{"$f":"-Tx_Inputs!Y546","v":0},{"$f":"-Tx_Inputs!Z546","v":0},{"$f":"-Tx_Inputs!AA546","v":0},{"$f":"-Tx_Inputs!AB546","v":0},{"$f":"-Tx_Inputs!AC546","v":0},{"$f":"-Tx_Inputs!AD546","v":0}]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K547","v":0},{"$f":"-Tx_Inputs!L547","v":0},{"$f":"-Tx_Inputs!M547","v":0},{"$f":"-Tx_Inputs!N547","v":0},{"$f":"-Tx_Inputs!O547","v":0},{"$f":"-Tx_Inputs!P547","v":0},{"$f":"-Tx_Inputs!Q547","v":0},{"$f":"-Tx_Inputs!R547","v":0},{"$f":"-Tx_Inputs!S547","v":0},{"$f":"-Tx_Inputs!T547","v":0},{"$f":"-Tx_Inputs!U547","v":0},{"$f":"-Tx_Inputs!V547","v":0},{"$f":"-Tx_Inputs!W547","v":0},{"$f":"-Tx_Inputs!X547","v":0},{"$f":"-Tx_Inputs!Y547","v":0},{"$f":"-Tx_Inputs!Z547","v":0},{"$f":"-Tx_Inputs!AA547","v":0},{"$f":"-Tx_Inputs!AB547","v":0},{"$f":"-Tx_Inputs!AC547","v":0},{"$f":"-Tx_Inputs!AD547","v":0}]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K548","v":0},{"$f":"-Tx_Inputs!L548","v":0},{"$f":"-Tx_Inputs!M548","v":0},{"$f":"-Tx_Inputs!N548","v":0},{"$f":"-Tx_Inputs!O548","v":0},{"$f":"-Tx_Inputs!P548","v":0},{"$f":"-Tx_Inputs!Q548","v":0},{"$f":"-Tx_Inputs!R548","v":0},{"$f":"-Tx_Inputs!S548","v":0},{"$f":"-Tx_Inputs!T548","v":0},{"$f":"-Tx_Inputs!U548","v":0},{"$f":"-Tx_Inputs!V548","v":0},{"$f":"-Tx_Inputs!W548","v":0},{"$f":"-Tx_Inputs!X548","v":0},{"$f":"-Tx_Inputs!Y548","v":0},{"$f":"-Tx_Inputs!Z548","v":0},{"$f":"-Tx_Inputs!AA548","v":0},{"$f":"-Tx_Inputs!AB548","v":0},{"$f":"-Tx_Inputs!AC548","v":0},{"$f":"-Tx_Inputs!AD548","v":0}]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K549","v":0},{"$f":"-Tx_Inputs!L549","v":0},{"$f":"-Tx_Inputs!M549","v":0},{"$f":"-Tx_Inputs!N549","v":0},{"$f":"-Tx_Inputs!O549","v":0},{"$f":"-Tx_Inputs!P549","v":0},{"$f":"-Tx_Inputs!Q549","v":0},{"$f":"-Tx_Inputs!R549","v":0},{"$f":"-Tx_Inputs!S549","v":0},{"$f":"-Tx_Inputs!T549","v":0},{"$f":"-Tx_Inputs!U549","v":0},{"$f":"-Tx_Inputs!V549","v":0},{"$f":"-Tx_Inputs!W549","v":0},{"$f":"-Tx_Inputs!X549","v":0},{"$f":"-Tx_Inputs!Y549","v":0},{"$f":"-Tx_Inputs!Z549","v":0},{"$f":"-Tx_Inputs!AA549","v":0},{"$f":"-Tx_Inputs!AB549","v":0},{"$f":"-Tx_Inputs!AC549","v":0},{"$f":"-Tx_Inputs!AD549","v":0}]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K550","v":-1.1060000000000001},{"$f":"-Tx_Inputs!L550","v":-3.262},{"$f":"-Tx_Inputs!M550","v":-0.78100000000000003},{"$f":"-Tx_Inputs!N550","v":-1.03},{"$f":"-Tx_Inputs!O550","v":0},{"$f":"-Tx_Inputs!P550","v":0},{"$f":"-Tx_Inputs!Q550","v":0},{"$f":"-Tx_Inputs!R550","v":0},{"$f":"-Tx_Inputs!S550","v":0},{"$f":"-Tx_Inputs!T550","v":0},{"$f":"-Tx_Inputs!U550","v":0},{"$f":"-Tx_Inputs!V550","v":0},{"$f":"-Tx_Inputs!W550","v":0},{"$f":"-Tx_Inputs!X550","v":0},{"$f":"-Tx_Inputs!Y550","v":0},{"$f":"-Tx_Inputs!Z550","v":0},{"$f":"-Tx_Inputs!AA550","v":0},{"$f":"-Tx_Inputs!AB550","v":0},{"$f":"-Tx_Inputs!AC550","v":0},{"$f":"-Tx_Inputs!AD550","v":0}]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K551","v":0},{"$f":"-Tx_Inputs!L551","v":0},{"$f":"-Tx_Inputs!M551","v":0},{"$f":"-Tx_Inputs!N551","v":0},{"$f":"-Tx_Inputs!O551","v":0},{"$f":"-Tx_Inputs!P551","v":0},{"$f":"-Tx_Inputs!Q551","v":0},{"$f":"-Tx_Inputs!R551","v":0},{"$f":"-Tx_Inputs!S551","v":0},{"$f":"-Tx_Inputs!T551","v":0},{"$f":"-Tx_Inputs!U551","v":0},{"$f":"-Tx_Inputs!V551","v":0},{"$f":"-Tx_Inputs!W551","v":0},{"$f":"-Tx_Inputs!X551","v":0},{"$f":"-Tx_Inputs!Y551","v":0},{"$f":"-Tx_Inputs!Z551","v":0},{"$f":"-Tx_Inputs!AA551","v":0},{"$f":"-Tx_Inputs!AB551","v":0},{"$f":"-Tx_Inputs!AC551","v":0},{"$f":"-Tx_Inputs!AD551","v":0}]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K552","v":0},{"$f":"-Tx_Inputs!L552","v":0},{"$f":"-Tx_Inputs!M552","v":0},{"$f":"-Tx_Inputs!N552","v":0},{"$f":"-Tx_Inputs!O552","v":0},{"$f":"-Tx_Inputs!P552","v":0},{"$f":"-Tx_Inputs!Q552","v":0},{"$f":"-Tx_Inputs!R552","v":0},{"$f":"-Tx_Inputs!S552","v":0},{"$f":"-Tx_Inputs!T552","v":0},{"$f":"-Tx_Inputs!U552","v":0},{"$f":"-Tx_Inputs!V552","v":0},{"$f":"-Tx_Inputs!W552","v":0},{"$f":"-Tx_Inputs!X552","v":0},{"$f":"-Tx_Inputs!Y552","v":0},{"$f":"-Tx_Inputs!Z552","v":0},{"$f":"-Tx_Inputs!AA552","v":0},{"$f":"-Tx_Inputs!AB552","v":0},{"$f":"-Tx_Inputs!AC552","v":0},{"$f":"-Tx_Inputs!AD552","v":0}]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K553","v":0},{"$f":"-Tx_Inputs!L553","v":0},{"$f":"-Tx_Inputs!M553","v":0},{"$f":"-Tx_Inputs!N553","v":0},{"$f":"-Tx_Inputs!O553","v":0},{"$f":"-Tx_Inputs!P553","v":0},{"$f":"-Tx_Inputs!Q553","v":0},{"$f":"-Tx_Inputs!R553","v":0},{"$f":"-Tx_Inputs!S553","v":0},{"$f":"-Tx_Inputs!T553","v":0},{"$f":"-Tx_Inputs!U553","v":0},{"$f":"-Tx_Inputs!V553","v":0},{"$f":"-Tx_Inputs!W553","v":0},{"$f":"-Tx_Inputs!X553","v":0},{"$f":"-Tx_Inputs!Y553","v":0},{"$f":"-Tx_Inputs!Z553","v":0},{"$f":"-Tx_Inputs!AA553","v":0},{"$f":"-Tx_Inputs!AB553","v":0},{"$f":"-Tx_Inputs!AC553","v":0},{"$f":"-Tx_Inputs!AD553","v":0}]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K554","v":0},{"$f":"-Tx_Inputs!L554","v":0},{"$f":"-Tx_Inputs!M554","v":0},{"$f":"-Tx_Inputs!N554","v":0},{"$f":"-Tx_Inputs!O554","v":0},{"$f":"-Tx_Inputs!P554","v":0},{"$f":"-Tx_Inputs!Q554","v":0},{"$f":"-Tx_Inputs!R554","v":0},{"$f":"-Tx_Inputs!S554","v":0},{"$f":"-Tx_Inputs!T554","v":0},{"$f":"-Tx_Inputs!U554","v":0},{"$f":"-Tx_Inputs!V554","v":0},{"$f":"-Tx_Inputs!W554","v":0},{"$f":"-Tx_Inputs!X554","v":0},{"$f":"-Tx_Inputs!Y554","v":0},{"$f":"-Tx_Inputs!Z554","v":0},{"$f":"-Tx_Inputs!AA554","v":0},{"$f":"-Tx_Inputs!AB554","v":0},{"$f":"-Tx_Inputs!AC554","v":0},{"$f":"-Tx_Inputs!AD554","v":0}]
[null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K555","v":0},{"$f":"-Tx_Inputs!L555","v":0},{"$f":"-Tx_Inputs!M555","v":0},{"$f":"-Tx_Inputs!N555","v":0},{"$f":"-Tx_Inputs!O555","v":0},{"$f":"-Tx_Inputs!P555","v":0},{"$f":"-Tx_Inputs!Q555","v":0},{"$f":"-Tx_Inputs!R555","v":0},{"$f":"-Tx_Inputs!S555","v":0},{"$f":"-Tx_Inputs!T555","v":0},{"$f":"-Tx_Inputs!U555","v":0},{"$f":"-Tx_Inputs!V555","v":0},{"$f":"-Tx_Inputs!W555","v":0},{"$f":"-Tx_Inputs!X555","v":0},{"$f":"-Tx_Inputs!Y555","v":0},{"$f":"-Tx_Inputs!Z555","v":0},{"$f":"-Tx_Inputs!AA555","v":0},{"$f":"-Tx_Inputs!AB555","v":0},{"$f":"-Tx_Inputs!AC555","v":0},{"$f":"-Tx_Inputs!AD555","v":0}]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K556","v":-2.3681880000000002E-2},{"$f":"-Tx_Inputs!L556","v":0},{"$f":"-Tx_Inputs!M556","v":-0.45712999999999998},{"$f":"-Tx_Inputs!N556","v":-1.0936674583680002},{"$f":"-Tx_Inputs!O556","v":-0.1211323575},{"$f":"-Tx_Inputs!P556","v":0},{"$f":"-Tx_Inputs!Q556","v":0},{"$f":"-Tx_Inputs!R556","v":0},{"$f":"-Tx_Inputs!S556","v":0},{"$f":"-Tx_Inputs!T556","v":0},{"$f":"-Tx_Inputs!U556","v":0},{"$f":"-Tx_Inputs!V556","v":0},{"$f":"-Tx_Inputs!W556","v":0},{"$f":"-Tx_Inputs!X556","v":0},{"$f":"-Tx_Inputs!Y556","v":0},{"$f":"-Tx_Inputs!Z556","v":0},{"$f":"-Tx_Inputs!AA556","v":0},{"$f":"-Tx_Inputs!AB556","v":0},{"$f":"-Tx_Inputs!AC556","v":0},{"$f":"-Tx_Inputs!AD556","v":0}]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K557","v":-2.9788634300000001},{"$f":"-Tx_Inputs!L557","v":-0.79100000000000004},{"$f":"-Tx_Inputs!M557","v":-7.7939999999999996},{"$f":"-Tx_Inputs!N557","v":-57.370127459999999},{"$f":"-Tx_Inputs!O557","v":-1.3280000000000001},{"$f":"-Tx_Inputs!P557","v":0},{"$f":"-Tx_Inputs!Q557","v":0},{"$f":"-Tx_Inputs!R557","v":0},{"$f":"-Tx_Inputs!S557","v":0},{"$f":"-Tx_Inputs!T557","v":0},{"$f":"-Tx_Inputs!U557","v":0},{"$f":"-Tx_Inputs!V557","v":0},{"$f":"-Tx_Inputs!W557","v":0},{"$f":"-Tx_Inputs!X557","v":0},{"$f":"-Tx_Inputs!Y557","v":0},{"$f":"-Tx_Inputs!Z557","v":0},{"$f":"-Tx_Inputs!AA557","v":0},{"$f":"-Tx_Inputs!AB557","v":0},{"$f":"-Tx_Inputs!AC557","v":0},{"$f":"-Tx_Inputs!AD557","v":0}]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"-Tx_Inputs!K558","v":0},{"$f":"-Tx_Inputs!L558","v":0},{"$f":"-Tx_Inputs!M558","v":0},{"$f":"-Tx_Inputs!N558","v":0},{"$f":"-Tx_Inputs!O558","v":0},{"$f":"-Tx_Inputs!P558","v":0},{"$f":"-Tx_Inputs!Q558","v":0},{"$f":"-Tx_Inputs!R558","v":0},{"$f":"-Tx_Inputs!S558","v":0},{"$f":"-Tx_Inputs!T558","v":0},{"$f":"-Tx_Inputs!U558","v":0},{"$f":"-Tx_Inputs!V558","v":0},{"$f":"-Tx_Inputs!W558","v":0},{"$f":"-Tx_Inputs!X558","v":0},{"$f":"-Tx_Inputs!Y558","v":0},{"$f":"-Tx_Inputs!Z558","v":0},{"$f":"-Tx_Inputs!AA558","v":0},{"$f":"-Tx_Inputs!AB558","v":0},{"$f":"-Tx_Inputs!AC558","v":0},{"$f":"-Tx_Inputs!AD558","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M161:M173)","v":-4.1085453100000002},{"$f":"SUM(N161:N173)","v":-4.0529999999999999},-9.0321299999999987,-59.493794918367996,-1.4491323575000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing balance",null,"Checks"]
[null,"Transmission cables",null,{"$f":"IF(ROUND(SUM(L177,M129:AF129,M145:Q145),8)>=0,\"OK\",\"CHECK\")","v":"OK"},null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K34","v":1328.902757574017},{"$f":"SUM(M113,M129,M145,M161)","v":1291.6402564935602},1254.3364524388562,1217.3599940302674,1180.4759596394881,1143.6217930447253,1106.7676264499626,1069.9134598551998,1033.059293260437,996.20512666567424,959.35096007091147,922.4967934761487,885.64262688138592,848.78846028662315,811.93429369186038,775.0801270970976,738.22596050233483,701.37179390757206,664.51762731280928,627.66346071804651,590.80929412328373]
[null,"Transmission steel towers",null,{"$f":"IF(ROUND(SUM(L178,M130:AF130,M146:Q146),8)>=0,\"OK\",\"CHECK\")","v":"OK"},null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K35","v":58.789186769396082},{"$f":"SUM(M114,M130,M146,M162)","v":58.504609381088073},57.224938569244543,55.951290941717247,54.679052517659521,53.399970015206407,52.120887512753292,50.841805010300178,49.562722507847063,48.283640005393949,47.004557502940834,45.72547500048772,44.446392498034605,43.167309995581491,41.888227493128376,40.609144990675262,39.330062488222147,38.050979985769033,36.771897483315918,35.492814980862804,34.213732478409689]
[null,"Transmission wood poles",null,"OK",null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K36","v":9.139871167544511},{"$f":"SUM(M115,M131,M147,M163)","v":9.0982785088667164},8.8993299096456511,8.7013177263148869,8.5035246298412215,8.3046674942434944,8.1058103586457673,7.9069532230480402,7.708096087450313,7.5092389518525859,7.3103818162548588,7.1115246806571317,6.9126675450594046,6.7138104094616775,6.5149532738639504,6.3160961382662233,6.1172390026684962,5.9183818670707691,5.719524731473042,5.5206675958753149,5.3218104602775878]
[null,"Transmission Metering",null,{"$f":"IF(ROUND(SUM(L180,M132:AF132,M148:Q148),8)>=0,\"OK\",\"CHECK\")","v":"OK"},null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,"OK",null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K38","v":165.49647647266485},161.03946747986765,153.80089312508335,149.06203580288616,144.07855757750505,140.1038113929134,136.12906520832175,132.1543190237301,128.17957283913844,124.20482665454679,120.23008046995514,116.25533428536349,112.28058810077184,108.30584191618019,104.33109573158853,100.35634954699688,96.38160336240523,92.406857177813578,88.432110993221926,84.457364808630274,80.482618624038622]
[null,"Transmission reactors",null,"OK",null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K39","v":1.9295841965734943},1.9157813612472121,1.8659046093416367,1.8162626184910466,1.766675553087834,1.7168217312680571,1.6669679094482803,1.6171140876285035,1.5672602658087267,1.5174064439889499,1.467552622169173,1.4176988003493962,1.3678449785296194,1.3179911567098426,1.2681373348900657,1.2182835130702889,1.1684296912505121,1.1185758694307353,1.0687220476109585,1.0188682257911816,0.96901440397140481]
[null,"Transmission capacitors",null,"OK",null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K40","v":12.789499664904792},12.699113826001298,12.368525141187408,12.039492478877953,11.710823868571035,11.380387166928006,11.049950465284978,10.719513763641949,10.38907706199892,10.058640360355891,9.7282036587128626,9.3977669570698339,9.0673302554268052,8.7368935537837764,8.4064568521407477,8.0760201504977189,7.7455834488546902,7.4151467472116614,7.0847100455686327,6.754273343925604,6.4238366422825752]
[null,"Transmission circuit breakers",null,"OK",null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K41","v":23.558689526942459},23.405182995013995,22.796227493179778,22.190138237253482,21.584719577388341,20.97604403367832,20.3673684899683,19.758692946258279,19.150017402548258,18.541341858838237,17.932666315128216,17.323990771418195,16.715315227708174,16.106639683998154,15.497964140288135,14.889288596578115,14.280613052868096,13.671937509158077,13.063261965448058,12.454586421738039,11.84591087802802]
[null,"SCADA and Communications",null,"OK",null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K42","v":72.734761781766906},66.446776865294083,59.18114778865737,52.590698223714369,46.335481166298401,40.231551470003723,34.127621773709045,28.023692077414367,21.919762381119689,15.815832684825011,9.7119029885303334,3.6079732922356564,0,0,0,0,0,0,0,0,0]
[null,"IT",null,"OK",null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K43","v":18.769230651638424},17.465805485259274,12.607047140548575,7.8178949003028215,3.0401215730050088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Non-Network Assets",null,"OK",null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K44","v":151.00241979064219},134.91768795608442,124.4104731490241,115.17186086292649,105.48145600675463,96.924953178545877,88.48958270783713,80.054212237128382,71.618841766419635,63.183471295710888,54.74810082500214,46.312730354293393,37.877359883584646,29.441989412875895,21.006618942167144,12.571248471458393,{"$f":"SUM(AB123,AB139,AB155,AB171)","v":4.1358780007496421},0,0,0,0]
[null,"Land & Easements",null,"OK",null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K45","v":200.14782085760407},197.16895742760408,196.37795742760409,188.58395742760408,131.21382996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408,129.88582996760408]
[null,"Equity Raising Costs",null,"OK",null,null,null,null,null,null,null,{"$f":"Tx_Inputs!K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L177:L189)","v":2043.2602984536948},1974.3019177798872,1903.8688967923727,1831.2849432503558,1708.8702020772034,1646.5458294951168,1588.7107108435353,1530.8755921919537,1473.0404735403717,1415.2053548887907,1357.3702362372092,1299.5351175856272,1244.1959553381048,1192.4647663828182,1140.7335774275316,1089.0023884722445,1037.2711995169579,989.83950303162999,946.54368454705195,903.24786606247369,859.95204757789577]
[]
[null,"Capital expenditure [$M nominal]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Opening balance"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"L259","v":0},14.645511547345304,43.763678059134108,51.259656546494234,52.589977700644596,53.675314086234678,55.619046193405431,57.135310010713837,55.951868741986097,54.97605553338547,53.643364555366546,{"$f":"W259","v":59.289509457122634},68.493857196672778,69.879074873437787,70.30897416693162,75.082998885114549,75.229873495834624,75.431435970708407,75.686503708696691,75.99396451133228]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"L260","v":0},10.079599493628915,30.132633759526911,33.750851402521413,34.524198946042617,34.77898732511278,36.41318386398207,37.761626376377471,37.392284294224957,37.165249497724666,36.704634764816866,40.589947532506926,46.724475302073543,47.910212125496528,48.491899927938533,51.820566132832901,52.223660137325588,52.657345994126267,53.121210807101598,53.614875168564794]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,0,26.528516169967006,53.370160197947087,80.570320335346878,100.64872007950973,118.83298324014409,142.35874136786038,178.51795995421048,210.98455283390024,236.32834572850845,261.59816615868976,285.94101501822769,317.53021005912024,344.55741905587968,369.79812004243377,397.04726687308909,420.42707461920287,443.56026501581778,466.47079739052526,489.18187204520461]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,0,53.69640331539275,154.01511054458504,187.6076932736714,210.88124110501056,226.80461945395243,245.5072272947387,280.79827774189101,304.59324805485056,323.84701793469037,347.72996548236279,377.35398973582863,411.8732546739293,429.64280852371513,445.1751997370061,475.99416120048119,486.24730777891949,496.6143695537836,507.10117969971861,517.71349186503153]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,0,6.202954033231471,17.736668204013082,23.32815567065926,26.292541383808381,28.73999991729028,30.652374177307305,34.59957731519453,37.059803806415282,38.963384559258756,41.43290094683298,44.925705955217666,49.14402838641454,51.042488028069755,52.635382856622719,56.253409668788265,57.1925777057128,58.153821169565802,59.137306511450305,60.143215232007257]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,0,3.7007924977771025,11.032164133931172,12.517572722991408,12.729949785266873,12.809365031988687,13.274189895584589,13.632822311356664,13.339546268835326,13.104612580499202,12.787308515204593,14.143403544333012,16.349043773303869,16.655403636834468,16.733032032348479,17.860712632636336,17.868220682600846,17.891923333808503,17.931315744265991,17.985923924020128]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,0,22.331157991819083,62.90664784037768,75.887541712872789,88.093260225437334,95.92087418415386,105.82720679260977,125.13170267977334,139.63923855199988,151.50965776574796,166.12188685618665,179.72488439326096,193.96850205104909,203.55116375089986,212.45002296624671,227.25024065321793,233.39698744964934,239.55856726871448,245.74016639395083,251.94682086871691]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,0,5.668000000000001,15.263120000000001,25.545020799999996,37.919817471999991,43.361646676479992,45.762393026967402,54.470757197501335,64.617543898536752,72.010348799268641,74.431109448374428,86.219464815521377,100.23246159618466,112.17240407292888,115.63554045161175,115.48205812042806,122.69640824374019,128.8659572130579,135.06796743254927,141.0180997471133]
[null,"IT",null,null,null,null,null,null,null,null,null,null,0,9.44,11.126999999999999,14.826500000000001,12.580250000000001,18.031125000000003,22.941105094125817,26.500674738126889,26.312754598151116,22.249490203609398,17.749926662104713,21.008009653545198,22.982077509083112,26.511223389348487,26.832522930724757,28.949060467928994,25.274998847439491,23.506882590187757,22.940161173357648,22.734718764548159]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,0,10.02851765,10.227954825999999,13.72548205384,16.899502486201211,16.460582088409019,18.806314419344123,24.928875433987553,45.753697434924518,40.813052348075658,36.296984885029573,39.046179831452619,42.623481831041467,42.490709595720645,38.894003042026895,42.529934359435245,44.874461402082794,46.997529313464163,49.284213182957224,51.108393683893588]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,0,31.539515659839001,95.595845576765797,113.11163296648346,120.27642169508381,126.43451187900584,139.15309656409255,153.93072388369029,173.74448397746787,178.97299145709025,183.15234175623959,205.86383712407149,237.25881677955735,251.27264194653014,261.83090960398363,285.26421373654927,299.362207461146,313.71960427027534,328.34117718069268,343.23178703266166]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,0.30580571881107804,1.2737226399396766,0.97513124237512794,0.99398394746507113,1.2742634774012265,0.6232630849993035,0.34662551446947487,0.15498119449730174,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M195:M207)","v":0},194.16677407781174,506.44470578222052,633.10555872725593,714.42986482647007,777.12427236017288,856.93814177501758,987.75493315729295,1109.5440036557898,1169.9402064078588,1231.6485900312084,1354.1059470610885,1507.1802091584302,1595.6855489988611,1658.7856077578749,1773.5346227305017,1834.7937778236542,1896.9577016935104,1960.8219992252662,2024.6731628430946]
[]
[null,"Capital expenditure"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K202-Tx_Inputs!K406)*Dx_Inputs!K$32","v":14.645511547345304},{"$f":"(Tx_Inputs!L202-Tx_Inputs!L406)*Dx_Inputs!L$32","v":29.734819629571767},{"$f":"(Tx_Inputs!M202-Tx_Inputs!M406)*Dx_Inputs!M$32","v":9.3386596687973533},{"$f":"(Tx_Inputs!N202-Tx_Inputs!N406)*Dx_Inputs!N$32","v":3.4886224824238004},{"$f":"(Tx_Inputs!O202-Tx_Inputs!O406)*Dx_Inputs!O$32","v":3.2996512361435388},{"$f":"(Tx_Inputs!P202-Tx_Inputs!P406)*Dx_Inputs!P$32","v":4.2037453318543241},{"$f":"(Tx_Inputs!Q202-Tx_Inputs!Q406)*Dx_Inputs!Q$32","v":3.8581183938728461},{"$f":"(Tx_Inputs!R202-Tx_Inputs!R406)*Dx_Inputs!R$32","v":1.2222559948812695},{"$f":"(Tx_Inputs!S202-Tx_Inputs!S406)*Dx_Inputs!S$32","v":1.3800549489566833},{"$f":"(Tx_Inputs!T202-Tx_Inputs!T406)*Dx_Inputs!T$32","v":0.98209030759731109},{"$f":"(Tx_Inputs!U202-Tx_Inputs!U406)*Dx_Inputs!U$32","v":7.9048128830346798},{"$f":"(Tx_Inputs!V202-Tx_Inputs!V406)*Dx_Inputs!V$32","v":11.700748137744778},{"$f":"(Tx_Inputs!W202-Tx_Inputs!W406)*Dx_Inputs!W$32","v":4.2691695587301766},{"$f":"(Tx_Inputs!X202-Tx_Inputs!X406)*Dx_Inputs!X$32","v":3.3721761302701663},{"$f":"(Tx_Inputs!Y202-Tx_Inputs!Y406)*Dx_Inputs!Y$32","v":7.7344025778432064},{"$f":"(Tx_Inputs!Z202-Tx_Inputs!Z406)*Dx_Inputs!Z$32","v":3.3082640374617376},{"$f":"(Tx_Inputs!AA202-Tx_Inputs!AA406)*Dx_Inputs!AA$32","v":3.369136095751033},{"$f":"(Tx_Inputs!AB202-Tx_Inputs!AB406)*Dx_Inputs!AB$32","v":3.4311281999128522},{"$f":"(Tx_Inputs!AC202-Tx_Inputs!AC406)*Dx_Inputs!AC$32","v":3.4942609587912483},{"$f":"(Tx_Inputs!AD202-Tx_Inputs!AD406)*Dx_Inputs!AD$32","v":3.5585553604330076}]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K203-Tx_Inputs!K407)*Dx_Inputs!K$32","v":10.079599493628915},{"$f":"(Tx_Inputs!L203-Tx_Inputs!L407)*Dx_Inputs!L$32","v":20.477438455103425},{"$f":"(Tx_Inputs!M203-Tx_Inputs!M407)*Dx_Inputs!M$32","v":4.8869601170798456},{"$f":"(Tx_Inputs!N203-Tx_Inputs!N407)*Dx_Inputs!N$32","v":2.1944360236273699},{"$f":"(Tx_Inputs!O203-Tx_Inputs!O407)*Dx_Inputs!O$32","v":1.7084388610088046},{"$f":"(Tx_Inputs!P203-Tx_Inputs!P407)*Dx_Inputs!P$32","v":3.0985749525582493},{"$f":"(Tx_Inputs!Q203-Tx_Inputs!Q407)*Dx_Inputs!Q$32","v":2.8816292014051723},{"$f":"(Tx_Inputs!R203-Tx_Inputs!R407)*Dx_Inputs!R$32","v":1.2206211336949626},{"$f":"(Tx_Inputs!S203-Tx_Inputs!S407)*Dx_Inputs!S$32","v":1.3473771737828697},{"$f":"(Tx_Inputs!T203-Tx_Inputs!T407)*Dx_Inputs!T$32","v":1.1042378775227106},{"$f":"(Tx_Inputs!U203-Tx_Inputs!U407)*Dx_Inputs!U$32","v":5.4307710735770831},{"$f":"(Tx_Inputs!V203-Tx_Inputs!V407)*Dx_Inputs!V$32","v":7.843578191987957},{"$f":"(Tx_Inputs!W203-Tx_Inputs!W407)*Dx_Inputs!W$32","v":3.1530831519313502},{"$f":"(Tx_Inputs!X203-Tx_Inputs!X407)*Dx_Inputs!X$32","v":2.5989598919365915},{"$f":"(Tx_Inputs!Y203-Tx_Inputs!Y407)*Dx_Inputs!Y$32","v":5.3704304123865176},{"$f":"(Tx_Inputs!Z203-Tx_Inputs!Z407)*Dx_Inputs!Z$32","v":2.5850125785067064},{"$f":"(Tx_Inputs!AA203-Tx_Inputs!AA407)*Dx_Inputs!AA$32","v":2.6325768099512294},{"$f":"(Tx_Inputs!AB203-Tx_Inputs!AB407)*Dx_Inputs!AB$32","v":2.681016223254332},{"$f":"(Tx_Inputs!AC203-Tx_Inputs!AC407)*Dx_Inputs!AC$32","v":2.7303469217622114},{"$f":"(Tx_Inputs!AD203-Tx_Inputs!AD407)*Dx_Inputs!AD$32","v":2.7805853051226364}]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K204-Tx_Inputs!K408)*Dx_Inputs!K$32","v":26.528516169967006},{"$f":"(Tx_Inputs!L204-Tx_Inputs!L408)*Dx_Inputs!L$32","v":27.958634182505008},{"$f":"(Tx_Inputs!M204-Tx_Inputs!M408)*Dx_Inputs!M$32","v":29.447324777313348},{"$f":"(Tx_Inputs!N204-Tx_Inputs!N408)*Dx_Inputs!N$32","v":23.47083428459851},{"$f":"(Tx_Inputs!O204-Tx_Inputs!O408)*Dx_Inputs!O$32","v":22.422104006087398},{"$f":"(Tx_Inputs!P204-Tx_Inputs!P408)*Dx_Inputs!P$32","v":28.529252158880261},{"$f":"(Tx_Inputs!Q204-Tx_Inputs!Q408)*Dx_Inputs!Q$32","v":42.153270854470556},{"$f":"(Tx_Inputs!R204-Tx_Inputs!R408)*Dx_Inputs!R$32","v":39.983138561972318},{"$f":"(Tx_Inputs!S204-Tx_Inputs!S408)*Dx_Inputs!S$32","v":34.227353013930319},{"$f":"(Tx_Inputs!T204-Tx_Inputs!T408)*Dx_Inputs!T$32","v":35.220487618750099},{"$f":"(Tx_Inputs!U204-Tx_Inputs!U408)*Dx_Inputs!U$32","v":35.357508487272256},{"$f":"(Tx_Inputs!V204-Tx_Inputs!V408)*Dx_Inputs!V$32","v":43.628816725870557},{"$f":"(Tx_Inputs!W204-Tx_Inputs!W408)*Dx_Inputs!W$32","v":40.396902051880332},{"$f":"(Tx_Inputs!X204-Tx_Inputs!X408)*Dx_Inputs!X$32","v":39.748381788906919},{"$f":"(Tx_Inputs!Y204-Tx_Inputs!Y408)*Dx_Inputs!Y$32","v":42.81959399033672},{"$f":"(Tx_Inputs!Z204-Tx_Inputs!Z408)*Dx_Inputs!Z$32","v":40.097587403928046},{"$f":"(Tx_Inputs!AA204-Tx_Inputs!AA408)*Dx_Inputs!AA$32","v":40.835383012160321},{"$f":"(Tx_Inputs!AB204-Tx_Inputs!AB408)*Dx_Inputs!AB$32","v":41.586754059584074},{"$f":"(Tx_Inputs!AC204-Tx_Inputs!AC408)*Dx_Inputs!AC$32","v":42.351950334280417},{"$f":"(Tx_Inputs!AD204-Tx_Inputs!AD408)*Dx_Inputs!AD$32","v":43.131226220431174}]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K205-Tx_Inputs!K409)*Dx_Inputs!K$32","v":0},{"$f":"(Tx_Inputs!L205-Tx_Inputs!L409)*Dx_Inputs!L$32","v":0},{"$f":"(Tx_Inputs!M205-Tx_Inputs!M409)*Dx_Inputs!M$32","v":0},{"$f":"(Tx_Inputs!N205-Tx_Inputs!N409)*Dx_Inputs!N$32","v":0},{"$f":"(Tx_Inputs!O205-Tx_Inputs!O409)*Dx_Inputs!O$32","v":0},{"$f":"(Tx_Inputs!P205-Tx_Inputs!P409)*Dx_Inputs!P$32","v":0},{"$f":"(Tx_Inputs!Q205-Tx_Inputs!Q409)*Dx_Inputs!Q$32","v":0},{"$f":"(Tx_Inputs!R205-Tx_Inputs!R409)*Dx_Inputs!R$32","v":0},{"$f":"(Tx_Inputs!S205-Tx_Inputs!S409)*Dx_Inputs!S$32","v":0},{"$f":"(Tx_Inputs!T205-Tx_Inputs!T409)*Dx_Inputs!T$32","v":0},{"$f":"(Tx_Inputs!U205-Tx_Inputs!U409)*Dx_Inputs!U$32","v":0},{"$f":"(Tx_Inputs!V205-Tx_Inputs!V409)*Dx_Inputs!V$32","v":0},{"$f":"(Tx_Inputs!W205-Tx_Inputs!W409)*Dx_Inputs!W$32","v":0},{"$f":"(Tx_Inputs!X205-Tx_Inputs!X409)*Dx_Inputs!X$32","v":0},{"$f":"(Tx_Inputs!Y205-Tx_Inputs!Y409)*Dx_Inputs!Y$32","v":0},{"$f":"(Tx_Inputs!Z205-Tx_Inputs!Z409)*Dx_Inputs!Z$32","v":0},{"$f":"(Tx_Inputs!AA205-Tx_Inputs!AA409)*Dx_Inputs!AA$32","v":0},{"$f":"(Tx_Inputs!AB205-Tx_Inputs!AB409)*Dx_Inputs!AB$32","v":0},{"$f":"(Tx_Inputs!AC205-Tx_Inputs!AC409)*Dx_Inputs!AC$32","v":0},{"$f":"(Tx_Inputs!AD205-Tx_Inputs!AD409)*Dx_Inputs!AD$32","v":0}]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K206-Tx_Inputs!K410)*Dx_Inputs!K$32","v":53.69640331539275},{"$f":"(Tx_Inputs!L206-Tx_Inputs!L410)*Dx_Inputs!L$32","v":103.00352739496195},{"$f":"(Tx_Inputs!M206-Tx_Inputs!M410)*Dx_Inputs!M$32","v":41.293338256315629},{"$f":"(Tx_Inputs!N206-Tx_Inputs!N410)*Dx_Inputs!N$32","v":32.65393249502273},{"$f":"(Tx_Inputs!O206-Tx_Inputs!O410)*Dx_Inputs!O$32","v":26.467440404192374},{"$f":"(Tx_Inputs!P206-Tx_Inputs!P410)*Dx_Inputs!P$32","v":30.042838813483879},{"$f":"(Tx_Inputs!Q206-Tx_Inputs!Q410)*Dx_Inputs!Q$32","v":47.566411811889211},{"$f":"(Tx_Inputs!R206-Tx_Inputs!R410)*Dx_Inputs!R$32","v":37.834884200054091},{"$f":"(Tx_Inputs!S206-Tx_Inputs!S410)*Dx_Inputs!S$32","v":34.483432282582356},{"$f":"(Tx_Inputs!T206-Tx_Inputs!T410)*Dx_Inputs!T$32","v":40.075298444406968},{"$f":"(Tx_Inputs!U206-Tx_Inputs!U410)*Dx_Inputs!U$32","v":47.010522527584001},{"$f":"(Tx_Inputs!V206-Tx_Inputs!V410)*Dx_Inputs!V$32","v":53.386964424892099},{"$f":"(Tx_Inputs!W206-Tx_Inputs!W410)*Dx_Inputs!W$32","v":38.363216583482313},{"$f":"(Tx_Inputs!X206-Tx_Inputs!X410)*Dx_Inputs!X$32","v":37.014531639476722},{"$f":"(Tx_Inputs!Y206-Tx_Inputs!Y410)*Dx_Inputs!Y$32","v":53.077721450325399},{"$f":"(Tx_Inputs!Z206-Tx_Inputs!Z410)*Dx_Inputs!Z$32","v":34.052854638462357},{"$f":"(Tx_Inputs!AA206-Tx_Inputs!AA410)*Dx_Inputs!AA$32","v":34.679427163810061},{"$f":"(Tx_Inputs!AB206-Tx_Inputs!AB410)*Dx_Inputs!AB$32","v":35.31752862362417},{"$f":"(Tx_Inputs!AC206-Tx_Inputs!AC410)*Dx_Inputs!AC$32","v":35.967371150298845},{"$f":"(Tx_Inputs!AD206-Tx_Inputs!AD410)*Dx_Inputs!AD$32","v":36.629170779464346}]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K207-Tx_Inputs!K411)*Dx_Inputs!K$32","v":6.202954033231471},{"$f":"(Tx_Inputs!L207-Tx_Inputs!L411)*Dx_Inputs!L$32","v":11.843861872443183},{"$f":"(Tx_Inputs!M207-Tx_Inputs!M411)*Dx_Inputs!M$32","v":6.4783208768468326},{"$f":"(Tx_Inputs!N207-Tx_Inputs!N411)*Dx_Inputs!N$32","v":4.1307934966820836},{"$f":"(Tx_Inputs!O207-Tx_Inputs!O411)*Dx_Inputs!O$32","v":3.7620856026723191},{"$f":"(Tx_Inputs!P207-Tx_Inputs!P411)*Dx_Inputs!P$32","v":3.3493742558815418},{"$f":"(Tx_Inputs!Q207-Tx_Inputs!Q411)*Dx_Inputs!Q$32","v":5.4798218467525874},{"$f":"(Tx_Inputs!R207-Tx_Inputs!R411)*Dx_Inputs!R$32","v":4.1902053569804769},{"$f":"(Tx_Inputs!S207-Tx_Inputs!S411)*Dx_Inputs!S$32","v":3.7565709431642387},{"$f":"(Tx_Inputs!T207-Tx_Inputs!T411)*Dx_Inputs!T$32","v":4.4176856155371622},{"$f":"(Tx_Inputs!U207-Tx_Inputs!U411)*Dx_Inputs!U$32","v":5.5644500557263363},{"$f":"(Tx_Inputs!V207-Tx_Inputs!V411)*Dx_Inputs!V$32","v":6.4646077289577599},{"$f":"(Tx_Inputs!W207-Tx_Inputs!W411)*Dx_Inputs!W$32","v":4.3556610609759376},{"$f":"(Tx_Inputs!X207-Tx_Inputs!X411)*Dx_Inputs!X$32","v":4.1450192299564517},{"$f":"(Tx_Inputs!Y207-Tx_Inputs!Y411)*Dx_Inputs!Y$32","v":6.2497959549966815},{"$f":"(Tx_Inputs!Z207-Tx_Inputs!Z411)*Dx_Inputs!Z$32","v":3.7518385203639451},{"$f":"(Tx_Inputs!AA207-Tx_Inputs!AA411)*Dx_Inputs!AA$32","v":3.8208723491386412},{"$f":"(Tx_Inputs!AB207-Tx_Inputs!AB411)*Dx_Inputs!AB$32","v":3.8911764003627924},{"$f":"(Tx_Inputs!AC207-Tx_Inputs!AC411)*Dx_Inputs!AC$32","v":3.9627740461294674},{"$f":"(Tx_Inputs!AD207-Tx_Inputs!AD411)*Dx_Inputs!AD$32","v":4.0356890885782493}]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K208-Tx_Inputs!K412)*Dx_Inputs!K$32","v":3.7007924977771025},{"$f":"(Tx_Inputs!L208-Tx_Inputs!L412)*Dx_Inputs!L$32","v":7.5164112610429239},{"$f":"(Tx_Inputs!M208-Tx_Inputs!M412)*Dx_Inputs!M$32","v":2.0370167957567942},{"$f":"(Tx_Inputs!N208-Tx_Inputs!N412)*Dx_Inputs!N$32","v":0.83825569842503589},{"$f":"(Tx_Inputs!O208-Tx_Inputs!O412)*Dx_Inputs!O$32","v":0.71591273598515603},{"$f":"(Tx_Inputs!P208-Tx_Inputs!P412)*Dx_Inputs!P$32","v":1.105293115195338},{"$f":"(Tx_Inputs!Q208-Tx_Inputs!Q412)*Dx_Inputs!Q$32","v":1.0223419105513043},{"$f":"(Tx_Inputs!R208-Tx_Inputs!R412)*Dx_Inputs!R$32","v":0.3883650730464957},{"$f":"(Tx_Inputs!S208-Tx_Inputs!S412)*Dx_Inputs!S$32","v":0.43204362510564132},{"$f":"(Tx_Inputs!T208-Tx_Inputs!T412)*Dx_Inputs!T$32","v":0.33792656373035085},{"$f":"(Tx_Inputs!U208-Tx_Inputs!U412)*Dx_Inputs!U$32","v":1.995460454888649},{"$f":"(Tx_Inputs!V208-Tx_Inputs!V412)*Dx_Inputs!V$32","v":2.9128104061875066},{"$f":"(Tx_Inputs!W208-Tx_Inputs!W412)*Dx_Inputs!W$32","v":1.1238120521957911},{"$f":"(Tx_Inputs!X208-Tx_Inputs!X412)*Dx_Inputs!X$32","v":0.91039857735573659},{"$f":"(Tx_Inputs!Y208-Tx_Inputs!Y412)*Dx_Inputs!Y$32","v":1.964332201905278},{"$f":"(Tx_Inputs!Z208-Tx_Inputs!Z412)*Dx_Inputs!Z$32","v":0.90054368159632825},{"$f":"(Tx_Inputs!AA208-Tx_Inputs!AA412)*Dx_Inputs!AA$32","v":0.91711368533770066},{"$f":"(Tx_Inputs!AB208-Tx_Inputs!AB412)*Dx_Inputs!AB$32","v":0.93398857714791428},{"$f":"(Tx_Inputs!AC208-Tx_Inputs!AC412)*Dx_Inputs!AC$32","v":0.95117396696743584},{"$f":"(Tx_Inputs!AD208-Tx_Inputs!AD412)*Dx_Inputs!AD$32","v":0.96867556795963672}]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K209-Tx_Inputs!K413)*Dx_Inputs!K$32","v":22.331157991819083},{"$f":"(Tx_Inputs!L209-Tx_Inputs!L413)*Dx_Inputs!L$32","v":41.692047748149541},{"$f":"(Tx_Inputs!M209-Tx_Inputs!M413)*Dx_Inputs!M$32","v":16.126226264514003},{"$f":"(Tx_Inputs!N209-Tx_Inputs!N413)*Dx_Inputs!N$32","v":16.000095598208187},{"$f":"(Tx_Inputs!O209-Tx_Inputs!O413)*Dx_Inputs!O$32","v":12.232276969988392},{"$f":"(Tx_Inputs!P209-Tx_Inputs!P413)*Dx_Inputs!P$32","v":14.702376317663614},{"$f":"(Tx_Inputs!Q209-Tx_Inputs!Q413)*Dx_Inputs!Q$32","v":24.595856226794055},{"$f":"(Tx_Inputs!R209-Tx_Inputs!R413)*Dx_Inputs!R$32","v":20.764121006215191},{"$f":"(Tx_Inputs!S209-Tx_Inputs!S413)*Dx_Inputs!S$32","v":18.852381141348065},{"$f":"(Tx_Inputs!T209-Tx_Inputs!T413)*Dx_Inputs!T$32","v":22.187711978726092},{"$f":"(Tx_Inputs!U209-Tx_Inputs!U413)*Dx_Inputs!U$32","v":21.909091879883647},{"$f":"(Tx_Inputs!V209-Tx_Inputs!V413)*Dx_Inputs!V$32","v":23.229861877451164},{"$f":"(Tx_Inputs!W209-Tx_Inputs!W413)*Dx_Inputs!W$32","v":19.281086802403234},{"$f":"(Tx_Inputs!X209-Tx_Inputs!X413)*Dx_Inputs!X$32","v":19.07641740289186},{"$f":"(Tx_Inputs!Y209-Tx_Inputs!Y413)*Dx_Inputs!Y$32","v":25.422718835283533},{"$f":"(Tx_Inputs!Z209-Tx_Inputs!Z413)*Dx_Inputs!Z$32","v":17.509258829092314},{"$f":"(Tx_Inputs!AA209-Tx_Inputs!AA413)*Dx_Inputs!AA$32","v":17.831429191547613},{"$f":"(Tx_Inputs!AB209-Tx_Inputs!AB413)*Dx_Inputs!AB$32","v":18.15952748867209},{"$f":"(Tx_Inputs!AC209-Tx_Inputs!AC413)*Dx_Inputs!AC$32","v":18.493662794463653},{"$f":"(Tx_Inputs!AD209-Tx_Inputs!AD413)*Dx_Inputs!AD$32","v":18.833946189881786}]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K210-Tx_Inputs!K414)*Dx_Inputs!K$32","v":5.668000000000001},{"$f":"(Tx_Inputs!L210-Tx_Inputs!L414)*Dx_Inputs!L$32","v":10.502000000000001},{"$f":"(Tx_Inputs!M210-Tx_Inputs!M414)*Dx_Inputs!M$32","v":12.723999999999998},{"$f":"(Tx_Inputs!N210-Tx_Inputs!N414)*Dx_Inputs!N$32","v":16.462},{"$f":"(Tx_Inputs!O210-Tx_Inputs!O414)*Dx_Inputs!O$32","v":11.509},{"$f":"(Tx_Inputs!P210-Tx_Inputs!P414)*Dx_Inputs!P$32","v":9.3386098187242048},{"$f":"(Tx_Inputs!Q210-Tx_Inputs!Q414)*Dx_Inputs!Q$32","v":16.030347054848722},{"$f":"(Tx_Inputs!R210-Tx_Inputs!R414)*Dx_Inputs!R$32","v":18.862107852635638},{"$f":"(Tx_Inputs!S210-Tx_Inputs!S414)*Dx_Inputs!S$32","v":17.731611924497777},{"$f":"(Tx_Inputs!T210-Tx_Inputs!T414)*Dx_Inputs!T$32","v":13.942416456988763},{"$f":"(Tx_Inputs!U210-Tx_Inputs!U414)*Dx_Inputs!U$32","v":23.697332878886851},{"$f":"(Tx_Inputs!V210-Tx_Inputs!V414)*Dx_Inputs!V$32","v":27.808111151146701},{"$f":"(Tx_Inputs!W210-Tx_Inputs!W414)*Dx_Inputs!W$32","v":27.977136332133771},{"$f":"(Tx_Inputs!X210-Tx_Inputs!X414)*Dx_Inputs!X$32","v":21.998292311297572},{"$f":"(Tx_Inputs!Y210-Tx_Inputs!Y414)*Dx_Inputs!Y$32","v":19.436890378282364},{"$f":"(Tx_Inputs!Z210-Tx_Inputs!Z414)*Dx_Inputs!Z$32","v":27.0105085296304},{"$f":"(Tx_Inputs!AA210-Tx_Inputs!AA414)*Dx_Inputs!AA$32","v":27.507501886575596},{"$f":"(Tx_Inputs!AB210-Tx_Inputs!AB414)*Dx_Inputs!AB$32","v":28.01363992128859},{"$f":"(Tx_Inputs!AC210-Tx_Inputs!AC414)*Dx_Inputs!AC$32","v":28.529090895840294},{"$f":"(Tx_Inputs!AD210-Tx_Inputs!AD414)*Dx_Inputs!AD$32","v":29.054026168323759}]
[null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K211-Tx_Inputs!K415)*Dx_Inputs!K$32","v":9.44},{"$f":"(Tx_Inputs!L211-Tx_Inputs!L415)*Dx_Inputs!L$32","v":6.407},{"$f":"(Tx_Inputs!M211-Tx_Inputs!M415)*Dx_Inputs!M$32","v":9.2629999999999999},{"$f":"(Tx_Inputs!N211-Tx_Inputs!N415)*Dx_Inputs!N$32","v":5.1669999999999998},{"$f":"(Tx_Inputs!O211-Tx_Inputs!O415)*Dx_Inputs!O$32","v":12.331},{"$f":"(Tx_Inputs!P211-Tx_Inputs!P415)*Dx_Inputs!P$32","v":14.325980094125812},{"$f":"(Tx_Inputs!Q211-Tx_Inputs!Q415)*Dx_Inputs!Q$32","v":15.609059691063976},{"$f":"(Tx_Inputs!R211-Tx_Inputs!R415)*Dx_Inputs!R$32","v":13.385354729087664},{"$f":"(Tx_Inputs!S211-Tx_Inputs!S415)*Dx_Inputs!S$32","v":9.863800404533837},{"$f":"(Tx_Inputs!T211-Tx_Inputs!T415)*Dx_Inputs!T$32","v":7.5205553161828735},{"$f":"(Tx_Inputs!U211-Tx_Inputs!U415)*Dx_Inputs!U$32","v":13.108612553184336},{"$f":"(Tx_Inputs!V211-Tx_Inputs!V415)*Dx_Inputs!V$32","v":13.314657352878488},{"$f":"(Tx_Inputs!W211-Tx_Inputs!W415)*Dx_Inputs!W$32","v":15.636672160090294},{"$f":"(Tx_Inputs!X211-Tx_Inputs!X415)*Dx_Inputs!X$32","v":14.046945943311936},{"$f":"(Tx_Inputs!Y211-Tx_Inputs!Y415)*Dx_Inputs!Y$32","v":16.352087287140634},{"$f":"(Tx_Inputs!Z211-Tx_Inputs!Z415)*Dx_Inputs!Z$32","v":11.6326346980299},{"$f":"(Tx_Inputs!AA211-Tx_Inputs!AA415)*Dx_Inputs!AA$32","v":11.846675176473649},{"$f":"(Tx_Inputs!AB211-Tx_Inputs!AB415)*Dx_Inputs!AB$32","v":12.064653999720765},{"$f":"(Tx_Inputs!AC211-Tx_Inputs!AC415)*Dx_Inputs!AC$32","v":12.286643633315625},{"$f":"(Tx_Inputs!AD211-Tx_Inputs!AD415)*Dx_Inputs!AD$32","v":12.512717876168635}]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K212-Tx_Inputs!K416)*Dx_Inputs!K$32","v":10.02851765},{"$f":"(Tx_Inputs!L212-Tx_Inputs!L416)*Dx_Inputs!L$32","v":1.804},{"$f":"(Tx_Inputs!M212-Tx_Inputs!M416)*Dx_Inputs!M$32","v":5.1340000000000003},{"$f":"(Tx_Inputs!N212-Tx_Inputs!N416)*Dx_Inputs!N$32","v":5.3700975609756103},{"$f":"(Tx_Inputs!O212-Tx_Inputs!O416)*Dx_Inputs!O$32","v":2.2650000000000001},{"$f":"(Tx_Inputs!P212-Tx_Inputs!P416)*Dx_Inputs!P$32","v":4.9794254650805456},{"$f":"(Tx_Inputs!Q212-Tx_Inputs!Q416)*Dx_Inputs!Q$32","v":9.1315713217384911},{"$f":"(Tx_Inputs!R212-Tx_Inputs!R416)*Dx_Inputs!R$32","v":24.813442070374972},{"$f":"(Tx_Inputs!S212-Tx_Inputs!S416)*Dx_Inputs!S$32","v":2.3799465027390574},{"$f":"(Tx_Inputs!T212-Tx_Inputs!T416)*Dx_Inputs!T$32","v":2.0140209126460178},{"$f":"(Tx_Inputs!U212-Tx_Inputs!U416)*Dx_Inputs!U$32","v":8.5567125280277718},{"$f":"(Tx_Inputs!V212-Tx_Inputs!V416)*Dx_Inputs!V$32","v":9.8246907726212633},{"$f":"(Tx_Inputs!W212-Tx_Inputs!W416)*Dx_Inputs!W$32","v":6.6869848576458129},{"$f":"(Tx_Inputs!X212-Tx_Inputs!X416)*Dx_Inputs!X$32","v":4.2414098329978751},{"$f":"(Tx_Inputs!Y212-Tx_Inputs!Y416)*Dx_Inputs!Y$32","v":10.045982846974352},{"$f":"(Tx_Inputs!Z212-Tx_Inputs!Z416)*Dx_Inputs!Z$32","v":9.6815308937876097},{"$f":"(Tx_Inputs!AA212-Tx_Inputs!AA416)*Dx_Inputs!AA$32","v":9.8596710622333017},{"$f":"(Tx_Inputs!AB212-Tx_Inputs!AB416)*Dx_Inputs!AB$32","v":10.041089009778394},{"$f":"(Tx_Inputs!AC212-Tx_Inputs!AC416)*Dx_Inputs!AC$32","v":10.225845047558316},{"$f":"(Tx_Inputs!AD212-Tx_Inputs!AD416)*Dx_Inputs!AD$32","v":10.414000596433389}]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K213-Tx_Inputs!K417)*Dx_Inputs!K$32","v":31.539515659839001},{"$f":"(Tx_Inputs!L213-Tx_Inputs!L417)*Dx_Inputs!L$32","v":64.056329916926799},{"$f":"(Tx_Inputs!M213-Tx_Inputs!M417)*Dx_Inputs!M$32","v":17.515787389717666},{"$f":"(Tx_Inputs!N213-Tx_Inputs!N417)*Dx_Inputs!N$32","v":7.1647887286003558},{"$f":"(Tx_Inputs!O213-Tx_Inputs!O417)*Dx_Inputs!O$32","v":6.1580901839220221},{"$f":"(Tx_Inputs!P213-Tx_Inputs!P417)*Dx_Inputs!P$32","v":12.718584685086697},{"$f":"(Tx_Inputs!Q213-Tx_Inputs!Q417)*Dx_Inputs!Q$32","v":14.777627319597737},{"$f":"(Tx_Inputs!R213-Tx_Inputs!R417)*Dx_Inputs!R$32","v":19.813760093777585},{"$f":"(Tx_Inputs!S213-Tx_Inputs!S417)*Dx_Inputs!S$32","v":5.2285074796223769},{"$f":"(Tx_Inputs!T213-Tx_Inputs!T417)*Dx_Inputs!T$32","v":4.1793502991493394},{"$f":"(Tx_Inputs!U213-Tx_Inputs!U417)*Dx_Inputs!U$32","v":22.711495367831898},{"$f":"(Tx_Inputs!V213-Tx_Inputs!V417)*Dx_Inputs!V$32","v":31.394979655485844},{"$f":"(Tx_Inputs!W213-Tx_Inputs!W417)*Dx_Inputs!W$32","v":14.013825166972785},{"$f":"(Tx_Inputs!X213-Tx_Inputs!X417)*Dx_Inputs!X$32","v":10.558267657453495},{"$f":"(Tx_Inputs!Y213-Tx_Inputs!Y417)*Dx_Inputs!Y$32","v":23.433304132565638},{"$f":"(Tx_Inputs!Z213-Tx_Inputs!Z417)*Dx_Inputs!Z$32","v":14.097993724596762},{"$f":"(Tx_Inputs!AA213-Tx_Inputs!AA417)*Dx_Inputs!AA$32","v":14.357396809129343},{"$f":"(Tx_Inputs!AB213-Tx_Inputs!AB417)*Dx_Inputs!AB$32","v":14.621572910417322},{"$f":"(Tx_Inputs!AC213-Tx_Inputs!AC417)*Dx_Inputs!AC$32","v":14.890609851969},{"$f":"(Tx_Inputs!AD213-Tx_Inputs!AD417)*Dx_Inputs!AD$32","v":15.164597073245229}]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"(Tx_Inputs!K214-Tx_Inputs!K418)*Dx_Inputs!K$32","v":0.50967619801846342},{"$f":"(Tx_Inputs!L214-Tx_Inputs!L418)*Dx_Inputs!L$32","v":1.8170653477550498},{"$f":"(Tx_Inputs!M214-Tx_Inputs!M418)*Dx_Inputs!M$32","v":0.35149609735220311},{"$f":"(Tx_Inputs!N214-Tx_Inputs!N418)*Dx_Inputs!N$32","v":0.68150867006665694},{"$f":"(Tx_Inputs!O214-Tx_Inputs!O418)*Dx_Inputs!O$32","v":1.1958425501334993},{"$f":"(Tx_Inputs!P214-Tx_Inputs!P418)*Dx_Inputs!P$32","v":0},{"$f":"(Tx_Inputs!Q214-Tx_Inputs!Q418)*Dx_Inputs!Q$32","v":0},{"$f":"(Tx_Inputs!R214-Tx_Inputs!R418)*Dx_Inputs!R$32","v":0},{"$f":"(Tx_Inputs!S214-Tx_Inputs!S418)*Dx_Inputs!S$32","v":0},{"$f":"(Tx_Inputs!T214-Tx_Inputs!T418)*Dx_Inputs!T$32","v":0},{"$f":"(Tx_Inputs!U214-Tx_Inputs!U418)*Dx_Inputs!U$32","v":0},{"$f":"(Tx_Inputs!V214-Tx_Inputs!V418)*Dx_Inputs!V$32","v":0},{"$f":"(Tx_Inputs!W214-Tx_Inputs!W418)*Dx_Inputs!W$32","v":0},{"$f":"(Tx_Inputs!X214-Tx_Inputs!X418)*Dx_Inputs!X$32","v":0},{"$f":"(Tx_Inputs!Y214-Tx_Inputs!Y418)*Dx_Inputs!Y$32","v":0},{"$f":"(Tx_Inputs!Z214-Tx_Inputs!Z418)*Dx_Inputs!Z$32","v":0},{"$f":"(Tx_Inputs!AA214-Tx_Inputs!AA418)*Dx_Inputs!AA$32","v":0},{"$f":"(Tx_Inputs!AB214-Tx_Inputs!AB418)*Dx_Inputs!AB$32","v":0},{"$f":"(Tx_Inputs!AC214-Tx_Inputs!AC418)*Dx_Inputs!AC$32","v":0},{"$f":"(Tx_Inputs!AD214-Tx_Inputs!AD418)*Dx_Inputs!AD$32","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M211:M223)","v":194.37064455701912},326.81313580845961,154.59613024369366,117.62236503863035,104.06684255013353,126.39405500853447,183.10605563298463,182.47825607272065,129.68307944026319,131.98178139123772,193.24677068989752,231.50982642522413,175.25754977844181,157.71080040585528,211.9072600680403,164.62802753545614,167.65718324210849,170.7420754137633,173.88372960137653,177.08319022604186]
[]
[null,"Depreciation"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M278:M303)","v":0},-0.61665311778296017,-1.8426811814372257,-2.1583013282734416,-2.2143148505534564,-2.2600132246835654,-2.341854576564439,-2.4056972636090039,-2.3558681575573099,-2.3147812856162311,-2.2586679812785921,-2.4964003981946377,-2.8839518819651704,-2.9422768367763283,-2.9603778596602797,-3.1613894267416658,-3.1675736208772474,-3.1760604619245654,-3.1868001561556509,-3.1997458741613598]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M308:M333)","v":0},-0.424404189205428,-1.2687424740853437,-1.4210884801061647,-1.4536504819386367,-1.4643784136889595,-1.5331866890097714,-1.5899632158474726,-1.5744119702831567,-1.5648526104305127,-1.5454583058870266,-1.7090504224213445,-1.9673463285083601,-2.017272089494591,-2.0417642074921489,-2.1819185740140168,-2.1988909531505518,-2.2171514102790013,-2.2366825602990148,-2.257468428150097]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M338:M363)","v":0},-1.1169901545249266,-2.2471646399135614,-3.3924345404356577,-4.2378408454530412,-5.0034940311639611,-5.9940522681204369,-7.5165456822825467,-8.8835601193221159,-9.9506671885687794,-11.014659627734307,-12.039621684978011,-13.369693055120853,-14.507680802352834,-15.570447159681422,-16.71777965781428,-17.702192615545385,-18.676221684876541,-19.640875679601066,-20.597131454534935]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M368:M393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M398:M423)","v":0},-2.6848201657696378,-7.700755527229254,-9.3803846636835733,-10.544062055250532,-11.340230972697622,-12.275361364736936,-14.039913887094549,-15.229662402742527,-16.192350896734517,-17.386498274118139,-18.867699486791434,-20.593662733696465,-21.482140426185762,-22.258759986850308,-23.799708060024066,-24.312365388945974,-24.830718477689185,-25.355058984985931,-25.885674593251579]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M428:M453)","v":0},-0.31014770166157357,-0.88683341020065409,-1.1664077835329629,-1.3146270691904189,-1.4369999958645139,-1.5326187088653656,-1.7299788657597266,-1.8529901903207642,-1.9481692279629379,-2.0716450473416494,-2.2462852977608834,-2.4572014193207274,-2.5521244014034878,-2.6317691428311356,-2.8126704834394136,-2.8596288852856397,-2.90769105847829,-2.9568653255725152,-3.0071607616003626]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M458:M483)","v":0},-0.18503962488885514,-0.55160820669655863,-0.6258786361495704,-0.63649748926334371,-0.64046825159943432,-0.66370949477922936,-0.68164111556783324,-0.66697731344176625,-0.6552306290249601,-0.63936542576022959,-0.70717017721665054,-0.81745218866519342,-0.83277018184172336,-0.83665160161742391,-0.89303563163181676,-0.89341103413004219,-0.89459616669042508,-0.8965657872132996,-0.89929619620100631]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M488:M513)","v":0},-1.1165578995909542,-3.1453323920188838,-3.7943770856436392,-4.4046630112718663,-4.7960437092076935,-5.2913603396304891,-6.2565851339886684,-6.9819619275999942,-7.5754828882873984,-8.3060943428093328,-8.9862442196630479,-9.6984251025524539,-10.177558187544994,-10.622501148312336,-11.362512032660895,-11.669849372482469,-11.977928363435726,-12.287008319697541,-12.597341043435847]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M518:M543)","v":0},-0.90688000000000013,-2.4420992000000004,-4.0872033280000002,-6.06717079552,-6.9378634682368006,-7.3219828843147852,-8.7153211516002163,-10.338807023765883,-11.521655807882986,-11.908977511739911,-13.795114370483422,-16.037193855389546,-18.535155932614717,-19.590372709466045,-19.796158406318263,-21.337952917257887,-21.811629701797205,-22.578958581276261,-24.224676402909324]
[null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M548:M573)","v":0},-4.72,-5.5634999999999994,-7.4132499999999997,-6.8801249999999996,-9.4159999999999986,-12.049490047062905,-13.573274869063441,-13.927064799075552,-12.020118857687558,-9.8505295617438513,-11.340589497340574,-12.107526279824917,-13.72564640193567,-14.235549749936395,-15.306696318519398,-13.614791433725388,-12.63137541655087,-12.492086042125113,-12.094399050900948]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M578:M603)","v":0},-1.6045628240000001,-1.6364727721599999,-2.1960771286144003,-2.703920397792194,-2.6336931341454428,-3.0090103070950591,-3.9886200694380083,-7.3205915895879219,-6.5300883756921042,-5.8075175816047304,-6.2473887730324167,-6.8197570929666327,-7.8381163866916248,-6.410051529566001,-7.3370038511400608,-7.7366031508519351,-7.7544051402853338,-8.4016645466219497,-9.1239642065303297]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M608:M633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M638:M663)","v":-0.20387047920738538},-0.84914842662645118,-0.65008749491675188,-0.66265596497671386,-0.91556302019734381,-0.65100039240192298,-0.27663757052982862,-0.19164431997217313,-0.15498119449730141,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M227:M239)","v":-0.20387047920738538},-14.535204104050788,-27.935277298658235,-36.298058939416123,-41.372435016430835,-46.580185593689919,-52.289264250709245,-60.689185574223629,-69.286876688194283,-70.273397767887985,-70.789413660017772,-78.435564327882418,-86.75220993801031,-94.610741646841731,-97.158245095413506,-103.36887244230388,-105.49325937225251,-106.87777788200714,-110.03256598354832,-113.88685801167578]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-M240","v":0.20387047920738538},{"$f":"-N240","v":14.535204104050788},{"$f":"-O240","v":27.935277298658235},{"$f":"-P240","v":36.298058939416123},{"$f":"-Q240","v":41.372435016430835}]
[null,"Disposals/Redundant assets"]
[null,"Transmission cables"]
[null,"Transmission steel towers"]
[null,"Transmission wood poles"]
[null,"Transmission Metering"]
[null,"Transmission transformers"]
[null,"Transmission reactors"]
[null,"Transmission capacitors"]
[null,"Transmission circuit breakers"]
[null,"SCADA and Communications"]
[null,"IT"]
[null,"Other Non-Network Assets"]
[null,"Land & Easements"]
[null,"Equity Raising Costs"]
[null,"Total"]
[]
[null,"Closing balance"]
[null,"Transmission cables",null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(M195,M211,M243,M227)","v":14.645511547345304},43.763678059134108,51.259656546494234,52.589977700644596,53.675314086234678,55.619046193405431,57.135310010713837,55.951868741986097,54.97605553338547,53.643364555366546,59.289509457122634,68.493857196672778,69.879074873437787,70.30897416693162,75.082998885114549,75.229873495834624,75.431435970708407,75.686503708696691,75.99396451133228,76.352773997603919]
[null,"Transmission steel towers",null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(M196,M212,M244,M228)","v":10.079599493628915},30.132633759526911,33.750851402521413,34.524198946042617,34.77898732511278,36.41318386398207,37.761626376377471,37.392284294224957,37.165249497724666,36.704634764816866,40.589947532506926,46.724475302073543,47.910212125496528,48.491899927938533,51.820566132832901,52.223660137325588,52.657345994126267,53.121210807101598,53.614875168564794,54.137992045537331]
[null,"Transmission wood poles",null,null,null,null,null,null,null,null,null,0,26.528516169967006,53.370160197947087,80.570320335346878,100.64872007950973,118.83298324014409,142.35874136786038,178.51795995421048,210.98455283390024,236.32834572850845,261.59816615868976,285.94101501822769,317.53021005912024,344.55741905587968,369.79812004243377,397.04726687308909,420.42707461920287,443.56026501581778,466.47079739052526,489.18187204520461,511.71596681110083]
[null,"Transmission Metering",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,null,null,null,null,null,null,null,null,0,53.69640331539275,154.01511054458504,187.6076932736714,210.88124110501056,226.80461945395243,245.5072272947387,280.79827774189101,304.59324805485056,323.84701793469037,347.72996548236279,377.35398973582863,411.8732546739293,429.64280852371513,445.1751997370061,475.99416120048119,486.24730777891949,496.6143695537836,507.10117969971861,517.71349186503153,528.45698805124437]
[null,"Transmission reactors",null,null,null,null,null,null,null,null,null,0,6.202954033231471,17.736668204013082,23.32815567065926,26.292541383808381,28.73999991729028,30.652374177307305,34.59957731519453,37.059803806415282,38.963384559258756,41.43290094683298,44.925705955217666,49.14402838641454,51.042488028069755,52.635382856622719,56.253409668788265,57.1925777057128,58.153821169565802,59.137306511450305,60.143215232007257,61.171743558985142]
[null,"Transmission capacitors",null,null,null,null,null,null,null,null,null,0,3.7007924977771025,11.032164133931172,12.517572722991408,12.729949785266873,12.809365031988687,13.274189895584589,13.632822311356664,13.339546268835326,13.104612580499202,12.787308515204593,14.143403544333012,16.349043773303869,16.655403636834468,16.733032032348479,17.860712632636336,17.868220682600846,17.891923333808503,17.931315744265991,17.985923924020128,18.055303295778756]
[null,"Transmission circuit breakers",null,null,null,null,null,null,null,null,null,0,22.331157991819083,62.90664784037768,75.887541712872789,88.093260225437334,95.92087418415386,105.82720679260977,125.13170267977334,139.63923855199988,151.50965776574796,166.12188685618665,179.72488439326096,193.96850205104909,203.55116375089986,212.45002296624671,227.25024065321793,233.39698744964934,239.55856726871448,245.74016639395083,251.94682086871691,258.18342601516287]
[null,"SCADA and Communications",null,null,null,null,null,null,null,null,null,0,5.668000000000001,15.263120000000001,25.545020799999996,37.919817471999991,43.361646676479992,45.762393026967402,54.470757197501335,64.617543898536752,72.010348799268641,74.431109448374428,86.219464815521377,100.23246159618466,112.17240407292888,115.63554045161175,115.48205812042806,122.69640824374019,128.8659572130579,135.06796743254927,141.0180997471133,145.84744951252773]
[null,"IT",null,null,null,null,null,null,null,null,null,0,9.44,11.126999999999999,14.826500000000001,12.580250000000001,18.031125000000003,22.941105094125817,26.500674738126889,26.312754598151116,22.249490203609398,17.749926662104713,21.008009653545198,22.982077509083112,26.511223389348487,26.832522930724757,28.949060467928994,25.274998847439491,23.506882590187757,22.940161173357648,22.734718764548159,23.153037589815845]
[null,"Other Non-Network Assets",null,null,null,null,null,null,null,null,null,0,10.02851765,10.227954825999999,13.72548205384,16.899502486201211,16.460582088409019,18.806314419344123,24.928875433987553,45.753697434924518,40.813052348075658,36.296984885029573,39.046179831452619,42.623481831041467,42.490709595720645,38.894003042026895,42.529934359435245,{"$f":"SUM(AB205,AB221,AB253,AB237)","v":44.874461402082794},46.997529313464163,49.284213182957224,51.108393683893588,52.398430073796646]
[null,"Land & Easements",null,null,null,null,null,null,null,null,null,0,31.539515659839001,95.595845576765797,113.11163296648346,120.27642169508381,126.43451187900584,139.15309656409255,153.93072388369029,173.74448397746787,178.97299145709025,183.15234175623959,205.86383712407149,237.25881677955735,251.27264194653014,261.83090960398363,285.26421373654927,299.362207461146,313.71960427027534,328.34117718069268,343.23178703266166,358.39638410590686]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,0,0.30580571881107804,1.2737226399396766,0.97513124237512794,0.99398394746507113,1.2742634774012265,0.6232630849993035,0.34662551446947487,0.15498119449730174,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16,3.3306690738754696E-16]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L259:L271)","v":0},194.16677407781174,506.44470578222052,633.10555872725593,714.42986482647007,777.12427236017288,856.93814177501758,987.75493315729295,1109.5440036557898,1169.9402064078588,1231.6485900312084,1354.1059470610885,1507.1802091584302,1595.6855489988611,1658.7856077578749,1773.5346227305017,1834.7937778236542,1896.9577016935104,1960.8219992252662,2024.6731628430946,2087.86949505746]
[]
[null,"Depreciation schedules [$M nominal]"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Transmission cables","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B276,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":-37.262501080456843},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B276,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":-37.303804054704003},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B276,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":-36.97645840858879},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B276,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":-36.884034390779348},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B276,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q277,Q277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R277,R277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S277,S277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T277,T277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U277,U277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V277,V277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W277,W277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X277,X277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y277,Y277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z277,Z277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA277,AA277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB277,AB277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC277,AC277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD277,AD277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":-36.854166594762781},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE277,AE277,-INDEX($R$113:$AF$125,MATCH(B276,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":-36.854166594762781}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C284,$G$193:$AF$193,0))","v":14.645511547345304},null,null,null,null,null,null,null,null,{"$f":"-IF($D284=0,0,IF($C284+$D284>N$275,($E284+SUM($G284:M284))*(1/$D284*200%),$E284+SUM($G284:M284)))","v":-0.61665311778296017},{"$f":"-IF($D284=0,0,IF($C284+$D284>O$275,($E284+SUM($G284:N284))*(1/$D284*200%),$E284+SUM($G284:N284)))","v":-0.59068877598157243},{"$f":"-IF($D284=0,0,IF($C284+$D284>P$275,($E284+SUM($G284:O284))*(1/$D284*200%),$E284+SUM($G284:O284)))","v":-0.56581766962445357},{"$f":"-IF($D284=0,0,IF($C284+$D284>Q$275,($E284+SUM($G284:P284))*(1/$D284*200%),$E284+SUM($G284:P284)))","v":-0.5419937677455291},{"$f":"-IF($D284=0,0,IF($C284+$D284>R$275,($E284+SUM($G284:Q284))*(1/$D284*200%),$E284+SUM($G284:Q284)))","v":-0.51917297752466474},{"$f":"-IF($D284=0,0,IF($C284+$D284>S$275,($E284+SUM($G284:R284))*(1/$D284*200%),$E284+SUM($G284:R284)))","v":-0.49731306268152103},{"$f":"-IF($D284=0,0,IF($C284+$D284>T$275,($E284+SUM($G284:S284))*(1/$D284*200%),$E284+SUM($G284:S284)))","v":-0.47637356530545694},{"$f":"-IF($D284=0,0,IF($C284+$D284>U$275,($E284+SUM($G284:T284))*(1/$D284*200%),$E284+SUM($G284:T284)))","v":-0.45631573097680617},{"$f":"-IF($D284=0,0,IF($C284+$D284>V$275,($E284+SUM($G284:U284))*(1/$D284*200%),$E284+SUM($G284:U284)))","v":-0.43710243704094065},{"$f":"-IF($D284=0,0,IF($C284+$D284>W$275,($E284+SUM($G284:V284))*(1/$D284*200%),$E284+SUM($G284:V284)))","v":-0.41869812390237476},{"$f":"-IF($D284=0,0,IF($C284+$D284>X$275,($E284+SUM($G284:W284))*(1/$D284*200%),$E284+SUM($G284:W284)))","v":-0.40106872921174841},{"$f":"-IF($D284=0,0,IF($C284+$D284>Y$275,($E284+SUM($G284:X284))*(1/$D284*200%),$E284+SUM($G284:X284)))","v":-0.38418162482388529},{"$f":"-IF($D284=0,0,IF($C284+$D284>Z$275,($E284+SUM($G284:Y284))*(1/$D284*200%),$E284+SUM($G284:Y284)))","v":-0.36800555641024801},{"$f":"-IF($D284=0,0,IF($C284+$D284>AA$275,($E284+SUM($G284:Z284))*(1/$D284*200%),$E284+SUM($G284:Z284)))","v":-0.35251058561402715},{"$f":"-IF($D284=0,0,IF($C284+$D284>AB$275,($E284+SUM($G284:AA284))*(1/$D284*200%),$E284+SUM($G284:AA284)))","v":-0.33766803464080497},{"$f":"-IF($D284=0,0,IF($C284+$D284>AC$275,($E284+SUM($G284:AB284))*(1/$D284*200%),$E284+SUM($G284:AB284)))","v":-0.3234504331822447},{"$f":"-IF($D284=0,0,IF($C284+$D284>AD$275,($E284+SUM($G284:AC284))*(1/$D284*200%),$E284+SUM($G284:AC284)))","v":-0.30983146757457125},{"$f":"-IF($D284=0,0,IF($C284+$D284>AE$275,($E284+SUM($G284:AD284))*(1/$D284*200%),$E284+SUM($G284:AD284)))","v":-0.29678593209774717},{"$f":"-IF($D284=0,0,IF($C284+$D284>AF$275,($E284+SUM($G284:AE284))*(1/$D284*200%),$E284+SUM($G284:AE284)))","v":-0.28428968232521046}]
[null,null,2014,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C285,$G$193:$AF$193,0))","v":29.734819629571767},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D285=0,0,IF($C285+$D285>O$275,($E285+SUM($G285:N285))*(1/$D285*200%),$E285+SUM($G285:N285)))","v":-1.2519924054556533},{"$f":"-IF($D285=0,0,IF($C285+$D285>P$275,($E285+SUM($G285:O285))*(1/$D285*200%),$E285+SUM($G285:O285)))","v":-1.1992769357522575},{"$f":"-IF($D285=0,0,IF($C285+$D285>Q$275,($E285+SUM($G285:P285))*(1/$D285*200%),$E285+SUM($G285:P285)))","v":-1.1487810647732148},{"$f":"-IF($D285=0,0,IF($C285+$D285>R$275,($E285+SUM($G285:Q285))*(1/$D285*200%),$E285+SUM($G285:Q285)))","v":-1.1004113357301322},{"$f":"-IF($D285=0,0,IF($C285+$D285>S$275,($E285+SUM($G285:R285))*(1/$D285*200%),$E285+SUM($G285:R285)))","v":-1.0540782268572846},{"$f":"-IF($D285=0,0,IF($C285+$D285>T$275,($E285+SUM($G285:S285))*(1/$D285*200%),$E285+SUM($G285:S285)))","v":-1.0096959857264516},{"$f":"-IF($D285=0,0,IF($C285+$D285>U$275,($E285+SUM($G285:T285))*(1/$D285*200%),$E285+SUM($G285:T285)))","v":-0.96718247053796946},{"$f":"-IF($D285=0,0,IF($C285+$D285>V$275,($E285+SUM($G285:U285))*(1/$D285*200%),$E285+SUM($G285:U285)))","v":-0.92645899809426535},{"$f":"-IF($D285=0,0,IF($C285+$D285>W$275,($E285+SUM($G285:V285))*(1/$D285*200%),$E285+SUM($G285:V285)))","v":-0.88745019817450688},{"$f":"-IF($D285=0,0,IF($C285+$D285>X$275,($E285+SUM($G285:W285))*(1/$D285*200%),$E285+SUM($G285:W285)))","v":-0.85008387404084351},{"$f":"-IF($D285=0,0,IF($C285+$D285>Y$275,($E285+SUM($G285:X285))*(1/$D285*200%),$E285+SUM($G285:X285)))","v":-0.81429086881807111},{"$f":"-IF($D285=0,0,IF($C285+$D285>Z$275,($E285+SUM($G285:Y285))*(1/$D285*200%),$E285+SUM($G285:Y285)))","v":-0.78000493749941535},{"$f":"-IF($D285=0,0,IF($C285+$D285>AA$275,($E285+SUM($G285:Z285))*(1/$D285*200%),$E285+SUM($G285:Z285)))","v":-0.74716262434154534},{"$f":"-IF($D285=0,0,IF($C285+$D285>AB$275,($E285+SUM($G285:AA285))*(1/$D285*200%),$E285+SUM($G285:AA285)))","v":-0.71570314542190128},{"$f":"-IF($D285=0,0,IF($C285+$D285>AC$275,($E285+SUM($G285:AB285))*(1/$D285*200%),$E285+SUM($G285:AB285)))","v":-0.68556827614097915},{"$f":"-IF($D285=0,0,IF($C285+$D285>AD$275,($E285+SUM($G285:AC285))*(1/$D285*200%),$E285+SUM($G285:AC285)))","v":-0.65670224346135897},{"$f":"-IF($D285=0,0,IF($C285+$D285>AE$275,($E285+SUM($G285:AD285))*(1/$D285*200%),$E285+SUM($G285:AD285)))","v":-0.62905162268403869},{"$f":"-IF($D285=0,0,IF($C285+$D285>AF$275,($E285+SUM($G285:AE285))*(1/$D285*200%),$E285+SUM($G285:AE285)))","v":-0.60256523857102651}]
[null,null,2015,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C286,$G$193:$AF$193,0))","v":9.3386596687973533},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D286=0,0,IF($C286+$D286>P$275,($E286+SUM($G286:O286))*(1/$D286*200%),$E286+SUM($G286:O286)))","v":-0.39320672289673064},{"$f":"-IF($D286=0,0,IF($C286+$D286>Q$275,($E286+SUM($G286:P286))*(1/$D286*200%),$E286+SUM($G286:P286)))","v":-0.37665065035371043},{"$f":"-IF($D286=0,0,IF($C286+$D286>R$275,($E286+SUM($G286:Q286))*(1/$D286*200%),$E286+SUM($G286:Q286)))","v":-0.36079167560197528},{"$f":"-IF($D286=0,0,IF($C286+$D286>S$275,($E286+SUM($G286:R286))*(1/$D286*200%),$E286+SUM($G286:R286)))","v":-0.34560044715557625},{"$f":"-IF($D286=0,0,IF($C286+$D286>T$275,($E286+SUM($G286:S286))*(1/$D286*200%),$E286+SUM($G286:S286)))","v":-0.33104884938060464},{"$f":"-IF($D286=0,0,IF($C286+$D286>U$275,($E286+SUM($G286:T286))*(1/$D286*200%),$E286+SUM($G286:T286)))","v":-0.31710995045931606},{"$f":"-IF($D286=0,0,IF($C286+$D286>V$275,($E286+SUM($G286:U286))*(1/$D286*200%),$E286+SUM($G286:U286)))","v":-0.30375795254523957},{"$f":"-IF($D286=0,0,IF($C286+$D286>W$275,($E286+SUM($G286:V286))*(1/$D286*200%),$E286+SUM($G286:V286)))","v":-0.29096814401701898},{"$f":"-IF($D286=0,0,IF($C286+$D286>X$275,($E286+SUM($G286:W286))*(1/$D286*200%),$E286+SUM($G286:W286)))","v":-0.27871685374261812},{"$f":"-IF($D286=0,0,IF($C286+$D286>Y$275,($E286+SUM($G286:X286))*(1/$D286*200%),$E286+SUM($G286:X286)))","v":-0.2669814072692448},{"$f":"-IF($D286=0,0,IF($C286+$D286>Z$275,($E286+SUM($G286:Y286))*(1/$D286*200%),$E286+SUM($G286:Y286)))","v":-0.25574008485790811},{"$f":"-IF($D286=0,0,IF($C286+$D286>AA$275,($E286+SUM($G286:Z286))*(1/$D286*200%),$E286+SUM($G286:Z286)))","v":-0.24497208128494358},{"$f":"-IF($D286=0,0,IF($C286+$D286>AB$275,($E286+SUM($G286:AA286))*(1/$D286*200%),$E286+SUM($G286:AA286)))","v":-0.23465746733610388},{"$f":"-IF($D286=0,0,IF($C286+$D286>AC$275,($E286+SUM($G286:AB286))*(1/$D286*200%),$E286+SUM($G286:AB286)))","v":-0.22477715292195213},{"$f":"-IF($D286=0,0,IF($C286+$D286>AD$275,($E286+SUM($G286:AC286))*(1/$D286*200%),$E286+SUM($G286:AC286)))","v":-0.215312851746291},{"$f":"-IF($D286=0,0,IF($C286+$D286>AE$275,($E286+SUM($G286:AD286))*(1/$D286*200%),$E286+SUM($G286:AD286)))","v":-0.20624704746223663},{"$f":"-IF($D286=0,0,IF($C286+$D286>AF$275,($E286+SUM($G286:AE286))*(1/$D286*200%),$E286+SUM($G286:AE286)))","v":-0.19756296125330036}]
[null,null,2016,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C287,$G$193:$AF$193,0))","v":3.4886224824238004},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D287=0,0,IF($C287+$D287>Q$275,($E287+SUM($G287:P287))*(1/$D287*200%),$E287+SUM($G287:P287)))","v":-0.14688936768100211},{"$f":"-IF($D287=0,0,IF($C287+$D287>R$275,($E287+SUM($G287:Q287))*(1/$D287*200%),$E287+SUM($G287:Q287)))","v":-0.14070455219969677},{"$f":"-IF($D287=0,0,IF($C287+$D287>S$275,($E287+SUM($G287:R287))*(1/$D287*200%),$E287+SUM($G287:R287)))","v":-0.13478015000181479},{"$f":"-IF($D287=0,0,IF($C287+$D287>T$275,($E287+SUM($G287:S287))*(1/$D287*200%),$E287+SUM($G287:S287)))","v":-0.12910519631752787},{"$f":"-IF($D287=0,0,IF($C287+$D287>U$275,($E287+SUM($G287:T287))*(1/$D287*200%),$E287+SUM($G287:T287)))","v":-0.12366918805152669},{"$f":"-IF($D287=0,0,IF($C287+$D287>V$275,($E287+SUM($G287:U287))*(1/$D287*200%),$E287+SUM($G287:U287)))","v":-0.11846206434409397},{"$f":"-IF($D287=0,0,IF($C287+$D287>W$275,($E287+SUM($G287:V287))*(1/$D287*200%),$E287+SUM($G287:V287)))","v":-0.11347418795065844},{"$f":"-IF($D287=0,0,IF($C287+$D287>X$275,($E287+SUM($G287:W287))*(1/$D287*200%),$E287+SUM($G287:W287)))","v":-0.10869632740536755},{"$f":"-IF($D287=0,0,IF($C287+$D287>Y$275,($E287+SUM($G287:X287))*(1/$D287*200%),$E287+SUM($G287:X287)))","v":-0.10411963993566786},{"$f":"-IF($D287=0,0,IF($C287+$D287>Z$275,($E287+SUM($G287:Y287))*(1/$D287*200%),$E287+SUM($G287:Y287)))","v":-9.9735655096271317E-2},{"$f":"-IF($D287=0,0,IF($C287+$D287>AA$275,($E287+SUM($G287:Z287))*(1/$D287*200%),$E287+SUM($G287:Z287)))","v":-9.5536259092217787E-2},{"$f":"-IF($D287=0,0,IF($C287+$D287>AB$275,($E287+SUM($G287:AA287))*(1/$D287*200%),$E287+SUM($G287:AA287)))","v":-9.1513679762019157E-2},{"$f":"-IF($D287=0,0,IF($C287+$D287>AC$275,($E287+SUM($G287:AB287))*(1/$D287*200%),$E287+SUM($G287:AB287)))","v":-8.7660472193092032E-2},{"$f":"-IF($D287=0,0,IF($C287+$D287>AD$275,($E287+SUM($G287:AC287))*(1/$D287*200%),$E287+SUM($G287:AC287)))","v":-8.3969504942856585E-2},{"$f":"-IF($D287=0,0,IF($C287+$D287>AE$275,($E287+SUM($G287:AD287))*(1/$D287*200%),$E287+SUM($G287:AD287)))","v":-8.0433946839999465E-2},{"$f":"-IF($D287=0,0,IF($C287+$D287>AF$275,($E287+SUM($G287:AE287))*(1/$D287*200%),$E287+SUM($G287:AE287)))","v":-7.7047254341473165E-2}]
[null,null,2017,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C288,$G$193:$AF$193,0))","v":3.2996512361435388},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D288=0,0,IF($C288+$D288>R$275,($E288+SUM($G288:Q288))*(1/$D288*200%),$E288+SUM($G288:Q288)))","v":-0.13893268362709638},{"$f":"-IF($D288=0,0,IF($C288+$D288>S$275,($E288+SUM($G288:R288))*(1/$D288*200%),$E288+SUM($G288:R288)))","v":-0.13308288642174496},{"$f":"-IF($D288=0,0,IF($C288+$D288>T$275,($E288+SUM($G288:S288))*(1/$D288*200%),$E288+SUM($G288:S288)))","v":-0.12747939646714515},{"$f":"-IF($D288=0,0,IF($C288+$D288>U$275,($E288+SUM($G288:T288))*(1/$D288*200%),$E288+SUM($G288:T288)))","v":-0.12211184293168641},{"$f":"-IF($D288=0,0,IF($C288+$D288>V$275,($E288+SUM($G288:U288))*(1/$D288*200%),$E288+SUM($G288:U288)))","v":-0.11697029165035223},{"$f":"-IF($D288=0,0,IF($C288+$D288>W$275,($E288+SUM($G288:V288))*(1/$D288*200%),$E288+SUM($G288:V288)))","v":-0.11204522673875847},{"$f":"-IF($D288=0,0,IF($C288+$D288>X$275,($E288+SUM($G288:W288))*(1/$D288*200%),$E288+SUM($G288:W288)))","v":-0.10732753298133706},{"$f":"-IF($D288=0,0,IF($C288+$D288>Y$275,($E288+SUM($G288:X288))*(1/$D288*200%),$E288+SUM($G288:X288)))","v":-0.10280847896107023},{"$f":"-IF($D288=0,0,IF($C288+$D288>Z$275,($E288+SUM($G288:Y288))*(1/$D288*200%),$E288+SUM($G288:Y288)))","v":-9.8479700899551492E-2},{"$f":"-IF($D288=0,0,IF($C288+$D288>AA$275,($E288+SUM($G288:Z288))*(1/$D288*200%),$E288+SUM($G288:Z288)))","v":-9.4333187177465111E-2},{"$f":"-IF($D288=0,0,IF($C288+$D288>AB$275,($E288+SUM($G288:AA288))*(1/$D288*200%),$E288+SUM($G288:AA288)))","v":-9.0361263506835002E-2},{"$f":"-IF($D288=0,0,IF($C288+$D288>AC$275,($E288+SUM($G288:AB288))*(1/$D288*200%),$E288+SUM($G288:AB288)))","v":-8.655657872759985E-2},{"$f":"-IF($D288=0,0,IF($C288+$D288>AD$275,($E288+SUM($G288:AC288))*(1/$D288*200%),$E288+SUM($G288:AC288)))","v":-8.2912091202227228E-2},{"$f":"-IF($D288=0,0,IF($C288+$D288>AE$275,($E288+SUM($G288:AD288))*(1/$D288*200%),$E288+SUM($G288:AD288)))","v":-7.9421055783186076E-2},{"$f":"-IF($D288=0,0,IF($C288+$D288>AF$275,($E288+SUM($G288:AE288))*(1/$D288*200%),$E288+SUM($G288:AE288)))","v":-7.6077011329157188E-2}]
[null,null,2018,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C289,$G$193:$AF$193,0))","v":4.2037453318543241},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D289=0,0,IF($C289+$D289>S$275,($E289+SUM($G289:R289))*(1/$D289*200%),$E289+SUM($G289:R289)))","v":-0.17699980344649785},{"$f":"-IF($D289=0,0,IF($C289+$D289>T$275,($E289+SUM($G289:S289))*(1/$D289*200%),$E289+SUM($G289:S289)))","v":-0.16954718014348741},{"$f":"-IF($D289=0,0,IF($C289+$D289>U$275,($E289+SUM($G289:T289))*(1/$D289*200%),$E289+SUM($G289:T289)))","v":-0.16240835150586688},{"$f":"-IF($D289=0,0,IF($C289+$D289>V$275,($E289+SUM($G289:U289))*(1/$D289*200%),$E289+SUM($G289:U289)))","v":-0.15557010512667249},{"$f":"-IF($D289=0,0,IF($C289+$D289>W$275,($E289+SUM($G289:V289))*(1/$D289*200%),$E289+SUM($G289:V289)))","v":-0.14901978491081261},{"$f":"-IF($D289=0,0,IF($C289+$D289>X$275,($E289+SUM($G289:W289))*(1/$D289*200%),$E289+SUM($G289:W289)))","v":-0.14274526765140996},{"$f":"-IF($D289=0,0,IF($C289+$D289>Y$275,($E289+SUM($G289:X289))*(1/$D289*200%),$E289+SUM($G289:X289)))","v":-0.13673494059240324},{"$f":"-IF($D289=0,0,IF($C289+$D289>Z$275,($E289+SUM($G289:Y289))*(1/$D289*200%),$E289+SUM($G289:Y289)))","v":-0.130977679935881},{"$f":"-IF($D289=0,0,IF($C289+$D289>AA$275,($E289+SUM($G289:Z289))*(1/$D289*200%),$E289+SUM($G289:Z289)))","v":-0.12546283025437022},{"$f":"-IF($D289=0,0,IF($C289+$D289>AB$275,($E289+SUM($G289:AA289))*(1/$D289*200%),$E289+SUM($G289:AA289)))","v":-0.12018018476997569},{"$f":"-IF($D289=0,0,IF($C289+$D289>AC$275,($E289+SUM($G289:AB289))*(1/$D289*200%),$E289+SUM($G289:AB289)))","v":-0.11511996646387145},{"$f":"-IF($D289=0,0,IF($C289+$D289>AD$275,($E289+SUM($G289:AC289))*(1/$D289*200%),$E289+SUM($G289:AC289)))","v":-0.11027280998118212},{"$f":"-IF($D289=0,0,IF($C289+$D289>AE$275,($E289+SUM($G289:AD289))*(1/$D289*200%),$E289+SUM($G289:AD289)))","v":-0.10562974429776394},{"$f":"-IF($D289=0,0,IF($C289+$D289>AF$275,($E289+SUM($G289:AE289))*(1/$D289*200%),$E289+SUM($G289:AE289)))","v":-0.10118217611680545}]
[null,null,2019,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C290,$G$193:$AF$193,0))","v":3.8581183938728461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D290=0,0,IF($C290+$D290>T$275,($E290+SUM($G290:S290))*(1/$D290*200%),$E290+SUM($G290:S290)))","v":-0.16244709026833035},{"$f":"-IF($D290=0,0,IF($C290+$D290>U$275,($E290+SUM($G290:T290))*(1/$D290*200%),$E290+SUM($G290:T290)))","v":-0.15560721278334802},{"$f":"-IF($D290=0,0,IF($C290+$D290>V$275,($E290+SUM($G290:U290))*(1/$D290*200%),$E290+SUM($G290:U290)))","v":-0.14905533013983863},{"$f":"-IF($D290=0,0,IF($C290+$D290>W$275,($E290+SUM($G290:V290))*(1/$D290*200%),$E290+SUM($G290:V290)))","v":-0.14277931623921383},{"$f":"-IF($D290=0,0,IF($C290+$D290>X$275,($E290+SUM($G290:W290))*(1/$D290*200%),$E290+SUM($G290:W290)))","v":-0.1367675555554575},{"$f":"-IF($D290=0,0,IF($C290+$D290>Y$275,($E290+SUM($G290:X290))*(1/$D290*200%),$E290+SUM($G290:X290)))","v":-0.13100892163733296},{"$f":"-IF($D290=0,0,IF($C290+$D290>Z$275,($E290+SUM($G290:Y290))*(1/$D290*200%),$E290+SUM($G290:Y290)))","v":-0.12549275651576103},{"$f":"-IF($D290=0,0,IF($C290+$D290>AA$275,($E290+SUM($G290:Z290))*(1/$D290*200%),$E290+SUM($G290:Z290)))","v":-0.1202088509782553},{"$f":"-IF($D290=0,0,IF($C290+$D290>AB$275,($E290+SUM($G290:AA290))*(1/$D290*200%),$E290+SUM($G290:AA290)))","v":-0.11514742567390772},{"$f":"-IF($D290=0,0,IF($C290+$D290>AC$275,($E290+SUM($G290:AB290))*(1/$D290*200%),$E290+SUM($G290:AB290)))","v":-0.1102991130139537},{"$f":"-IF($D290=0,0,IF($C290+$D290>AD$275,($E290+SUM($G290:AC290))*(1/$D290*200%),$E290+SUM($G290:AC290)))","v":-0.10565493983441883},{"$f":"-IF($D290=0,0,IF($C290+$D290>AE$275,($E290+SUM($G290:AD290))*(1/$D290*200%),$E290+SUM($G290:AD290)))","v":-0.10120631078875907},{"$f":"-IF($D290=0,0,IF($C290+$D290>AF$275,($E290+SUM($G290:AE290))*(1/$D290*200%),$E290+SUM($G290:AE290)))","v":-9.6944992439758695E-2}]
[null,null,2020,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C291,$G$193:$AF$193,0))","v":1.2222559948812695},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D291=0,0,IF($C291+$D291>U$275,($E291+SUM($G291:T291))*(1/$D291*200%),$E291+SUM($G291:T291)))","v":-5.146341031079029E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>V$275,($E291+SUM($G291:U291))*(1/$D291*200%),$E291+SUM($G291:U291)))","v":-4.9296529876651757E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>W$275,($E291+SUM($G291:V291))*(1/$D291*200%),$E291+SUM($G291:V291)))","v":-4.7220886513424307E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>X$275,($E291+SUM($G291:W291))*(1/$D291*200%),$E291+SUM($G291:W291)))","v":-4.5232638660227496E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>Y$275,($E291+SUM($G291:X291))*(1/$D291*200%),$E291+SUM($G291:X291)))","v":-4.332810650611265E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>Z$275,($E291+SUM($G291:Y291))*(1/$D291*200%),$E291+SUM($G291:Y291)))","v":-4.1503765179539485E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>AA$275,($E291+SUM($G291:Z291))*(1/$D291*200%),$E291+SUM($G291:Z291)))","v":-3.9756238224611516E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>AB$275,($E291+SUM($G291:AA291))*(1/$D291*200%),$E291+SUM($G291:AA291)))","v":-3.8082291351996297E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>AC$275,($E291+SUM($G291:AB291))*(1/$D291*200%),$E291+SUM($G291:AB291)))","v":-3.6478826452964866E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>AD$275,($E291+SUM($G291:AC291))*(1/$D291*200%),$E291+SUM($G291:AC291)))","v":-3.4942875865471609E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>AE$275,($E291+SUM($G291:AD291))*(1/$D291*200%),$E291+SUM($G291:AD291)))","v":-3.3471596881662277E-2},{"$f":"-IF($D291=0,0,IF($C291+$D291>AF$275,($E291+SUM($G291:AE291))*(1/$D291*200%),$E291+SUM($G291:AE291)))","v":-3.2062266486644925E-2}]
[null,null,2021,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C292,$G$193:$AF$193,0))","v":1.3800549489566833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D292=0,0,IF($C292+$D292>V$275,($E292+SUM($G292:U292))*(1/$D292*200%),$E292+SUM($G292:U292)))","v":-5.8107576798176137E-2},{"$f":"-IF($D292=0,0,IF($C292+$D292>W$275,($E292+SUM($G292:V292))*(1/$D292*200%),$E292+SUM($G292:V292)))","v":-5.5660941985621354E-2},{"$f":"-IF($D292=0,0,IF($C292+$D292>X$275,($E292+SUM($G292:W292))*(1/$D292*200%),$E292+SUM($G292:W292)))","v":-5.331732337570045E-2},{"$f":"-IF($D292=0,0,IF($C292+$D292>Y$275,($E292+SUM($G292:X292))*(1/$D292*200%),$E292+SUM($G292:X292)))","v":-5.1072383444092019E-2},{"$f":"-IF($D292=0,0,IF($C292+$D292>Z$275,($E292+SUM($G292:Y292))*(1/$D292*200%),$E292+SUM($G292:Y292)))","v":-4.8921967299077621E-2},{"$f":"-IF($D292=0,0,IF($C292+$D292>AA$275,($E292+SUM($G292:Z292))*(1/$D292*200%),$E292+SUM($G292:Z292)))","v":-4.6862094991748031E-2},{"$f":"-IF($D292=0,0,IF($C292+$D292>AB$275,($E292+SUM($G292:AA292))*(1/$D292*200%),$E292+SUM($G292:AA292)))","v":-4.4888954149990223E-2},{"$f":"-IF($D292=0,0,IF($C292+$D292>AC$275,($E292+SUM($G292:AB292))*(1/$D292*200%),$E292+SUM($G292:AB292)))","v":-4.2998892922622212E-2},{"$f":"-IF($D292=0,0,IF($C292+$D292>AD$275,($E292+SUM($G292:AC292))*(1/$D292*200%),$E292+SUM($G292:AC292)))","v":-4.1188413220617066E-2},{"$f":"-IF($D292=0,0,IF($C292+$D292>AE$275,($E292+SUM($G292:AD292))*(1/$D292*200%),$E292+SUM($G292:AD292)))","v":-3.9454164242906875E-2},{"$f":"-IF($D292=0,0,IF($C292+$D292>AF$275,($E292+SUM($G292:AE292))*(1/$D292*200%),$E292+SUM($G292:AE292)))","v":-3.7792936274784479E-2}]
[null,null,2022,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C293,$G$193:$AF$193,0))","v":0.98209030759731109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D293=0,0,IF($C293+$D293>W$275,($E293+SUM($G293:V293))*(1/$D293*200%),$E293+SUM($G293:V293)))","v":-4.1351170846202573E-2},{"$f":"-IF($D293=0,0,IF($C293+$D293>X$275,($E293+SUM($G293:W293))*(1/$D293*200%),$E293+SUM($G293:W293)))","v":-3.9610068915836148E-2},{"$f":"-IF($D293=0,0,IF($C293+$D293>Y$275,($E293+SUM($G293:X293))*(1/$D293*200%),$E293+SUM($G293:X293)))","v":-3.7942276540432522E-2},{"$f":"-IF($D293=0,0,IF($C293+$D293>Z$275,($E293+SUM($G293:Y293))*(1/$D293*200%),$E293+SUM($G293:Y293)))","v":-3.6344707001887994E-2},{"$f":"-IF($D293=0,0,IF($C293+$D293>AA$275,($E293+SUM($G293:Z293))*(1/$D293*200%),$E293+SUM($G293:Z293)))","v":-3.481440354917692E-2},{"$f":"-IF($D293=0,0,IF($C293+$D293>AB$275,($E293+SUM($G293:AA293))*(1/$D293*200%),$E293+SUM($G293:AA293)))","v":-3.3348533926053678E-2},{"$f":"-IF($D293=0,0,IF($C293+$D293>AC$275,($E293+SUM($G293:AB293))*(1/$D293*200%),$E293+SUM($G293:AB293)))","v":-3.194438512916721E-2},{"$f":"-IF($D293=0,0,IF($C293+$D293>AD$275,($E293+SUM($G293:AC293))*(1/$D293*200%),$E293+SUM($G293:AC293)))","v":-3.0599358386886485E-2},{"$f":"-IF($D293=0,0,IF($C293+$D293>AE$275,($E293+SUM($G293:AD293))*(1/$D293*200%),$E293+SUM($G293:AD293)))","v":-2.9310964349543896E-2},{"$f":"-IF($D293=0,0,IF($C293+$D293>AF$275,($E293+SUM($G293:AE293))*(1/$D293*200%),$E293+SUM($G293:AE293)))","v":-2.8076818482194676E-2}]
[null,null,2023,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C294,$G$193:$AF$193,0))","v":7.9048128830346798},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D294=0,0,IF($C294+$D294>X$275,($E294+SUM($G294:W294))*(1/$D294*200%),$E294+SUM($G294:W294)))","v":-0.33283422665409179},{"$f":"-IF($D294=0,0,IF($C294+$D294>Y$275,($E294+SUM($G294:X294))*(1/$D294*200%),$E294+SUM($G294:X294)))","v":-0.31882015395286684},{"$f":"-IF($D294=0,0,IF($C294+$D294>Z$275,($E294+SUM($G294:Y294))*(1/$D294*200%),$E294+SUM($G294:Y294)))","v":-0.30539614747064092},{"$f":"-IF($D294=0,0,IF($C294+$D294>AA$275,($E294+SUM($G294:Z294))*(1/$D294*200%),$E294+SUM($G294:Z294)))","v":-0.29253736231398231},{"$f":"-IF($D294=0,0,IF($C294+$D294>AB$275,($E294+SUM($G294:AA294))*(1/$D294*200%),$E294+SUM($G294:AA294)))","v":-0.2802199996902357},{"$f":"-IF($D294=0,0,IF($C294+$D294>AC$275,($E294+SUM($G294:AB294))*(1/$D294*200%),$E294+SUM($G294:AB294)))","v":-0.26842126286117313},{"$f":"-IF($D294=0,0,IF($C294+$D294>AD$275,($E294+SUM($G294:AC294))*(1/$D294*200%),$E294+SUM($G294:AC294)))","v":-0.25711931495122903},{"$f":"-IF($D294=0,0,IF($C294+$D294>AE$275,($E294+SUM($G294:AD294))*(1/$D294*200%),$E294+SUM($G294:AD294)))","v":-0.2462932385322299},{"$f":"-IF($D294=0,0,IF($C294+$D294>AF$275,($E294+SUM($G294:AE294))*(1/$D294*200%),$E294+SUM($G294:AE294)))","v":-0.23592299690982022}]
[null,null,2024,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C295,$G$193:$AF$193,0))","v":11.700748137744778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D295=0,0,IF($C295+$D295>Y$275,($E295+SUM($G295:X295))*(1/$D295*200%),$E295+SUM($G295:X295)))","v":-0.49266307948399063},{"$f":"-IF($D295=0,0,IF($C295+$D295>Z$275,($E295+SUM($G295:Y295))*(1/$D295*200%),$E295+SUM($G295:Y295)))","v":-0.47191937087413838},{"$f":"-IF($D295=0,0,IF($C295+$D295>AA$275,($E295+SUM($G295:Z295))*(1/$D295*200%),$E295+SUM($G295:Z295)))","v":-0.45204908157417467},{"$f":"-IF($D295=0,0,IF($C295+$D295>AB$275,($E295+SUM($G295:AA295))*(1/$D295*200%),$E295+SUM($G295:AA295)))","v":-0.43301543603420944},{"$f":"-IF($D295=0,0,IF($C295+$D295>AC$275,($E295+SUM($G295:AB295))*(1/$D295*200%),$E295+SUM($G295:AB295)))","v":-0.41478320714855849},{"$f":"-IF($D295=0,0,IF($C295+$D295>AD$275,($E295+SUM($G295:AC295))*(1/$D295*200%),$E295+SUM($G295:AC295)))","v":-0.39731865105809289},{"$f":"-IF($D295=0,0,IF($C295+$D295>AE$275,($E295+SUM($G295:AD295))*(1/$D295*200%),$E295+SUM($G295:AD295)))","v":-0.38058944469775213},{"$f":"-IF($D295=0,0,IF($C295+$D295>AF$275,($E295+SUM($G295:AE295))*(1/$D295*200%),$E295+SUM($G295:AE295)))","v":-0.3645646259736362}]
[null,null,2025,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C296,$G$193:$AF$193,0))","v":4.2691695587301766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D296=0,0,IF($C296+$D296>Z$275,($E296+SUM($G296:Y296))*(1/$D296*200%),$E296+SUM($G296:Y296)))","v":-0.17975450773600743},{"$f":"-IF($D296=0,0,IF($C296+$D296>AA$275,($E296+SUM($G296:Z296))*(1/$D296*200%),$E296+SUM($G296:Z296)))","v":-0.17218589688396502},{"$f":"-IF($D296=0,0,IF($C296+$D296>AB$275,($E296+SUM($G296:AA296))*(1/$D296*200%),$E296+SUM($G296:AA296)))","v":-0.16493596438358754},{"$f":"-IF($D296=0,0,IF($C296+$D296>AC$275,($E296+SUM($G296:AB296))*(1/$D296*200%),$E296+SUM($G296:AB296)))","v":-0.15799129219901542},{"$f":"-IF($D296=0,0,IF($C296+$D296>AD$275,($E296+SUM($G296:AC296))*(1/$D296*200%),$E296+SUM($G296:AC296)))","v":-0.15133902726432005},{"$f":"-IF($D296=0,0,IF($C296+$D296>AE$275,($E296+SUM($G296:AD296))*(1/$D296*200%),$E296+SUM($G296:AD296)))","v":-0.14496685769529605},{"$f":"-IF($D296=0,0,IF($C296+$D296>AF$275,($E296+SUM($G296:AE296))*(1/$D296*200%),$E296+SUM($G296:AE296)))","v":-0.13886299000286254}]
[null,null,2026,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C297,$G$193:$AF$193,0))","v":3.3721761302701663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D297=0,0,IF($C297+$D297>AA$275,($E297+SUM($G297:Z297))*(1/$D297*200%),$E297+SUM($G297:Z297)))","v":-0.14198636337979648},{"$f":"-IF($D297=0,0,IF($C297+$D297>AB$275,($E297+SUM($G297:AA297))*(1/$D297*200%),$E297+SUM($G297:AA297)))","v":-0.13600799018485765},{"$f":"-IF($D297=0,0,IF($C297+$D297>AC$275,($E297+SUM($G297:AB297))*(1/$D297*200%),$E297+SUM($G297:AB297)))","v":-0.13028133796654787},{"$f":"-IF($D297=0,0,IF($C297+$D297>AD$275,($E297+SUM($G297:AC297))*(1/$D297*200%),$E297+SUM($G297:AC297)))","v":-0.12479580794690374},{"$f":"-IF($D297=0,0,IF($C297+$D297>AE$275,($E297+SUM($G297:AD297))*(1/$D297*200%),$E297+SUM($G297:AD297)))","v":-0.11954124761229729},{"$f":"-IF($D297=0,0,IF($C297+$D297>AF$275,($E297+SUM($G297:AE297))*(1/$D297*200%),$E297+SUM($G297:AE297)))","v":-0.11450793192335845}]
[null,null,2027,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C298,$G$193:$AF$193,0))","v":7.7344025778432064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D298=0,0,IF($C298+$D298>AB$275,($E298+SUM($G298:AA298))*(1/$D298*200%),$E298+SUM($G298:AA298)))","v":-0.32565905590918764},{"$f":"-IF($D298=0,0,IF($C298+$D298>AC$275,($E298+SUM($G298:AB298))*(1/$D298*200%),$E298+SUM($G298:AB298)))","v":-0.31194709566037976},{"$f":"-IF($D298=0,0,IF($C298+$D298>AD$275,($E298+SUM($G298:AC298))*(1/$D298*200%),$E298+SUM($G298:AC298)))","v":-0.29881248110625847},{"$f":"-IF($D298=0,0,IF($C298+$D298>AE$275,($E298+SUM($G298:AD298))*(1/$D298*200%),$E298+SUM($G298:AD298)))","v":-0.286230902954416},{"$f":"-IF($D298=0,0,IF($C298+$D298>AF$275,($E298+SUM($G298:AE298))*(1/$D298*200%),$E298+SUM($G298:AE298)))","v":-0.27417907546159848}]
[null,null,2028,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C299,$G$193:$AF$193,0))","v":3.3082640374617376},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D299=0,0,IF($C299+$D299>AC$275,($E299+SUM($G299:AB299))*(1/$D299*200%),$E299+SUM($G299:AB299)))","v":-0.13929532789312579},{"$f":"-IF($D299=0,0,IF($C299+$D299>AD$275,($E299+SUM($G299:AC299))*(1/$D299*200%),$E299+SUM($G299:AC299)))","v":-0.1334302614555205},{"$f":"-IF($D299=0,0,IF($C299+$D299>AE$275,($E299+SUM($G299:AD299))*(1/$D299*200%),$E299+SUM($G299:AD299)))","v":-0.12781214518370912},{"$f":"-IF($D299=0,0,IF($C299+$D299>AF$275,($E299+SUM($G299:AE299))*(1/$D299*200%),$E299+SUM($G299:AE299)))","v":-0.12243058117597398}]
[null,null,2029,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C300,$G$193:$AF$193,0))","v":3.369136095751033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D300=0,0,IF($C300+$D300>AD$275,($E300+SUM($G300:AC300))*(1/$D300*200%),$E300+SUM($G300:AC300)))","v":-0.14185836192635928},{"$f":"-IF($D300=0,0,IF($C300+$D300>AE$275,($E300+SUM($G300:AD300))*(1/$D300*200%),$E300+SUM($G300:AD300)))","v":-0.13588537826630206},{"$f":"-IF($D300=0,0,IF($C300+$D300>AF$275,($E300+SUM($G300:AE300))*(1/$D300*200%),$E300+SUM($G300:AE300)))","v":-0.13016388865508932}]
[null,null,2030,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C301,$G$193:$AF$193,0))","v":3.4311281999128522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D301=0,0,IF($C301+$D301>AE$275,($E301+SUM($G301:AD301))*(1/$D301*200%),$E301+SUM($G301:AD301)))","v":-0.14446855578580431},{"$f":"-IF($D301=0,0,IF($C301+$D301>AF$275,($E301+SUM($G301:AE301))*(1/$D301*200%),$E301+SUM($G301:AE301)))","v":-0.13838566922640202}]
[null,null,2031,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C302,$G$193:$AF$193,0))","v":3.4942609587912483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D302=0,0,IF($C302+$D302>AF$275,($E302+SUM($G302:AE302))*(1/$D302*200%),$E302+SUM($G302:AE302)))","v":-0.14712677721226308}]
[null,null,2032,{"$f":"VLOOKUP(B276,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B276,$B$211:$B$223,0),MATCH(C303,$G$193:$AF$193,0))","v":3.5585553604330076}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E278:E303)-SUM(G211:AF211),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G277:G303)","v":0},{"$f":"SUM(H277:H303)","v":0},0,0,0,0,-37.262501080456843,-37.920457172486962,-38.819139590026012,-39.042335719052787,-39.068481445316245,-39.114179819446335,-39.196021171327224,-39.259863858371787,-39.210034752320091,-39.168947880379015,-39.112834576041372,-39.350566992957418,-39.738118476727948,-39.796443431539103,-39.814544454423057,-40.015556021504452,-40.02174021564003,-40.030227056687345,-40.040966750918429,-40.053912468924139]
[]
[null,"Transmission steel towers","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B306,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.28457738830800794},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B306,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":-1.2796708118435276},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B306,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":-1.273647627527297},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B306,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":-1.2722384240577234},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B306,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q307,Q307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R307,R307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S307,S307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T307,T307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U307,U307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V307,V307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W307,W307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X307,X307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y307,Y307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z307,Z307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA307,AA307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB307,AB307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC307,AC307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD307,AD307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":-1.2790825024531132},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE307,AE307,-INDEX($R$113:$AF$125,MATCH(B306,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":-1.2790825024531132}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C314,$G$193:$AF$193,0))","v":10.079599493628915},null,null,null,null,null,null,null,null,{"$f":"-IF($D314=0,0,IF($C314+$D314>N$275,($E314+SUM($G314:M314))*(1/$D314*200%),$E314+SUM($G314:M314)))","v":-0.424404189205428},{"$f":"-IF($D314=0,0,IF($C314+$D314>O$275,($E314+SUM($G314:N314))*(1/$D314*200%),$E314+SUM($G314:N314)))","v":-0.40653453913362053},{"$f":"-IF($D314=0,0,IF($C314+$D314>P$275,($E314+SUM($G314:O314))*(1/$D314*200%),$E314+SUM($G314:O314)))","v":-0.38941729538062592},{"$f":"-IF($D314=0,0,IF($C314+$D314>Q$275,($E314+SUM($G314:P314))*(1/$D314*200%),$E314+SUM($G314:P314)))","v":-0.3730207776803891},{"$f":"-IF($D314=0,0,IF($C314+$D314>R$275,($E314+SUM($G314:Q314))*(1/$D314*200%),$E314+SUM($G314:Q314)))","v":-0.35731463967279375},{"$f":"-IF($D314=0,0,IF($C314+$D314>S$275,($E314+SUM($G314:R314))*(1/$D314*200%),$E314+SUM($G314:R314)))","v":-0.34226981273920243},{"$f":"-IF($D314=0,0,IF($C314+$D314>T$275,($E314+SUM($G314:S314))*(1/$D314*200%),$E314+SUM($G314:S314)))","v":-0.32785845220281501},{"$f":"-IF($D314=0,0,IF($C314+$D314>U$275,($E314+SUM($G314:T314))*(1/$D314*200%),$E314+SUM($G314:T314)))","v":-0.3140538857942754},{"$f":"-IF($D314=0,0,IF($C314+$D314>V$275,($E314+SUM($G314:U314))*(1/$D314*200%),$E314+SUM($G314:U314)))","v":-0.30083056428714799},{"$f":"-IF($D314=0,0,IF($C314+$D314>W$275,($E314+SUM($G314:V314))*(1/$D314*200%),$E314+SUM($G314:V314)))","v":-0.28816401421189963},{"$f":"-IF($D314=0,0,IF($C314+$D314>X$275,($E314+SUM($G314:W314))*(1/$D314*200%),$E314+SUM($G314:W314)))","v":-0.27603079256087232},{"$f":"-IF($D314=0,0,IF($C314+$D314>Y$275,($E314+SUM($G314:X314))*(1/$D314*200%),$E314+SUM($G314:X314)))","v":-0.26440844340041453},{"$f":"-IF($D314=0,0,IF($C314+$D314>Z$275,($E314+SUM($G314:Y314))*(1/$D314*200%),$E314+SUM($G314:Y314)))","v":-0.25327545630987075},{"$f":"-IF($D314=0,0,IF($C314+$D314>AA$275,($E314+SUM($G314:Z314))*(1/$D314*200%),$E314+SUM($G314:Z314)))","v":-0.24261122657050777},{"$f":"-IF($D314=0,0,IF($C314+$D314>AB$275,($E314+SUM($G314:AA314))*(1/$D314*200%),$E314+SUM($G314:AA314)))","v":-0.23239601703069693},{"$f":"-IF($D314=0,0,IF($C314+$D314>AC$275,($E314+SUM($G314:AB314))*(1/$D314*200%),$E314+SUM($G314:AB314)))","v":-0.22261092157677281},{"$f":"-IF($D314=0,0,IF($C314+$D314>AD$275,($E314+SUM($G314:AC314))*(1/$D314*200%),$E314+SUM($G314:AC314)))","v":-0.21323783014196135},{"$f":"-IF($D314=0,0,IF($C314+$D314>AE$275,($E314+SUM($G314:AD314))*(1/$D314*200%),$E314+SUM($G314:AD314)))","v":-0.20425939518861558},{"$f":"-IF($D314=0,0,IF($C314+$D314>AF$275,($E314+SUM($G314:AE314))*(1/$D314*200%),$E314+SUM($G314:AE314)))","v":-0.1956589996017265}]
[null,null,2014,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C315,$G$193:$AF$193,0))","v":20.477438455103425},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D315=0,0,IF($C315+$D315>O$275,($E315+SUM($G315:N315))*(1/$D315*200%),$E315+SUM($G315:N315)))","v":-0.8622079349517231},{"$f":"-IF($D315=0,0,IF($C315+$D315>P$275,($E315+SUM($G315:O315))*(1/$D315*200%),$E315+SUM($G315:O315)))","v":-0.82590444295375587},{"$f":"-IF($D315=0,0,IF($C315+$D315>Q$275,($E315+SUM($G315:P315))*(1/$D315*200%),$E315+SUM($G315:P315)))","v":-0.79112951903991346},{"$f":"-IF($D315=0,0,IF($C315+$D315>R$275,($E315+SUM($G315:Q315))*(1/$D315*200%),$E315+SUM($G315:Q315)))","v":-0.75781880244875921},{"$f":"-IF($D315=0,0,IF($C315+$D315>S$275,($E315+SUM($G315:R315))*(1/$D315*200%),$E315+SUM($G315:R315)))","v":-0.7259106423456535},{"$f":"-IF($D315=0,0,IF($C315+$D315>T$275,($E315+SUM($G315:S315))*(1/$D315*200%),$E315+SUM($G315:S315)))","v":-0.69534598372057344},{"$f":"-IF($D315=0,0,IF($C315+$D315>U$275,($E315+SUM($G315:T315))*(1/$D315*200%),$E315+SUM($G315:T315)))","v":-0.66606825809023351},{"$f":"-IF($D315=0,0,IF($C315+$D315>V$275,($E315+SUM($G315:U315))*(1/$D315*200%),$E315+SUM($G315:U315)))","v":-0.63802327880222365},{"$f":"-IF($D315=0,0,IF($C315+$D315>W$275,($E315+SUM($G315:V315))*(1/$D315*200%),$E315+SUM($G315:V315)))","v":-0.61115914074739319},{"$f":"-IF($D315=0,0,IF($C315+$D315>X$275,($E315+SUM($G315:W315))*(1/$D315*200%),$E315+SUM($G315:W315)))","v":-0.5854261242948714},{"$f":"-IF($D315=0,0,IF($C315+$D315>Y$275,($E315+SUM($G315:X315))*(1/$D315*200%),$E315+SUM($G315:X315)))","v":-0.56077660327192946},{"$f":"-IF($D315=0,0,IF($C315+$D315>Z$275,($E315+SUM($G315:Y315))*(1/$D315*200%),$E315+SUM($G315:Y315)))","v":-0.53716495681837451},{"$f":"-IF($D315=0,0,IF($C315+$D315>AA$275,($E315+SUM($G315:Z315))*(1/$D315*200%),$E315+SUM($G315:Z315)))","v":-0.51454748495233771},{"$f":"-IF($D315=0,0,IF($C315+$D315>AB$275,($E315+SUM($G315:AA315))*(1/$D315*200%),$E315+SUM($G315:AA315)))","v":-0.49288232769118662},{"$f":"-IF($D315=0,0,IF($C315+$D315>AC$275,($E315+SUM($G315:AB315))*(1/$D315*200%),$E315+SUM($G315:AB315)))","v":-0.47212938757787354},{"$f":"-IF($D315=0,0,IF($C315+$D315>AD$275,($E315+SUM($G315:AC315))*(1/$D315*200%),$E315+SUM($G315:AC315)))","v":-0.45225025546933151},{"$f":"-IF($D315=0,0,IF($C315+$D315>AE$275,($E315+SUM($G315:AD315))*(1/$D315*200%),$E315+SUM($G315:AD315)))","v":-0.43320813944957015},{"$f":"-IF($D315=0,0,IF($C315+$D315>AF$275,($E315+SUM($G315:AE315))*(1/$D315*200%),$E315+SUM($G315:AE315)))","v":-0.414967796735904}]
[null,null,2015,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C316,$G$193:$AF$193,0))","v":4.8869601170798456},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D316=0,0,IF($C316+$D316>P$275,($E316+SUM($G316:O316))*(1/$D316*200%),$E316+SUM($G316:O316)))","v":-0.20576674177178297},{"$f":"-IF($D316=0,0,IF($C316+$D316>Q$275,($E316+SUM($G316:P316))*(1/$D316*200%),$E316+SUM($G316:P316)))","v":-0.19710287896033946},{"$f":"-IF($D316=0,0,IF($C316+$D316>R$275,($E316+SUM($G316:Q316))*(1/$D316*200%),$E316+SUM($G316:Q316)))","v":-0.18880381037253571},{"$f":"-IF($D316=0,0,IF($C316+$D316>S$275,($E316+SUM($G316:R316))*(1/$D316*200%),$E316+SUM($G316:R316)))","v":-0.18085417625158684},{"$f":"-IF($D316=0,0,IF($C316+$D316>T$275,($E316+SUM($G316:S316))*(1/$D316*200%),$E316+SUM($G316:S316)))","v":-0.17323926356730951},{"$f":"-IF($D316=0,0,IF($C316+$D316>U$275,($E316+SUM($G316:T316))*(1/$D316*200%),$E316+SUM($G316:T316)))","v":-0.16594497878552805},{"$f":"-IF($D316=0,0,IF($C316+$D316>V$275,($E316+SUM($G316:U316))*(1/$D316*200%),$E316+SUM($G316:U316)))","v":-0.15895782178403214},{"$f":"-IF($D316=0,0,IF($C316+$D316>W$275,($E316+SUM($G316:V316))*(1/$D316*200%),$E316+SUM($G316:V316)))","v":-0.15226486086680971},{"$f":"-IF($D316=0,0,IF($C316+$D316>X$275,($E316+SUM($G316:W316))*(1/$D316*200%),$E316+SUM($G316:W316)))","v":-0.14585370883031246},{"$f":"-IF($D316=0,0,IF($C316+$D316>Y$275,($E316+SUM($G316:X316))*(1/$D316*200%),$E316+SUM($G316:X316)))","v":-0.13971250003745719},{"$f":"-IF($D316=0,0,IF($C316+$D316>Z$275,($E316+SUM($G316:Y316))*(1/$D316*200%),$E316+SUM($G316:Y316)))","v":-0.13382986845693268},{"$f":"-IF($D316=0,0,IF($C316+$D316>AA$275,($E316+SUM($G316:Z316))*(1/$D316*200%),$E316+SUM($G316:Z316)))","v":-0.12819492662716711},{"$f":"-IF($D316=0,0,IF($C316+$D316>AB$275,($E316+SUM($G316:AA316))*(1/$D316*200%),$E316+SUM($G316:AA316)))","v":-0.12279724550602322},{"$f":"-IF($D316=0,0,IF($C316+$D316>AC$275,($E316+SUM($G316:AB316))*(1/$D316*200%),$E316+SUM($G316:AB316)))","v":-0.11762683516892751},{"$f":"-IF($D316=0,0,IF($C316+$D316>AD$275,($E316+SUM($G316:AC316))*(1/$D316*200%),$E316+SUM($G316:AC316)))","v":-0.11267412631970951},{"$f":"-IF($D316=0,0,IF($C316+$D316>AE$275,($E316+SUM($G316:AD316))*(1/$D316*200%),$E316+SUM($G316:AD316)))","v":-0.10792995257993226},{"$f":"-IF($D316=0,0,IF($C316+$D316>AF$275,($E316+SUM($G316:AE316))*(1/$D316*200%),$E316+SUM($G316:AE316)))","v":-0.10338553352393512}]
[null,null,2016,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C317,$G$193:$AF$193,0))","v":2.1944360236273699},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D317=0,0,IF($C317+$D317>Q$275,($E317+SUM($G317:P317))*(1/$D317*200%),$E317+SUM($G317:P317)))","v":-9.2397306257994513E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>R$275,($E317+SUM($G317:Q317))*(1/$D317*200%),$E317+SUM($G317:Q317)))","v":-8.8506893362921057E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>S$275,($E317+SUM($G317:R317))*(1/$D317*200%),$E317+SUM($G317:R317)))","v":-8.4780287326587545E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>T$275,($E317+SUM($G317:S317))*(1/$D317*200%),$E317+SUM($G317:S317)))","v":-8.1210591018099659E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>U$275,($E317+SUM($G317:T317))*(1/$D317*200%),$E317+SUM($G317:T317)))","v":-7.7791197712074406E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>V$275,($E317+SUM($G317:U317))*(1/$D317*200%),$E317+SUM($G317:U317)))","v":-7.4515778861039689E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>W$275,($E317+SUM($G317:V317))*(1/$D317*200%),$E317+SUM($G317:V317)))","v":-7.1378272382680116E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>X$275,($E317+SUM($G317:W317))*(1/$D317*200%),$E317+SUM($G317:W317)))","v":-6.8372871440251476E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>Y$275,($E317+SUM($G317:X317))*(1/$D317*200%),$E317+SUM($G317:X317)))","v":-6.5494013695398798E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>Z$275,($E317+SUM($G317:Y317))*(1/$D317*200%),$E317+SUM($G317:Y317)))","v":-6.2736371013487266E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>AA$275,($E317+SUM($G317:Z317))*(1/$D317*200%),$E317+SUM($G317:Z317)))","v":-6.0094839602393063E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>AB$275,($E317+SUM($G317:AA317))*(1/$D317*200%),$E317+SUM($G317:AA317)))","v":-5.7564530566502833E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>AC$275,($E317+SUM($G317:AB317))*(1/$D317*200%),$E317+SUM($G317:AB317)))","v":-5.5140760858439553E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>AD$275,($E317+SUM($G317:AC317))*(1/$D317*200%),$E317+SUM($G317:AC317)))","v":-5.2819044611768416E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>AE$275,($E317+SUM($G317:AD317))*(1/$D317*200%),$E317+SUM($G317:AD317)))","v":-5.0595084838641322E-2},{"$f":"-IF($D317=0,0,IF($C317+$D317>AF$275,($E317+SUM($G317:AE317))*(1/$D317*200%),$E317+SUM($G317:AE317)))","v":-4.8464765477014317E-2}]
[null,null,2017,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C318,$G$193:$AF$193,0))","v":1.7084388610088046},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D318=0,0,IF($C318+$D318>R$275,($E318+SUM($G318:Q318))*(1/$D318*200%),$E318+SUM($G318:Q318)))","v":-7.1934267831949672E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>S$275,($E318+SUM($G318:R318))*(1/$D318*200%),$E318+SUM($G318:R318)))","v":-6.8905456554814948E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>T$275,($E318+SUM($G318:S318))*(1/$D318*200%),$E318+SUM($G318:S318)))","v":-6.6004174173559568E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>U$275,($E318+SUM($G318:T318))*(1/$D318*200%),$E318+SUM($G318:T318)))","v":-6.3225051050462333E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>V$275,($E318+SUM($G318:U318))*(1/$D318*200%),$E318+SUM($G318:U318)))","v":-6.0562943637811291E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>W$275,($E318+SUM($G318:V318))*(1/$D318*200%),$E318+SUM($G318:V318)))","v":-5.801292495832449E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>X$275,($E318+SUM($G318:W318))*(1/$D318*200%),$E318+SUM($G318:W318)))","v":-5.5570275486395045E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>Y$275,($E318+SUM($G318:X318))*(1/$D318*200%),$E318+SUM($G318:X318)))","v":-5.3230474413283671E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>Z$275,($E318+SUM($G318:Y318))*(1/$D318*200%),$E318+SUM($G318:Y318)))","v":-5.0989191280092779E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>AA$275,($E318+SUM($G318:Z318))*(1/$D318*200%),$E318+SUM($G318:Z318)))","v":-4.8842277963036244E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>AB$275,($E318+SUM($G318:AA318))*(1/$D318*200%),$E318+SUM($G318:AA318)))","v":-4.6785760996171558E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>AC$275,($E318+SUM($G318:AB318))*(1/$D318*200%),$E318+SUM($G318:AB318)))","v":-4.4815834217385393E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>AD$275,($E318+SUM($G318:AC318))*(1/$D318*200%),$E318+SUM($G318:AC318)))","v":-4.2928851724021784E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>AE$275,($E318+SUM($G318:AD318))*(1/$D318*200%),$E318+SUM($G318:AD318)))","v":-4.1121321125115608E-2},{"$f":"-IF($D318=0,0,IF($C318+$D318>AF$275,($E318+SUM($G318:AE318))*(1/$D318*200%),$E318+SUM($G318:AE318)))","v":-3.938989707774232E-2}]
[null,null,2018,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C319,$G$193:$AF$193,0))","v":3.0985749525582493},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D319=0,0,IF($C319+$D319>S$275,($E319+SUM($G319:R319))*(1/$D319*200%),$E319+SUM($G319:R319)))","v":-0.13046631379192627},{"$f":"-IF($D319=0,0,IF($C319+$D319>T$275,($E319+SUM($G319:S319))*(1/$D319*200%),$E319+SUM($G319:S319)))","v":-0.12497299531647675},{"$f":"-IF($D319=0,0,IF($C319+$D319>U$275,($E319+SUM($G319:T319))*(1/$D319*200%),$E319+SUM($G319:T319)))","v":-0.11971097446104617},{"$f":"-IF($D319=0,0,IF($C319+$D319>V$275,($E319+SUM($G319:U319))*(1/$D319*200%),$E319+SUM($G319:U319)))","v":-0.11467051237847578},{"$f":"-IF($D319=0,0,IF($C319+$D319>W$275,($E319+SUM($G319:V319))*(1/$D319*200%),$E319+SUM($G319:V319)))","v":-0.10984228027832946},{"$f":"-IF($D319=0,0,IF($C319+$D319>X$275,($E319+SUM($G319:W319))*(1/$D319*200%),$E319+SUM($G319:W319)))","v":-0.10521734216134716},{"$f":"-IF($D319=0,0,IF($C319+$D319>Y$275,($E319+SUM($G319:X319))*(1/$D319*200%),$E319+SUM($G319:X319)))","v":-0.10078713828086937},{"$f":"-IF($D319=0,0,IF($C319+$D319>Z$275,($E319+SUM($G319:Y319))*(1/$D319*200%),$E319+SUM($G319:Y319)))","v":-9.6543469300622242E-2},{"$f":"-IF($D319=0,0,IF($C319+$D319>AA$275,($E319+SUM($G319:Z319))*(1/$D319*200%),$E319+SUM($G319:Z319)))","v":-9.2478481119543418E-2},{"$f":"-IF($D319=0,0,IF($C319+$D319>AB$275,($E319+SUM($G319:AA319))*(1/$D319*200%),$E319+SUM($G319:AA319)))","v":-8.8584650335562634E-2},{"$f":"-IF($D319=0,0,IF($C319+$D319>AC$275,($E319+SUM($G319:AB319))*(1/$D319*200%),$E319+SUM($G319:AB319)))","v":-8.4854770321433681E-2},{"$f":"-IF($D319=0,0,IF($C319+$D319>AD$275,($E319+SUM($G319:AC319))*(1/$D319*200%),$E319+SUM($G319:AC319)))","v":-8.1281937886846997E-2},{"$f":"-IF($D319=0,0,IF($C319+$D319>AE$275,($E319+SUM($G319:AD319))*(1/$D319*200%),$E319+SUM($G319:AD319)))","v":-7.7859540502137656E-2},{"$f":"-IF($D319=0,0,IF($C319+$D319>AF$275,($E319+SUM($G319:AE319))*(1/$D319*200%),$E319+SUM($G319:AE319)))","v":-7.4581244059942389E-2}]
[null,null,2019,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C320,$G$193:$AF$193,0))","v":2.8816292014051723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D320=0,0,IF($C320+$D320>T$275,($E320+SUM($G320:S320))*(1/$D320*200%),$E320+SUM($G320:S320)))","v":-0.12133175584863883},{"$f":"-IF($D320=0,0,IF($C320+$D320>U$275,($E320+SUM($G320:T320))*(1/$D320*200%),$E320+SUM($G320:T320)))","v":-0.11622305033922246},{"$f":"-IF($D320=0,0,IF($C320+$D320>V$275,($E320+SUM($G320:U320))*(1/$D320*200%),$E320+SUM($G320:U320)))","v":-0.11132944821967626},{"$f":"-IF($D320=0,0,IF($C320+$D320>W$275,($E320+SUM($G320:V320))*(1/$D320*200%),$E320+SUM($G320:V320)))","v":-0.10664189250516357},{"$f":"-IF($D320=0,0,IF($C320+$D320>X$275,($E320+SUM($G320:W320))*(1/$D320*200%),$E320+SUM($G320:W320)))","v":-0.10215170755757774},{"$f":"-IF($D320=0,0,IF($C320+$D320>Y$275,($E320+SUM($G320:X320))*(1/$D320*200%),$E320+SUM($G320:X320)))","v":-9.7850583028837618E-2},{"$f":"-IF($D320=0,0,IF($C320+$D320>Z$275,($E320+SUM($G320:Y320))*(1/$D320*200%),$E320+SUM($G320:Y320)))","v":-9.373055848025498E-2},{"$f":"-IF($D320=0,0,IF($C320+$D320>AA$275,($E320+SUM($G320:Z320))*(1/$D320*200%),$E320+SUM($G320:Z320)))","v":-8.9784008649507391E-2},{"$f":"-IF($D320=0,0,IF($C320+$D320>AB$275,($E320+SUM($G320:AA320))*(1/$D320*200%),$E320+SUM($G320:AA320)))","v":-8.6003629337949195E-2},{"$f":"-IF($D320=0,0,IF($C320+$D320>AC$275,($E320+SUM($G320:AB320))*(1/$D320*200%),$E320+SUM($G320:AB320)))","v":-8.2382423892140802E-2},{"$f":"-IF($D320=0,0,IF($C320+$D320>AD$275,($E320+SUM($G320:AC320))*(1/$D320*200%),$E320+SUM($G320:AC320)))","v":-7.8913690254576979E-2},{"$f":"-IF($D320=0,0,IF($C320+$D320>AE$275,($E320+SUM($G320:AD320))*(1/$D320*200%),$E320+SUM($G320:AD320)))","v":-7.5591008559647413E-2},{"$f":"-IF($D320=0,0,IF($C320+$D320>AF$275,($E320+SUM($G320:AE320))*(1/$D320*200%),$E320+SUM($G320:AE320)))","v":-7.2408229251872791E-2}]
[null,null,2020,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C321,$G$193:$AF$193,0))","v":1.2206211336949626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D321=0,0,IF($C321+$D321>U$275,($E321+SUM($G321:T321))*(1/$D321*200%),$E321+SUM($G321:T321)))","v":-5.1394574050314216E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>V$275,($E321+SUM($G321:U321))*(1/$D321*200%),$E321+SUM($G321:U321)))","v":-4.9230591985037833E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>W$275,($E321+SUM($G321:V321))*(1/$D321*200%),$E321+SUM($G321:V321)))","v":-4.7157724954088862E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>X$275,($E321+SUM($G321:W321))*(1/$D321*200%),$E321+SUM($G321:W321)))","v":-4.5172136534969334E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>Y$275,($E321+SUM($G321:X321))*(1/$D321*200%),$E321+SUM($G321:X321)))","v":-4.3270151838760096E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>Z$275,($E321+SUM($G321:Y321))*(1/$D321*200%),$E321+SUM($G321:Y321)))","v":-4.1448250708707043E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>AA$275,($E321+SUM($G321:Z321))*(1/$D321*200%),$E321+SUM($G321:Z321)))","v":-3.9703061205182535E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>AB$275,($E321+SUM($G321:AA321))*(1/$D321*200%),$E321+SUM($G321:AA321)))","v":-3.8031353364964327E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>AC$275,($E321+SUM($G321:AB321))*(1/$D321*200%),$E321+SUM($G321:AB321)))","v":-3.6430033223281616E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>AD$275,($E321+SUM($G321:AC321))*(1/$D321*200%),$E321+SUM($G321:AC321)))","v":-3.4896137087564491E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>AE$275,($E321+SUM($G321:AD321))*(1/$D321*200%),$E321+SUM($G321:AD321)))","v":-3.3426826052298617E-2},{"$f":"-IF($D321=0,0,IF($C321+$D321>AF$275,($E321+SUM($G321:AE321))*(1/$D321*200%),$E321+SUM($G321:AE321)))","v":-3.2019380744833417E-2}]
[null,null,2021,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C322,$G$193:$AF$193,0))","v":1.3473771737828697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D322=0,0,IF($C322+$D322>V$275,($E322+SUM($G322:U322))*(1/$D322*200%),$E322+SUM($G322:U322)))","v":-5.6731670475068198E-2},{"$f":"-IF($D322=0,0,IF($C322+$D322>W$275,($E322+SUM($G322:V322))*(1/$D322*200%),$E322+SUM($G322:V322)))","v":-5.4342968560328483E-2},{"$f":"-IF($D322=0,0,IF($C322+$D322>X$275,($E322+SUM($G322:W322))*(1/$D322*200%),$E322+SUM($G322:W322)))","v":-5.2054843568314649E-2},{"$f":"-IF($D322=0,0,IF($C322+$D322>Y$275,($E322+SUM($G322:X322))*(1/$D322*200%),$E322+SUM($G322:X322)))","v":-4.9863060681227721E-2},{"$f":"-IF($D322=0,0,IF($C322+$D322>Z$275,($E322+SUM($G322:Y322))*(1/$D322*200%),$E322+SUM($G322:Y322)))","v":-4.7763563389386553E-2},{"$f":"-IF($D322=0,0,IF($C322+$D322>AA$275,($E322+SUM($G322:Z322))*(1/$D322*200%),$E322+SUM($G322:Z322)))","v":-4.5752465983517648E-2},{"$f":"-IF($D322=0,0,IF($C322+$D322>AB$275,($E322+SUM($G322:AA322))*(1/$D322*200%),$E322+SUM($G322:AA322)))","v":-4.3826046363159003E-2},{"$f":"-IF($D322=0,0,IF($C322+$D322>AC$275,($E322+SUM($G322:AB322))*(1/$D322*200%),$E322+SUM($G322:AB322)))","v":-4.1980739147868103E-2},{"$f":"-IF($D322=0,0,IF($C322+$D322>AD$275,($E322+SUM($G322:AC322))*(1/$D322*200%),$E322+SUM($G322:AC322)))","v":-4.0213129078484185E-2},{"$f":"-IF($D322=0,0,IF($C322+$D322>AE$275,($E322+SUM($G322:AD322))*(1/$D322*200%),$E322+SUM($G322:AD322)))","v":-3.8519944696232218E-2},{"$f":"-IF($D322=0,0,IF($C322+$D322>AF$275,($E322+SUM($G322:AE322))*(1/$D322*200%),$E322+SUM($G322:AE322)))","v":-3.6898052287969808E-2}]
[null,null,2022,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C323,$G$193:$AF$193,0))","v":1.1042378775227106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D323=0,0,IF($C323+$D323>W$275,($E323+SUM($G323:V323))*(1/$D323*200%),$E323+SUM($G323:V323)))","v":-4.6494226422008865E-2},{"$f":"-IF($D323=0,0,IF($C323+$D323>X$275,($E323+SUM($G323:W323))*(1/$D323*200%),$E323+SUM($G323:W323)))","v":-4.4536574783187441E-2},{"$f":"-IF($D323=0,0,IF($C323+$D323>Y$275,($E323+SUM($G323:X323))*(1/$D323*200%),$E323+SUM($G323:X323)))","v":-4.2661350581790075E-2},{"$f":"-IF($D323=0,0,IF($C323+$D323>Z$275,($E323+SUM($G323:Y323))*(1/$D323*200%),$E323+SUM($G323:Y323)))","v":-4.0865083188872602E-2},{"$f":"-IF($D323=0,0,IF($C323+$D323>AA$275,($E323+SUM($G323:Z323))*(1/$D323*200%),$E323+SUM($G323:Z323)))","v":-3.9144448107235857E-2},{"$f":"-IF($D323=0,0,IF($C323+$D323>AB$275,($E323+SUM($G323:AA323))*(1/$D323*200%),$E323+SUM($G323:AA323)))","v":-3.7496260818510138E-2},{"$f":"-IF($D323=0,0,IF($C323+$D323>AC$275,($E323+SUM($G323:AB323))*(1/$D323*200%),$E323+SUM($G323:AB323)))","v":-3.5917470889309709E-2},{"$f":"-IF($D323=0,0,IF($C323+$D323>AD$275,($E323+SUM($G323:AC323))*(1/$D323*200%),$E323+SUM($G323:AC323)))","v":-3.4405156325549302E-2},{"$f":"-IF($D323=0,0,IF($C323+$D323>AE$275,($E323+SUM($G323:AD323))*(1/$D323*200%),$E323+SUM($G323:AD323)))","v":-3.2956518164473543E-2},{"$f":"-IF($D323=0,0,IF($C323+$D323>AF$275,($E323+SUM($G323:AE323))*(1/$D323*200%),$E323+SUM($G323:AE323)))","v":-3.1568875294390446E-2}]
[null,null,2023,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C324,$G$193:$AF$193,0))","v":5.4307710735770831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D324=0,0,IF($C324+$D324>X$275,($E324+SUM($G324:W324))*(1/$D324*200%),$E324+SUM($G324:W324)))","v":-0.2286640452032456},{"$f":"-IF($D324=0,0,IF($C324+$D324>Y$275,($E324+SUM($G324:X324))*(1/$D324*200%),$E324+SUM($G324:X324)))","v":-0.21903608540521419},{"$f":"-IF($D324=0,0,IF($C324+$D324>Z$275,($E324+SUM($G324:Y324))*(1/$D324*200%),$E324+SUM($G324:Y324)))","v":-0.20981351338815257},{"$f":"-IF($D324=0,0,IF($C324+$D324>AA$275,($E324+SUM($G324:Z324))*(1/$D324*200%),$E324+SUM($G324:Z324)))","v":-0.20097926019286191},{"$f":"-IF($D324=0,0,IF($C324+$D324>AB$275,($E324+SUM($G324:AA324))*(1/$D324*200%),$E324+SUM($G324:AA324)))","v":-0.19251697555316247},{"$f":"-IF($D324=0,0,IF($C324+$D324>AC$275,($E324+SUM($G324:AB324))*(1/$D324*200%),$E324+SUM($G324:AB324)))","v":-0.18441099763513458},{"$f":"-IF($D324=0,0,IF($C324+$D324>AD$275,($E324+SUM($G324:AC324))*(1/$D324*200%),$E324+SUM($G324:AC324)))","v":-0.17664632405049735},{"$f":"-IF($D324=0,0,IF($C324+$D324>AE$275,($E324+SUM($G324:AD324))*(1/$D324*200%),$E324+SUM($G324:AD324)))","v":-0.16920858409047637},{"$f":"-IF($D324=0,0,IF($C324+$D324>AF$275,($E324+SUM($G324:AE324))*(1/$D324*200%),$E324+SUM($G324:AE324)))","v":-0.16208401212877213}]
[null,null,2024,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C325,$G$193:$AF$193,0))","v":7.843578191987957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D325=0,0,IF($C325+$D325>Y$275,($E325+SUM($G325:X325))*(1/$D325*200%),$E325+SUM($G325:X325)))","v":-0.33025592387317715},{"$f":"-IF($D325=0,0,IF($C325+$D325>Z$275,($E325+SUM($G325:Y325))*(1/$D325*200%),$E325+SUM($G325:Y325)))","v":-0.31635041128904334},{"$f":"-IF($D325=0,0,IF($C325+$D325>AA$275,($E325+SUM($G325:Z325))*(1/$D325*200%),$E325+SUM($G325:Z325)))","v":-0.30303039397160997},{"$f":"-IF($D325=0,0,IF($C325+$D325>AB$275,($E325+SUM($G325:AA325))*(1/$D325*200%),$E325+SUM($G325:AA325)))","v":-0.2902712194885948},{"$f":"-IF($D325=0,0,IF($C325+$D325>AC$275,($E325+SUM($G325:AB325))*(1/$D325*200%),$E325+SUM($G325:AB325)))","v":-0.27804927340486446},{"$f":"-IF($D325=0,0,IF($C325+$D325>AD$275,($E325+SUM($G325:AC325))*(1/$D325*200%),$E325+SUM($G325:AC325)))","v":-0.26634193557729124},{"$f":"-IF($D325=0,0,IF($C325+$D325>AE$275,($E325+SUM($G325:AD325))*(1/$D325*200%),$E325+SUM($G325:AD325)))","v":-0.25512753828982637},{"$f":"-IF($D325=0,0,IF($C325+$D325>AF$275,($E325+SUM($G325:AE325))*(1/$D325*200%),$E325+SUM($G325:AE325)))","v":-0.24438532615130734}]
[null,null,2025,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C326,$G$193:$AF$193,0))","v":3.1530831519313502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D326=0,0,IF($C326+$D326>Z$275,($E326+SUM($G326:Y326))*(1/$D326*200%),$E326+SUM($G326:Y326)))","v":-0.13276139587079369},{"$f":"-IF($D326=0,0,IF($C326+$D326>AA$275,($E326+SUM($G326:Z326))*(1/$D326*200%),$E326+SUM($G326:Z326)))","v":-0.12717144236044448},{"$f":"-IF($D326=0,0,IF($C326+$D326>AB$275,($E326+SUM($G326:AA326))*(1/$D326*200%),$E326+SUM($G326:AA326)))","v":-0.12181685531368892},{"$f":"-IF($D326=0,0,IF($C326+$D326>AC$275,($E326+SUM($G326:AB326))*(1/$D326*200%),$E326+SUM($G326:AB326)))","v":-0.11668772456363888},{"$f":"-IF($D326=0,0,IF($C326+$D326>AD$275,($E326+SUM($G326:AC326))*(1/$D326*200%),$E326+SUM($G326:AC326)))","v":-0.11177455721359092},{"$f":"-IF($D326=0,0,IF($C326+$D326>AE$275,($E326+SUM($G326:AD326))*(1/$D326*200%),$E326+SUM($G326:AD326)))","v":-0.10706826006775551},{"$f":"-IF($D326=0,0,IF($C326+$D326>AF$275,($E326+SUM($G326:AE326))*(1/$D326*200%),$E326+SUM($G326:AE326)))","v":-0.10256012280174476}]
[null,null,2026,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C327,$G$193:$AF$193,0))","v":2.5989598919365915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D327=0,0,IF($C327+$D327>AA$275,($E327+SUM($G327:Z327))*(1/$D327*200%),$E327+SUM($G327:Z327)))","v":-0.10942989018680385},{"$f":"-IF($D327=0,0,IF($C327+$D327>AB$275,($E327+SUM($G327:AA327))*(1/$D327*200%),$E327+SUM($G327:AA327)))","v":-0.10482231586314895},{"$f":"-IF($D327=0,0,IF($C327+$D327>AC$275,($E327+SUM($G327:AB327))*(1/$D327*200%),$E327+SUM($G327:AB327)))","v":-0.1004087446689111},{"$f":"-IF($D327=0,0,IF($C327+$D327>AD$275,($E327+SUM($G327:AC327))*(1/$D327*200%),$E327+SUM($G327:AC327)))","v":-9.6181008051272734E-2},{"$f":"-IF($D327=0,0,IF($C327+$D327>AE$275,($E327+SUM($G327:AD327))*(1/$D327*200%),$E327+SUM($G327:AD327)))","v":-9.2131281396482315E-2},{"$f":"-IF($D327=0,0,IF($C327+$D327>AF$275,($E327+SUM($G327:AE327))*(1/$D327*200%),$E327+SUM($G327:AE327)))","v":-8.8252069548209369E-2}]
[null,null,2027,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C328,$G$193:$AF$193,0))","v":5.3704304123865176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D328=0,0,IF($C328+$D328>AB$275,($E328+SUM($G328:AA328))*(1/$D328*200%),$E328+SUM($G328:AA328)))","v":-0.22612338578469549},{"$f":"-IF($D328=0,0,IF($C328+$D328>AC$275,($E328+SUM($G328:AB328))*(1/$D328*200%),$E328+SUM($G328:AB328)))","v":-0.21660240112007673},{"$f":"-IF($D328=0,0,IF($C328+$D328>AD$275,($E328+SUM($G328:AC328))*(1/$D328*200%),$E328+SUM($G328:AC328)))","v":-0.20748230002028403},{"$f":"-IF($D328=0,0,IF($C328+$D328>AE$275,($E328+SUM($G328:AD328))*(1/$D328*200%),$E328+SUM($G328:AD328)))","v":-0.19874620317732467},{"$f":"-IF($D328=0,0,IF($C328+$D328>AF$275,($E328+SUM($G328:AE328))*(1/$D328*200%),$E328+SUM($G328:AE328)))","v":-0.19037794199091101}]
[null,null,2028,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C329,$G$193:$AF$193,0))","v":2.5850125785067064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D329=0,0,IF($C329+$D329>AC$275,($E329+SUM($G329:AB329))*(1/$D329*200%),$E329+SUM($G329:AB329)))","v":-0.1088426348844929},{"$f":"-IF($D329=0,0,IF($C329+$D329>AD$275,($E329+SUM($G329:AC329))*(1/$D329*200%),$E329+SUM($G329:AC329)))","v":-0.10425978709988266},{"$f":"-IF($D329=0,0,IF($C329+$D329>AE$275,($E329+SUM($G329:AD329))*(1/$D329*200%),$E329+SUM($G329:AD329)))","v":-9.9869901327256039E-2},{"$f":"-IF($D329=0,0,IF($C329+$D329>AF$275,($E329+SUM($G329:AE329))*(1/$D329*200%),$E329+SUM($G329:AE329)))","v":-9.5664852850318935E-2}]
[null,null,2029,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C330,$G$193:$AF$193,0))","v":2.6325768099512294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D330=0,0,IF($C330+$D330>AD$275,($E330+SUM($G330:AC330))*(1/$D330*200%),$E330+SUM($G330:AC330)))","v":-0.11084533936636755},{"$f":"-IF($D330=0,0,IF($C330+$D330>AE$275,($E330+SUM($G330:AD330))*(1/$D330*200%),$E330+SUM($G330:AD330)))","v":-0.10617816718252049},{"$f":"-IF($D330=0,0,IF($C330+$D330>AF$275,($E330+SUM($G330:AE330))*(1/$D330*200%),$E330+SUM($G330:AE330)))","v":-0.10170750751167754}]
[null,null,2030,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C331,$G$193:$AF$193,0))","v":2.681016223254332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D331=0,0,IF($C331+$D331>AE$275,($E331+SUM($G331:AD331))*(1/$D331*200%),$E331+SUM($G331:AD331)))","v":-0.11288489361070871},{"$f":"-IF($D331=0,0,IF($C331+$D331>AF$275,($E331+SUM($G331:AE331))*(1/$D331*200%),$E331+SUM($G331:AE331)))","v":-0.10813184545867888}]
[null,null,2031,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C332,$G$193:$AF$193,0))","v":2.7303469217622114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D332=0,0,IF($C332+$D332>AF$275,($E332+SUM($G332:AE332))*(1/$D332*200%),$E332+SUM($G332:AE332)))","v":-0.11496197565314574}]
[null,null,2032,{"$f":"VLOOKUP(B306,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B306,$B$211:$B$223,0),MATCH(C333,$G$193:$AF$193,0))","v":2.7805853051226364}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E308:E333)-SUM(G212:AF212),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G307:G333)","v":0},{"$f":"SUM(H307:H333)","v":0},0,0,0,0,-0.28457738830800794,-1.7040750010489556,-2.5423901016126407,-2.6933269041638881,-2.7327329843917494,-2.7434609161420727,-2.8122691914628848,-2.869045718300586,-2.8534944727362688,-2.8439351128836257,-2.8245408083401391,-2.988132924874459,-3.2464288309614728,-3.2963545919477033,-3.3208467099452625,-3.4610010764671308,-3.477973455603665,-3.4962339127321145,-3.5157650627521284,-3.5365509306032097]
[]
[null,"Transmission wood poles","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B336,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":-4.1592658677795116E-2},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B336,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.19894859922106528},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B336,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.19801218333076451},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B336,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.19779309647366472},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B336,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q337,Q337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R337,R337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S337,S337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T337,T337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U337,U337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V337,V337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W337,W337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X337,X337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y337,Y337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z337,Z337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA337,AA337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB337,AB337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC337,AC337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD337,AD337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":-0.19885713559772694},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE337,AE337,-INDEX($R$113:$AF$125,MATCH(B336,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":-0.19885713559772694}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C344,$G$193:$AF$193,0))","v":26.528516169967006},null,null,null,null,null,null,null,null,{"$f":"-IF($D344=0,0,IF($C344+$D344>N$275,($E344+SUM($G344:M344))*(1/$D344*200%),$E344+SUM($G344:M344)))","v":-1.1169901545249266},{"$f":"-IF($D344=0,0,IF($C344+$D344>O$275,($E344+SUM($G344:N344))*(1/$D344*200%),$E344+SUM($G344:N344)))","v":-1.0699589901238769},{"$f":"-IF($D344=0,0,IF($C344+$D344>P$275,($E344+SUM($G344:O344))*(1/$D344*200%),$E344+SUM($G344:O344)))","v":-1.0249080852765557},{"$f":"-IF($D344=0,0,IF($C344+$D344>Q$275,($E344+SUM($G344:P344))*(1/$D344*200%),$E344+SUM($G344:P344)))","v":-0.98175406063333259},{"$f":"-IF($D344=0,0,IF($C344+$D344>R$275,($E344+SUM($G344:Q344))*(1/$D344*200%),$E344+SUM($G344:Q344)))","v":-0.94041704755403421},{"$f":"-IF($D344=0,0,IF($C344+$D344>S$275,($E344+SUM($G344:R344))*(1/$D344*200%),$E344+SUM($G344:R344)))","v":-0.90082054028860115},{"$f":"-IF($D344=0,0,IF($C344+$D344>T$275,($E344+SUM($G344:S344))*(1/$D344*200%),$E344+SUM($G344:S344)))","v":-0.86289125438171277},{"$f":"-IF($D344=0,0,IF($C344+$D344>U$275,($E344+SUM($G344:T344))*(1/$D344*200%),$E344+SUM($G344:T344)))","v":-0.82655899103932495},{"$f":"-IF($D344=0,0,IF($C344+$D344>V$275,($E344+SUM($G344:U344))*(1/$D344*200%),$E344+SUM($G344:U344)))","v":-0.79175650720609025},{"$f":"-IF($D344=0,0,IF($C344+$D344>W$275,($E344+SUM($G344:V344))*(1/$D344*200%),$E344+SUM($G344:V344)))","v":-0.75841939111320211},{"$f":"-IF($D344=0,0,IF($C344+$D344>X$275,($E344+SUM($G344:W344))*(1/$D344*200%),$E344+SUM($G344:W344)))","v":-0.72648594306633041},{"$f":"-IF($D344=0,0,IF($C344+$D344>Y$275,($E344+SUM($G344:X344))*(1/$D344*200%),$E344+SUM($G344:X344)))","v":-0.69589706125301132},{"$f":"-IF($D344=0,0,IF($C344+$D344>Z$275,($E344+SUM($G344:Y344))*(1/$D344*200%),$E344+SUM($G344:Y344)))","v":-0.66659613235814763},{"$f":"-IF($D344=0,0,IF($C344+$D344>AA$275,($E344+SUM($G344:Z344))*(1/$D344*200%),$E344+SUM($G344:Z344)))","v":-0.63852892678517292},{"$f":"-IF($D344=0,0,IF($C344+$D344>AB$275,($E344+SUM($G344:AA344))*(1/$D344*200%),$E344+SUM($G344:AA344)))","v":-0.61164349828895515},{"$f":"-IF($D344=0,0,IF($C344+$D344>AC$275,($E344+SUM($G344:AB344))*(1/$D344*200%),$E344+SUM($G344:AB344)))","v":-0.58589008783468333},{"$f":"-IF($D344=0,0,IF($C344+$D344>AD$275,($E344+SUM($G344:AC344))*(1/$D344*200%),$E344+SUM($G344:AC344)))","v":-0.56122103150480196},{"$f":"-IF($D344=0,0,IF($C344+$D344>AE$275,($E344+SUM($G344:AD344))*(1/$D344*200%),$E344+SUM($G344:AD344)))","v":-0.53759067228354718},{"$f":"-IF($D344=0,0,IF($C344+$D344>AF$275,($E344+SUM($G344:AE344))*(1/$D344*200%),$E344+SUM($G344:AE344)))","v":-0.51495527555581888}]
[null,null,2014,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C345,$G$193:$AF$193,0))","v":27.958634182505008},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D345=0,0,IF($C345+$D345>O$275,($E345+SUM($G345:N345))*(1/$D345*200%),$E345+SUM($G345:N345)))","v":-1.1772056497896846},{"$f":"-IF($D345=0,0,IF($C345+$D345>P$275,($E345+SUM($G345:O345))*(1/$D345*200%),$E345+SUM($G345:O345)))","v":-1.1276390961143294},{"$f":"-IF($D345=0,0,IF($C345+$D345>Q$275,($E345+SUM($G345:P345))*(1/$D345*200%),$E345+SUM($G345:P345)))","v":-1.0801595552253049},{"$f":"-IF($D345=0,0,IF($C345+$D345>R$275,($E345+SUM($G345:Q345))*(1/$D345*200%),$E345+SUM($G345:Q345)))","v":-1.034679152900029},{"$f":"-IF($D345=0,0,IF($C345+$D345>S$275,($E345+SUM($G345:R345))*(1/$D345*200%),$E345+SUM($G345:R345)))","v":-0.99111371488318578},{"$f":"-IF($D345=0,0,IF($C345+$D345>T$275,($E345+SUM($G345:S345))*(1/$D345*200%),$E345+SUM($G345:S345)))","v":-0.94938261109863042},{"$f":"-IF($D345=0,0,IF($C345+$D345>U$275,($E345+SUM($G345:T345))*(1/$D345*200%),$E345+SUM($G345:T345)))","v":-0.90940860642079335},{"$f":"-IF($D345=0,0,IF($C345+$D345>V$275,($E345+SUM($G345:U345))*(1/$D345*200%),$E345+SUM($G345:U345)))","v":-0.87111771772939151},{"$f":"-IF($D345=0,0,IF($C345+$D345>W$275,($E345+SUM($G345:V345))*(1/$D345*200%),$E345+SUM($G345:V345)))","v":-0.83443907698289088},{"$f":"-IF($D345=0,0,IF($C345+$D345>X$275,($E345+SUM($G345:W345))*(1/$D345*200%),$E345+SUM($G345:W345)))","v":-0.79930480005729543},{"$f":"-IF($D345=0,0,IF($C345+$D345>Y$275,($E345+SUM($G345:X345))*(1/$D345*200%),$E345+SUM($G345:X345)))","v":-0.76564986110751465},{"$f":"-IF($D345=0,0,IF($C345+$D345>Z$275,($E345+SUM($G345:Y345))*(1/$D345*200%),$E345+SUM($G345:Y345)))","v":-0.73341197221877719},{"$f":"-IF($D345=0,0,IF($C345+$D345>AA$275,($E345+SUM($G345:Z345))*(1/$D345*200%),$E345+SUM($G345:Z345)))","v":-0.70253146812535494},{"$f":"-IF($D345=0,0,IF($C345+$D345>AB$275,($E345+SUM($G345:AA345))*(1/$D345*200%),$E345+SUM($G345:AA345)))","v":-0.6729511957832347},{"$f":"-IF($D345=0,0,IF($C345+$D345>AC$275,($E345+SUM($G345:AB345))*(1/$D345*200%),$E345+SUM($G345:AB345)))","v":-0.64461640859236169},{"$f":"-IF($D345=0,0,IF($C345+$D345>AD$275,($E345+SUM($G345:AC345))*(1/$D345*200%),$E345+SUM($G345:AC345)))","v":-0.61747466507268334},{"$f":"-IF($D345=0,0,IF($C345+$D345>AE$275,($E345+SUM($G345:AD345))*(1/$D345*200%),$E345+SUM($G345:AD345)))","v":-0.59147573180646518},{"$f":"-IF($D345=0,0,IF($C345+$D345>AF$275,($E345+SUM($G345:AE345))*(1/$D345*200%),$E345+SUM($G345:AE345)))","v":-0.56657149046724553}]
[null,null,2015,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C346,$G$193:$AF$193,0))","v":29.447324777313348},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D346=0,0,IF($C346+$D346>P$275,($E346+SUM($G346:O346))*(1/$D346*200%),$E346+SUM($G346:O346)))","v":-1.2398873590447725},{"$f":"-IF($D346=0,0,IF($C346+$D346>Q$275,($E346+SUM($G346:P346))*(1/$D346*200%),$E346+SUM($G346:P346)))","v":-1.1876815755060453},{"$f":"-IF($D346=0,0,IF($C346+$D346>R$275,($E346+SUM($G346:Q346))*(1/$D346*200%),$E346+SUM($G346:Q346)))","v":-1.1376739302215801},{"$f":"-IF($D346=0,0,IF($C346+$D346>S$275,($E346+SUM($G346:R346))*(1/$D346*200%),$E346+SUM($G346:R346)))","v":-1.0897718700017243},{"$f":"-IF($D346=0,0,IF($C346+$D346>T$275,($E346+SUM($G346:S346))*(1/$D346*200%),$E346+SUM($G346:S346)))","v":-1.0438867386332307},{"$f":"-IF($D346=0,0,IF($C346+$D346>U$275,($E346+SUM($G346:T346))*(1/$D346*200%),$E346+SUM($G346:T346)))","v":-0.99993361279604187},{"$f":"-IF($D346=0,0,IF($C346+$D346>V$275,($E346+SUM($G346:U346))*(1/$D346*200%),$E346+SUM($G346:U346)))","v":-0.95783114488884014},{"$f":"-IF($D346=0,0,IF($C346+$D346>W$275,($E346+SUM($G346:V346))*(1/$D346*200%),$E346+SUM($G346:V346)))","v":-0.91750141247246786},{"$f":"-IF($D346=0,0,IF($C346+$D346>X$275,($E346+SUM($G346:W346))*(1/$D346*200%),$E346+SUM($G346:W346)))","v":-0.87886977405257449},{"$f":"-IF($D346=0,0,IF($C346+$D346>Y$275,($E346+SUM($G346:X346))*(1/$D346*200%),$E346+SUM($G346:X346)))","v":-0.84186473093457137},{"$f":"-IF($D346=0,0,IF($C346+$D346>Z$275,($E346+SUM($G346:Y346))*(1/$D346*200%),$E346+SUM($G346:Y346)))","v":-0.80641779489522103},{"$f":"-IF($D346=0,0,IF($C346+$D346>AA$275,($E346+SUM($G346:Z346))*(1/$D346*200%),$E346+SUM($G346:Z346)))","v":-0.77246336142594851},{"$f":"-IF($D346=0,0,IF($C346+$D346>AB$275,($E346+SUM($G346:AA346))*(1/$D346*200%),$E346+SUM($G346:AA346)))","v":-0.73993858831327697},{"$f":"-IF($D346=0,0,IF($C346+$D346>AC$275,($E346+SUM($G346:AB346))*(1/$D346*200%),$E346+SUM($G346:AB346)))","v":-0.70878327933166541},{"$f":"-IF($D346=0,0,IF($C346+$D346>AD$275,($E346+SUM($G346:AC346))*(1/$D346*200%),$E346+SUM($G346:AC346)))","v":-0.67893977283348983},{"$f":"-IF($D346=0,0,IF($C346+$D346>AE$275,($E346+SUM($G346:AD346))*(1/$D346*200%),$E346+SUM($G346:AD346)))","v":-0.65035283502997454},{"$f":"-IF($D346=0,0,IF($C346+$D346>AF$275,($E346+SUM($G346:AE346))*(1/$D346*200%),$E346+SUM($G346:AE346)))","v":-0.62296955776555463}]
[null,null,2016,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C347,$G$193:$AF$193,0))","v":23.47083428459851},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D347=0,0,IF($C347+$D347>Q$275,($E347+SUM($G347:P347))*(1/$D347*200%),$E347+SUM($G347:P347)))","v":-0.98824565408835829},{"$f":"-IF($D347=0,0,IF($C347+$D347>R$275,($E347+SUM($G347:Q347))*(1/$D347*200%),$E347+SUM($G347:Q347)))","v":-0.94663531075832208},{"$f":"-IF($D347=0,0,IF($C347+$D347>S$275,($E347+SUM($G347:R347))*(1/$D347*200%),$E347+SUM($G347:R347)))","v":-0.90677698188428757},{"$f":"-IF($D347=0,0,IF($C347+$D347>T$275,($E347+SUM($G347:S347))*(1/$D347*200%),$E347+SUM($G347:S347)))","v":-0.86859689843652799},{"$f":"-IF($D347=0,0,IF($C347+$D347>U$275,($E347+SUM($G347:T347))*(1/$D347*200%),$E347+SUM($G347:T347)))","v":-0.83202439744972678},{"$f":"-IF($D347=0,0,IF($C347+$D347>V$275,($E347+SUM($G347:U347))*(1/$D347*200%),$E347+SUM($G347:U347)))","v":-0.79699179124131736},{"$f":"-IF($D347=0,0,IF($C347+$D347>W$275,($E347+SUM($G347:V347))*(1/$D347*200%),$E347+SUM($G347:V347)))","v":-0.76343424213641975},{"$f":"-IF($D347=0,0,IF($C347+$D347>X$275,($E347+SUM($G347:W347))*(1/$D347*200%),$E347+SUM($G347:W347)))","v":-0.73128964246751782},{"$f":"-IF($D347=0,0,IF($C347+$D347>Y$275,($E347+SUM($G347:X347))*(1/$D347*200%),$E347+SUM($G347:X347)))","v":-0.70049849962678035},{"$f":"-IF($D347=0,0,IF($C347+$D347>Z$275,($E347+SUM($G347:Y347))*(1/$D347*200%),$E347+SUM($G347:Y347)))","v":-0.67100382595828423},{"$f":"-IF($D347=0,0,IF($C347+$D347>AA$275,($E347+SUM($G347:Z347))*(1/$D347*200%),$E347+SUM($G347:Z347)))","v":-0.64275103328635652},{"$f":"-IF($D347=0,0,IF($C347+$D347>AB$275,($E347+SUM($G347:AA347))*(1/$D347*200%),$E347+SUM($G347:AA347)))","v":-0.61568783188482568},{"$f":"-IF($D347=0,0,IF($C347+$D347>AC$275,($E347+SUM($G347:AB347))*(1/$D347*200%),$E347+SUM($G347:AB347)))","v":-0.58976413370020142},{"$f":"-IF($D347=0,0,IF($C347+$D347>AD$275,($E347+SUM($G347:AC347))*(1/$D347*200%),$E347+SUM($G347:AC347)))","v":-0.56493195964966669},{"$f":"-IF($D347=0,0,IF($C347+$D347>AE$275,($E347+SUM($G347:AD347))*(1/$D347*200%),$E347+SUM($G347:AD347)))","v":-0.5411453508223123},{"$f":"-IF($D347=0,0,IF($C347+$D347>AF$275,($E347+SUM($G347:AE347))*(1/$D347*200%),$E347+SUM($G347:AE347)))","v":-0.51836028341926754}]
[null,null,2017,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C348,$G$193:$AF$193,0))","v":22.422104006087398},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D348=0,0,IF($C348+$D348>R$275,($E348+SUM($G348:Q348))*(1/$D348*200%),$E348+SUM($G348:Q348)))","v":-0.94408858972999565},{"$f":"-IF($D348=0,0,IF($C348+$D348>S$275,($E348+SUM($G348:R348))*(1/$D348*200%),$E348+SUM($G348:R348)))","v":-0.90433749121504847},{"$f":"-IF($D348=0,0,IF($C348+$D348>T$275,($E348+SUM($G348:S348))*(1/$D348*200%),$E348+SUM($G348:S348)))","v":-0.86626012316388867},{"$f":"-IF($D348=0,0,IF($C348+$D348>U$275,($E348+SUM($G348:T348))*(1/$D348*200%),$E348+SUM($G348:T348)))","v":-0.82978601271488273},{"$f":"-IF($D348=0,0,IF($C348+$D348>V$275,($E348+SUM($G348:U348))*(1/$D348*200%),$E348+SUM($G348:U348)))","v":-0.79484765428478232},{"$f":"-IF($D348=0,0,IF($C348+$D348>W$275,($E348+SUM($G348:V348))*(1/$D348*200%),$E348+SUM($G348:V348)))","v":-0.76138038463068636},{"$f":"-IF($D348=0,0,IF($C348+$D348>X$275,($E348+SUM($G348:W348))*(1/$D348*200%),$E348+SUM($G348:W348)))","v":-0.72932226317255222},{"$f":"-IF($D348=0,0,IF($C348+$D348>Y$275,($E348+SUM($G348:X348))*(1/$D348*200%),$E348+SUM($G348:X348)))","v":-0.69861395735476051},{"$f":"-IF($D348=0,0,IF($C348+$D348>Z$275,($E348+SUM($G348:Y348))*(1/$D348*200%),$E348+SUM($G348:Y348)))","v":-0.66919863283455994},{"$f":"-IF($D348=0,0,IF($C348+$D348>AA$275,($E348+SUM($G348:Z348))*(1/$D348*200%),$E348+SUM($G348:Z348)))","v":-0.64102184829415754},{"$f":"-IF($D348=0,0,IF($C348+$D348>AB$275,($E348+SUM($G348:AA348))*(1/$D348*200%),$E348+SUM($G348:AA348)))","v":-0.61403145468177189},{"$f":"-IF($D348=0,0,IF($C348+$D348>AC$275,($E348+SUM($G348:AB348))*(1/$D348*200%),$E348+SUM($G348:AB348)))","v":-0.588177498695171},{"$f":"-IF($D348=0,0,IF($C348+$D348>AD$275,($E348+SUM($G348:AC348))*(1/$D348*200%),$E348+SUM($G348:AC348)))","v":-0.56341213032905857},{"$f":"-IF($D348=0,0,IF($C348+$D348>AE$275,($E348+SUM($G348:AD348))*(1/$D348*200%),$E348+SUM($G348:AD348)))","v":-0.5396895143152034},{"$f":"-IF($D348=0,0,IF($C348+$D348>AF$275,($E348+SUM($G348:AE348))*(1/$D348*200%),$E348+SUM($G348:AE348)))","v":-0.51696574529140538}]
[null,null,2018,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C349,$G$193:$AF$193,0))","v":28.529252158880261},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D349=0,0,IF($C349+$D349>S$275,($E349+SUM($G349:R349))*(1/$D349*200%),$E349+SUM($G349:R349)))","v":-1.20123166984759},{"$f":"-IF($D349=0,0,IF($C349+$D349>T$275,($E349+SUM($G349:S349))*(1/$D349*200%),$E349+SUM($G349:S349)))","v":-1.1506534942750597},{"$f":"-IF($D349=0,0,IF($C349+$D349>U$275,($E349+SUM($G349:T349))*(1/$D349*200%),$E349+SUM($G349:T349)))","v":-1.1022049260950573},{"$f":"-IF($D349=0,0,IF($C349+$D349>V$275,($E349+SUM($G349:U349))*(1/$D349*200%),$E349+SUM($G349:U349)))","v":-1.055796297627897},{"$f":"-IF($D349=0,0,IF($C349+$D349>W$275,($E349+SUM($G349:V349))*(1/$D349*200%),$E349+SUM($G349:V349)))","v":-1.0113417166751435},{"$f":"-IF($D349=0,0,IF($C349+$D349>X$275,($E349+SUM($G349:W349))*(1/$D349*200%),$E349+SUM($G349:W349)))","v":-0.96875890755197946},{"$f":"-IF($D349=0,0,IF($C349+$D349>Y$275,($E349+SUM($G349:X349))*(1/$D349*200%),$E349+SUM($G349:X349)))","v":-0.92796905881294878},{"$f":"-IF($D349=0,0,IF($C349+$D349>Z$275,($E349+SUM($G349:Y349))*(1/$D349*200%),$E349+SUM($G349:Y349)))","v":-0.88889667738924572},{"$f":"-IF($D349=0,0,IF($C349+$D349>AA$275,($E349+SUM($G349:Z349))*(1/$D349*200%),$E349+SUM($G349:Z349)))","v":-0.85146944886759324},{"$f":"-IF($D349=0,0,IF($C349+$D349>AB$275,($E349+SUM($G349:AA349))*(1/$D349*200%),$E349+SUM($G349:AA349)))","v":-0.81561810365211551},{"$f":"-IF($D349=0,0,IF($C349+$D349>AC$275,($E349+SUM($G349:AB349))*(1/$D349*200%),$E349+SUM($G349:AB349)))","v":-0.78127628876150024},{"$f":"-IF($D349=0,0,IF($C349+$D349>AD$275,($E349+SUM($G349:AC349))*(1/$D349*200%),$E349+SUM($G349:AC349)))","v":-0.74838044502417389},{"$f":"-IF($D349=0,0,IF($C349+$D349>AE$275,($E349+SUM($G349:AD349))*(1/$D349*200%),$E349+SUM($G349:AD349)))","v":-0.71686968944420881},{"$f":"-IF($D349=0,0,IF($C349+$D349>AF$275,($E349+SUM($G349:AE349))*(1/$D349*200%),$E349+SUM($G349:AE349)))","v":-0.68668570252024208}]
[null,null,2019,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C350,$G$193:$AF$193,0))","v":42.153270854470556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D350=0,0,IF($C350+$D350>T$275,($E350+SUM($G350:S350))*(1/$D350*200%),$E350+SUM($G350:S350)))","v":-1.7748745622934969},{"$f":"-IF($D350=0,0,IF($C350+$D350>U$275,($E350+SUM($G350:T350))*(1/$D350*200%),$E350+SUM($G350:T350)))","v":-1.7001430017758761},{"$f":"-IF($D350=0,0,IF($C350+$D350>V$275,($E350+SUM($G350:U350))*(1/$D350*200%),$E350+SUM($G350:U350)))","v":-1.6285580332800496},{"$f":"-IF($D350=0,0,IF($C350+$D350>W$275,($E350+SUM($G350:V350))*(1/$D350*200%),$E350+SUM($G350:V350)))","v":-1.5599871687208897},{"$f":"-IF($D350=0,0,IF($C350+$D350>X$275,($E350+SUM($G350:W350))*(1/$D350*200%),$E350+SUM($G350:W350)))","v":-1.4943034984589576},{"$f":"-IF($D350=0,0,IF($C350+$D350>Y$275,($E350+SUM($G350:X350))*(1/$D350*200%),$E350+SUM($G350:X350)))","v":-1.4313854564185804},{"$f":"-IF($D350=0,0,IF($C350+$D350>Z$275,($E350+SUM($G350:Y350))*(1/$D350*200%),$E350+SUM($G350:Y350)))","v":-1.3711165950956929},{"$f":"-IF($D350=0,0,IF($C350+$D350>AA$275,($E350+SUM($G350:Z350))*(1/$D350*200%),$E350+SUM($G350:Z350)))","v":-1.3133853700390321},{"$f":"-IF($D350=0,0,IF($C350+$D350>AB$275,($E350+SUM($G350:AA350))*(1/$D350*200%),$E350+SUM($G350:AA350)))","v":-1.2580849334058097},{"$f":"-IF($D350=0,0,IF($C350+$D350>AC$275,($E350+SUM($G350:AB350))*(1/$D350*200%),$E350+SUM($G350:AB350)))","v":-1.2051129362097757},{"$f":"-IF($D350=0,0,IF($C350+$D350>AD$275,($E350+SUM($G350:AC350))*(1/$D350*200%),$E350+SUM($G350:AC350)))","v":-1.1543713388956798},{"$f":"-IF($D350=0,0,IF($C350+$D350>AE$275,($E350+SUM($G350:AD350))*(1/$D350*200%),$E350+SUM($G350:AD350)))","v":-1.1057662298895459},{"$f":"-IF($D350=0,0,IF($C350+$D350>AF$275,($E350+SUM($G350:AE350))*(1/$D350*200%),$E350+SUM($G350:AE350)))","v":-1.0592076517889333}]
[null,null,2020,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C351,$G$193:$AF$193,0))","v":39.983138561972318},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D351=0,0,IF($C351+$D351>U$275,($E351+SUM($G351:T351))*(1/$D351*200%),$E351+SUM($G351:T351)))","v":-1.6835005710304134},{"$f":"-IF($D351=0,0,IF($C351+$D351>V$275,($E351+SUM($G351:U351))*(1/$D351*200%),$E351+SUM($G351:U351)))","v":-1.6126163364607118},{"$f":"-IF($D351=0,0,IF($C351+$D351>W$275,($E351+SUM($G351:V351))*(1/$D351*200%),$E351+SUM($G351:V351)))","v":-1.5447167012413134},{"$f":"-IF($D351=0,0,IF($C351+$D351>X$275,($E351+SUM($G351:W351))*(1/$D351*200%),$E351+SUM($G351:W351)))","v":-1.4796759980311527},{"$f":"-IF($D351=0,0,IF($C351+$D351>Y$275,($E351+SUM($G351:X351))*(1/$D351*200%),$E351+SUM($G351:X351)))","v":-1.4173738507456304},{"$f":"-IF($D351=0,0,IF($C351+$D351>Z$275,($E351+SUM($G351:Y351))*(1/$D351*200%),$E351+SUM($G351:Y351)))","v":-1.3576949517668673},{"$f":"-IF($D351=0,0,IF($C351+$D351>AA$275,($E351+SUM($G351:Z351))*(1/$D351*200%),$E351+SUM($G351:Z351)))","v":-1.3005288485345781},{"$f":"-IF($D351=0,0,IF($C351+$D351>AB$275,($E351+SUM($G351:AA351))*(1/$D351*200%),$E351+SUM($G351:AA351)))","v":-1.2457697391225959},{"$f":"-IF($D351=0,0,IF($C351+$D351>AC$275,($E351+SUM($G351:AB351))*(1/$D351*200%),$E351+SUM($G351:AB351)))","v":-1.193316276422697},{"$f":"-IF($D351=0,0,IF($C351+$D351>AD$275,($E351+SUM($G351:AC351))*(1/$D351*200%),$E351+SUM($G351:AC351)))","v":-1.1430713805733204},{"$f":"-IF($D351=0,0,IF($C351+$D351>AE$275,($E351+SUM($G351:AD351))*(1/$D351*200%),$E351+SUM($G351:AD351)))","v":-1.0949420592860226},{"$f":"-IF($D351=0,0,IF($C351+$D351>AF$275,($E351+SUM($G351:AE351))*(1/$D351*200%),$E351+SUM($G351:AE351)))","v":-1.0488392357371374}]
[null,null,2021,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C352,$G$193:$AF$193,0))","v":34.227353013930319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D352=0,0,IF($C352+$D352>V$275,($E352+SUM($G352:U352))*(1/$D352*200%),$E352+SUM($G352:U352)))","v":-1.4411517058496977},{"$f":"-IF($D352=0,0,IF($C352+$D352>W$275,($E352+SUM($G352:V352))*(1/$D352*200%),$E352+SUM($G352:V352)))","v":-1.3804716340244472},{"$f":"-IF($D352=0,0,IF($C352+$D352>X$275,($E352+SUM($G352:W352))*(1/$D352*200%),$E352+SUM($G352:W352)))","v":-1.322346512591839},{"$f":"-IF($D352=0,0,IF($C352+$D352>Y$275,($E352+SUM($G352:X352))*(1/$D352*200%),$E352+SUM($G352:X352)))","v":-1.2666687646932353},{"$f":"-IF($D352=0,0,IF($C352+$D352>Z$275,($E352+SUM($G352:Y352))*(1/$D352*200%),$E352+SUM($G352:Y352)))","v":-1.2133353430219411},{"$f":"-IF($D352=0,0,IF($C352+$D352>AA$275,($E352+SUM($G352:Z352))*(1/$D352*200%),$E352+SUM($G352:Z352)))","v":-1.1622475391052276},{"$f":"-IF($D352=0,0,IF($C352+$D352>AB$275,($E352+SUM($G352:AA352))*(1/$D352*200%),$E352+SUM($G352:AA352)))","v":-1.1133108006165866},{"$f":"-IF($D352=0,0,IF($C352+$D352>AC$275,($E352+SUM($G352:AB352))*(1/$D352*200%),$E352+SUM($G352:AB352)))","v":-1.0664345563800988},{"$f":"-IF($D352=0,0,IF($C352+$D352>AD$275,($E352+SUM($G352:AC352))*(1/$D352*200%),$E352+SUM($G352:AC352)))","v":-1.0215320487430419},{"$f":"-IF($D352=0,0,IF($C352+$D352>AE$275,($E352+SUM($G352:AD352))*(1/$D352*200%),$E352+SUM($G352:AD352)))","v":-0.97852017300649274},{"$f":"-IF($D352=0,0,IF($C352+$D352>AF$275,($E352+SUM($G352:AE352))*(1/$D352*200%),$E352+SUM($G352:AE352)))","v":-0.93731932361674564}]
[null,null,2022,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C353,$G$193:$AF$193,0))","v":35.220487618750099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D353=0,0,IF($C353+$D353>W$275,($E353+SUM($G353:V353))*(1/$D353*200%),$E353+SUM($G353:V353)))","v":-1.4829678997368463},{"$f":"-IF($D353=0,0,IF($C353+$D353>X$275,($E353+SUM($G353:W353))*(1/$D353*200%),$E353+SUM($G353:W353)))","v":-1.4205271460637157},{"$f":"-IF($D353=0,0,IF($C353+$D353>Y$275,($E353+SUM($G353:X353))*(1/$D353*200%),$E353+SUM($G353:X353)))","v":-1.3607154767557699},{"$f":"-IF($D353=0,0,IF($C353+$D353>Z$275,($E353+SUM($G353:Y353))*(1/$D353*200%),$E353+SUM($G353:Y353)))","v":-1.3034221935239481},{"$f":"-IF($D353=0,0,IF($C353+$D353>AA$275,($E353+SUM($G353:Z353))*(1/$D353*200%),$E353+SUM($G353:Z353)))","v":-1.2485412590597817},{"$f":"-IF($D353=0,0,IF($C353+$D353>AB$275,($E353+SUM($G353:AA353))*(1/$D353*200%),$E353+SUM($G353:AA353)))","v":-1.1959711007835805},{"$f":"-IF($D353=0,0,IF($C353+$D353>AC$275,($E353+SUM($G353:AB353))*(1/$D353*200%),$E353+SUM($G353:AB353)))","v":-1.1456144228558509},{"$f":"-IF($D353=0,0,IF($C353+$D353>AD$275,($E353+SUM($G353:AC353))*(1/$D353*200%),$E353+SUM($G353:AC353)))","v":-1.0973780261040254},{"$f":"-IF($D353=0,0,IF($C353+$D353>AE$275,($E353+SUM($G353:AD353))*(1/$D353*200%),$E353+SUM($G353:AD353)))","v":-1.0511726355312243},{"$f":"-IF($D353=0,0,IF($C353+$D353>AF$275,($E353+SUM($G353:AE353))*(1/$D353*200%),$E353+SUM($G353:AE353)))","v":-1.0069127350878044}]
[null,null,2023,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C354,$G$193:$AF$193,0))","v":35.357508487272256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D354=0,0,IF($C354+$D354>X$275,($E354+SUM($G354:W354))*(1/$D354*200%),$E354+SUM($G354:W354)))","v":-1.488737199464095},{"$f":"-IF($D354=0,0,IF($C354+$D354>Y$275,($E354+SUM($G354:X354))*(1/$D354*200%),$E354+SUM($G354:X354)))","v":-1.426053527907712},{"$f":"-IF($D354=0,0,IF($C354+$D354>Z$275,($E354+SUM($G354:Y354))*(1/$D354*200%),$E354+SUM($G354:Y354)))","v":-1.3660091688379135},{"$f":"-IF($D354=0,0,IF($C354+$D354>AA$275,($E354+SUM($G354:Z354))*(1/$D354*200%),$E354+SUM($G354:Z354)))","v":-1.3084929933078961},{"$f":"-IF($D354=0,0,IF($C354+$D354>AB$275,($E354+SUM($G354:AA354))*(1/$D354*200%),$E354+SUM($G354:AA354)))","v":-1.2533985514844059},{"$f":"-IF($D354=0,0,IF($C354+$D354>AC$275,($E354+SUM($G354:AB354))*(1/$D354*200%),$E354+SUM($G354:AB354)))","v":-1.2006238756324308},{"$f":"-IF($D354=0,0,IF($C354+$D354>AD$275,($E354+SUM($G354:AC354))*(1/$D354*200%),$E354+SUM($G354:AC354)))","v":-1.1500712913952758},{"$f":"-IF($D354=0,0,IF($C354+$D354>AE$275,($E354+SUM($G354:AD354))*(1/$D354*200%),$E354+SUM($G354:AD354)))","v":-1.101647237020738},{"$f":"-IF($D354=0,0,IF($C354+$D354>AF$275,($E354+SUM($G354:AE354))*(1/$D354*200%),$E354+SUM($G354:AE354)))","v":-1.0552620901988121}]
[null,null,2024,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C355,$G$193:$AF$193,0))","v":43.628816725870557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D355=0,0,IF($C355+$D355>Y$275,($E355+SUM($G355:X355))*(1/$D355*200%),$E355+SUM($G355:X355)))","v":-1.8370028095103392},{"$f":"-IF($D355=0,0,IF($C355+$D355>Z$275,($E355+SUM($G355:Y355))*(1/$D355*200%),$E355+SUM($G355:Y355)))","v":-1.7596553227941145},{"$f":"-IF($D355=0,0,IF($C355+$D355>AA$275,($E355+SUM($G355:Z355))*(1/$D355*200%),$E355+SUM($G355:Z355)))","v":-1.685564572360678},{"$f":"-IF($D355=0,0,IF($C355+$D355>AB$275,($E355+SUM($G355:AA355))*(1/$D355*200%),$E355+SUM($G355:AA355)))","v":-1.6145934324718074},{"$f":"-IF($D355=0,0,IF($C355+$D355>AC$275,($E355+SUM($G355:AB355))*(1/$D355*200%),$E355+SUM($G355:AB355)))","v":-1.5466105511045734},{"$f":"-IF($D355=0,0,IF($C355+$D355>AD$275,($E355+SUM($G355:AC355))*(1/$D355*200%),$E355+SUM($G355:AC355)))","v":-1.4814901068475388},{"$f":"-IF($D355=0,0,IF($C355+$D355>AE$275,($E355+SUM($G355:AD355))*(1/$D355*200%),$E355+SUM($G355:AD355)))","v":-1.4191115760329054},{"$f":"-IF($D355=0,0,IF($C355+$D355>AF$275,($E355+SUM($G355:AE355))*(1/$D355*200%),$E355+SUM($G355:AE355)))","v":-1.3593595096736253}]
[null,null,2025,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C356,$G$193:$AF$193,0))","v":40.396902051880332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D356=0,0,IF($C356+$D356>Z$275,($E356+SUM($G356:Y356))*(1/$D356*200%),$E356+SUM($G356:Y356)))","v":-1.7009221916581192},{"$f":"-IF($D356=0,0,IF($C356+$D356>AA$275,($E356+SUM($G356:Z356))*(1/$D356*200%),$E356+SUM($G356:Z356)))","v":-1.6293044151672509},{"$f":"-IF($D356=0,0,IF($C356+$D356>AB$275,($E356+SUM($G356:AA356))*(1/$D356*200%),$E356+SUM($G356:AA356)))","v":-1.5607021240023142},{"$f":"-IF($D356=0,0,IF($C356+$D356>AC$275,($E356+SUM($G356:AB356))*(1/$D356*200%),$E356+SUM($G356:AB356)))","v":-1.4949883503601116},{"$f":"-IF($D356=0,0,IF($C356+$D356>AD$275,($E356+SUM($G356:AC356))*(1/$D356*200%),$E356+SUM($G356:AC356)))","v":-1.432041472450212},{"$f":"-IF($D356=0,0,IF($C356+$D356>AE$275,($E356+SUM($G356:AD356))*(1/$D356*200%),$E356+SUM($G356:AD356)))","v":-1.3717449893996767},{"$f":"-IF($D356=0,0,IF($C356+$D356>AF$275,($E356+SUM($G356:AE356))*(1/$D356*200%),$E356+SUM($G356:AE356)))","v":-1.3139873056354798}]
[null,null,2026,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C357,$G$193:$AF$193,0))","v":39.748381788906919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D357=0,0,IF($C357+$D357>AA$275,($E357+SUM($G357:Z357))*(1/$D357*200%),$E357+SUM($G357:Z357)))","v":-1.6736160753223965},{"$f":"-IF($D357=0,0,IF($C357+$D357>AB$275,($E357+SUM($G357:AA357))*(1/$D357*200%),$E357+SUM($G357:AA357)))","v":-1.603148030045664},{"$f":"-IF($D357=0,0,IF($C357+$D357>AC$275,($E357+SUM($G357:AB357))*(1/$D357*200%),$E357+SUM($G357:AB357)))","v":-1.5356470603595309},{"$f":"-IF($D357=0,0,IF($C357+$D357>AD$275,($E357+SUM($G357:AC357))*(1/$D357*200%),$E357+SUM($G357:AC357)))","v":-1.4709882367654454},{"$f":"-IF($D357=0,0,IF($C357+$D357>AE$275,($E357+SUM($G357:AD357))*(1/$D357*200%),$E357+SUM($G357:AD357)))","v":-1.4090518899542686},{"$f":"-IF($D357=0,0,IF($C357+$D357>AF$275,($E357+SUM($G357:AE357))*(1/$D357*200%),$E357+SUM($G357:AE357)))","v":-1.349723389324615}]
[null,null,2027,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C358,$G$193:$AF$193,0))","v":42.81959399033672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D358=0,0,IF($C358+$D358>AB$275,($E358+SUM($G358:AA358))*(1/$D358*200%),$E358+SUM($G358:AA358)))","v":-1.8029302732773356},{"$f":"-IF($D358=0,0,IF($C358+$D358>AC$275,($E358+SUM($G358:AB358))*(1/$D358*200%),$E358+SUM($G358:AB358)))","v":-1.7270174196656585},{"$f":"-IF($D358=0,0,IF($C358+$D358>AD$275,($E358+SUM($G358:AC358))*(1/$D358*200%),$E358+SUM($G358:AC358)))","v":-1.6543008967323674},{"$f":"-IF($D358=0,0,IF($C358+$D358>AE$275,($E358+SUM($G358:AD358))*(1/$D358*200%),$E358+SUM($G358:AD358)))","v":-1.5846461221331098},{"$f":"-IF($D358=0,0,IF($C358+$D358>AF$275,($E358+SUM($G358:AE358))*(1/$D358*200%),$E358+SUM($G358:AE358)))","v":-1.5179241801485579}]
[null,null,2028,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C359,$G$193:$AF$193,0))","v":40.097587403928046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D359=0,0,IF($C359+$D359>AC$275,($E359+SUM($G359:AB359))*(1/$D359*200%),$E359+SUM($G359:AB359)))","v":-1.6883194696390755},{"$f":"-IF($D359=0,0,IF($C359+$D359>AD$275,($E359+SUM($G359:AC359))*(1/$D359*200%),$E359+SUM($G359:AC359)))","v":-1.617232334075325},{"$f":"-IF($D359=0,0,IF($C359+$D359>AE$275,($E359+SUM($G359:AD359))*(1/$D359*200%),$E359+SUM($G359:AD359)))","v":-1.5491383410616271},{"$f":"-IF($D359=0,0,IF($C359+$D359>AF$275,($E359+SUM($G359:AE359))*(1/$D359*200%),$E359+SUM($G359:AE359)))","v":-1.4839114635432427}]
[null,null,2029,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C360,$G$193:$AF$193,0))","v":40.835383012160321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D360=0,0,IF($C360+$D360>AD$275,($E360+SUM($G360:AC360))*(1/$D360*200%),$E360+SUM($G360:AC360)))","v":-1.7193845478804346},{"$f":"-IF($D360=0,0,IF($C360+$D360>AE$275,($E360+SUM($G360:AD360))*(1/$D360*200%),$E360+SUM($G360:AD360)))","v":-1.6469894090223109},{"$f":"-IF($D360=0,0,IF($C360+$D360>AF$275,($E360+SUM($G360:AE360))*(1/$D360*200%),$E360+SUM($G360:AE360)))","v":-1.577642486537161}]
[null,null,2030,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C361,$G$193:$AF$193,0))","v":41.586754059584074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D361=0,0,IF($C361+$D361>AE$275,($E361+SUM($G361:AD361))*(1/$D361*200%),$E361+SUM($G361:AD361)))","v":-1.7510212235614346},{"$f":"-IF($D361=0,0,IF($C361+$D361>AF$275,($E361+SUM($G361:AE361))*(1/$D361*200%),$E361+SUM($G361:AE361)))","v":-1.6772940141483215}]
[null,null,2031,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C362,$G$193:$AF$193,0))","v":42.351950334280417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D362=0,0,IF($C362+$D362>AF$275,($E362+SUM($G362:AE362))*(1/$D362*200%),$E362+SUM($G362:AE362)))","v":-1.7832400140749649}]
[null,null,2032,{"$f":"VLOOKUP(B336,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":47.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B336,$B$211:$B$223,0),MATCH(C363,$G$193:$AF$193,0))","v":43.131226220431174}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E338:E363)-SUM(G213:AF213),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G337:G363)","v":0},{"$f":"SUM(H337:H363)","v":0},0,0,0,0,-4.1592658677795116E-2,-1.3159387537459919,-2.4451768232443261,-3.5902276369093227,-4.4366979810507683,-5.2023511667616873,-6.192909403718164,-7.7154028178802738,-9.082417254919843,-10.149524324166507,-11.213516763332034,-12.238478820575738,-13.568550190718581,-14.706537937950557,-15.769304295279149,-16.916636793412007,-17.901049751143113,-18.875078820474268,-19.839732815198794,-20.795988590132662]
[]
[null,"Transmission metering","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B366,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":0},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B366,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":0},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B366,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":0},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B366,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":0},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B366,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q367,Q367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R367,R367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S367,S367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T367,T367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U367,U367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V367,V367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W367,W367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X367,X367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y367,Y367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z367,Z367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA367,AA367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB367,AB367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC367,AC367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD367,AD367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE367,AE367,-INDEX($R$113:$AF$125,MATCH(B366,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C374,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"-IF($D374=0,0,IF($C374+$D374>N$275,($E374+SUM($G374:M374))*(1/$D374*200%),$E374+SUM($G374:M374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>O$275,($E374+SUM($G374:N374))*(1/$D374*200%),$E374+SUM($G374:N374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>P$275,($E374+SUM($G374:O374))*(1/$D374*200%),$E374+SUM($G374:O374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>Q$275,($E374+SUM($G374:P374))*(1/$D374*200%),$E374+SUM($G374:P374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>R$275,($E374+SUM($G374:Q374))*(1/$D374*200%),$E374+SUM($G374:Q374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>S$275,($E374+SUM($G374:R374))*(1/$D374*200%),$E374+SUM($G374:R374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>T$275,($E374+SUM($G374:S374))*(1/$D374*200%),$E374+SUM($G374:S374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>U$275,($E374+SUM($G374:T374))*(1/$D374*200%),$E374+SUM($G374:T374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>V$275,($E374+SUM($G374:U374))*(1/$D374*200%),$E374+SUM($G374:U374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>W$275,($E374+SUM($G374:V374))*(1/$D374*200%),$E374+SUM($G374:V374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>X$275,($E374+SUM($G374:W374))*(1/$D374*200%),$E374+SUM($G374:W374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>Y$275,($E374+SUM($G374:X374))*(1/$D374*200%),$E374+SUM($G374:X374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>Z$275,($E374+SUM($G374:Y374))*(1/$D374*200%),$E374+SUM($G374:Y374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>AA$275,($E374+SUM($G374:Z374))*(1/$D374*200%),$E374+SUM($G374:Z374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>AB$275,($E374+SUM($G374:AA374))*(1/$D374*200%),$E374+SUM($G374:AA374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>AC$275,($E374+SUM($G374:AB374))*(1/$D374*200%),$E374+SUM($G374:AB374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>AD$275,($E374+SUM($G374:AC374))*(1/$D374*200%),$E374+SUM($G374:AC374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>AE$275,($E374+SUM($G374:AD374))*(1/$D374*200%),$E374+SUM($G374:AD374)))","v":0},{"$f":"-IF($D374=0,0,IF($C374+$D374>AF$275,($E374+SUM($G374:AE374))*(1/$D374*200%),$E374+SUM($G374:AE374)))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C375,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D375=0,0,IF($C375+$D375>O$275,($E375+SUM($G375:N375))*(1/$D375*200%),$E375+SUM($G375:N375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>P$275,($E375+SUM($G375:O375))*(1/$D375*200%),$E375+SUM($G375:O375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>Q$275,($E375+SUM($G375:P375))*(1/$D375*200%),$E375+SUM($G375:P375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>R$275,($E375+SUM($G375:Q375))*(1/$D375*200%),$E375+SUM($G375:Q375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>S$275,($E375+SUM($G375:R375))*(1/$D375*200%),$E375+SUM($G375:R375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>T$275,($E375+SUM($G375:S375))*(1/$D375*200%),$E375+SUM($G375:S375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>U$275,($E375+SUM($G375:T375))*(1/$D375*200%),$E375+SUM($G375:T375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>V$275,($E375+SUM($G375:U375))*(1/$D375*200%),$E375+SUM($G375:U375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>W$275,($E375+SUM($G375:V375))*(1/$D375*200%),$E375+SUM($G375:V375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>X$275,($E375+SUM($G375:W375))*(1/$D375*200%),$E375+SUM($G375:W375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>Y$275,($E375+SUM($G375:X375))*(1/$D375*200%),$E375+SUM($G375:X375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>Z$275,($E375+SUM($G375:Y375))*(1/$D375*200%),$E375+SUM($G375:Y375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>AA$275,($E375+SUM($G375:Z375))*(1/$D375*200%),$E375+SUM($G375:Z375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>AB$275,($E375+SUM($G375:AA375))*(1/$D375*200%),$E375+SUM($G375:AA375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>AC$275,($E375+SUM($G375:AB375))*(1/$D375*200%),$E375+SUM($G375:AB375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>AD$275,($E375+SUM($G375:AC375))*(1/$D375*200%),$E375+SUM($G375:AC375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>AE$275,($E375+SUM($G375:AD375))*(1/$D375*200%),$E375+SUM($G375:AD375)))","v":0},{"$f":"-IF($D375=0,0,IF($C375+$D375>AF$275,($E375+SUM($G375:AE375))*(1/$D375*200%),$E375+SUM($G375:AE375)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C376,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D376=0,0,IF($C376+$D376>P$275,($E376+SUM($G376:O376))*(1/$D376*200%),$E376+SUM($G376:O376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>Q$275,($E376+SUM($G376:P376))*(1/$D376*200%),$E376+SUM($G376:P376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>R$275,($E376+SUM($G376:Q376))*(1/$D376*200%),$E376+SUM($G376:Q376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>S$275,($E376+SUM($G376:R376))*(1/$D376*200%),$E376+SUM($G376:R376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>T$275,($E376+SUM($G376:S376))*(1/$D376*200%),$E376+SUM($G376:S376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>U$275,($E376+SUM($G376:T376))*(1/$D376*200%),$E376+SUM($G376:T376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>V$275,($E376+SUM($G376:U376))*(1/$D376*200%),$E376+SUM($G376:U376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>W$275,($E376+SUM($G376:V376))*(1/$D376*200%),$E376+SUM($G376:V376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>X$275,($E376+SUM($G376:W376))*(1/$D376*200%),$E376+SUM($G376:W376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>Y$275,($E376+SUM($G376:X376))*(1/$D376*200%),$E376+SUM($G376:X376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>Z$275,($E376+SUM($G376:Y376))*(1/$D376*200%),$E376+SUM($G376:Y376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>AA$275,($E376+SUM($G376:Z376))*(1/$D376*200%),$E376+SUM($G376:Z376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>AB$275,($E376+SUM($G376:AA376))*(1/$D376*200%),$E376+SUM($G376:AA376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>AC$275,($E376+SUM($G376:AB376))*(1/$D376*200%),$E376+SUM($G376:AB376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>AD$275,($E376+SUM($G376:AC376))*(1/$D376*200%),$E376+SUM($G376:AC376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>AE$275,($E376+SUM($G376:AD376))*(1/$D376*200%),$E376+SUM($G376:AD376)))","v":0},{"$f":"-IF($D376=0,0,IF($C376+$D376>AF$275,($E376+SUM($G376:AE376))*(1/$D376*200%),$E376+SUM($G376:AE376)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C377,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D377=0,0,IF($C377+$D377>Q$275,($E377+SUM($G377:P377))*(1/$D377*200%),$E377+SUM($G377:P377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>R$275,($E377+SUM($G377:Q377))*(1/$D377*200%),$E377+SUM($G377:Q377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>S$275,($E377+SUM($G377:R377))*(1/$D377*200%),$E377+SUM($G377:R377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>T$275,($E377+SUM($G377:S377))*(1/$D377*200%),$E377+SUM($G377:S377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>U$275,($E377+SUM($G377:T377))*(1/$D377*200%),$E377+SUM($G377:T377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>V$275,($E377+SUM($G377:U377))*(1/$D377*200%),$E377+SUM($G377:U377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>W$275,($E377+SUM($G377:V377))*(1/$D377*200%),$E377+SUM($G377:V377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>X$275,($E377+SUM($G377:W377))*(1/$D377*200%),$E377+SUM($G377:W377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>Y$275,($E377+SUM($G377:X377))*(1/$D377*200%),$E377+SUM($G377:X377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>Z$275,($E377+SUM($G377:Y377))*(1/$D377*200%),$E377+SUM($G377:Y377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>AA$275,($E377+SUM($G377:Z377))*(1/$D377*200%),$E377+SUM($G377:Z377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>AB$275,($E377+SUM($G377:AA377))*(1/$D377*200%),$E377+SUM($G377:AA377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>AC$275,($E377+SUM($G377:AB377))*(1/$D377*200%),$E377+SUM($G377:AB377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>AD$275,($E377+SUM($G377:AC377))*(1/$D377*200%),$E377+SUM($G377:AC377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>AE$275,($E377+SUM($G377:AD377))*(1/$D377*200%),$E377+SUM($G377:AD377)))","v":0},{"$f":"-IF($D377=0,0,IF($C377+$D377>AF$275,($E377+SUM($G377:AE377))*(1/$D377*200%),$E377+SUM($G377:AE377)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C378,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D378=0,0,IF($C378+$D378>R$275,($E378+SUM($G378:Q378))*(1/$D378*200%),$E378+SUM($G378:Q378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>S$275,($E378+SUM($G378:R378))*(1/$D378*200%),$E378+SUM($G378:R378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>T$275,($E378+SUM($G378:S378))*(1/$D378*200%),$E378+SUM($G378:S378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>U$275,($E378+SUM($G378:T378))*(1/$D378*200%),$E378+SUM($G378:T378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>V$275,($E378+SUM($G378:U378))*(1/$D378*200%),$E378+SUM($G378:U378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>W$275,($E378+SUM($G378:V378))*(1/$D378*200%),$E378+SUM($G378:V378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>X$275,($E378+SUM($G378:W378))*(1/$D378*200%),$E378+SUM($G378:W378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>Y$275,($E378+SUM($G378:X378))*(1/$D378*200%),$E378+SUM($G378:X378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>Z$275,($E378+SUM($G378:Y378))*(1/$D378*200%),$E378+SUM($G378:Y378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>AA$275,($E378+SUM($G378:Z378))*(1/$D378*200%),$E378+SUM($G378:Z378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>AB$275,($E378+SUM($G378:AA378))*(1/$D378*200%),$E378+SUM($G378:AA378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>AC$275,($E378+SUM($G378:AB378))*(1/$D378*200%),$E378+SUM($G378:AB378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>AD$275,($E378+SUM($G378:AC378))*(1/$D378*200%),$E378+SUM($G378:AC378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>AE$275,($E378+SUM($G378:AD378))*(1/$D378*200%),$E378+SUM($G378:AD378)))","v":0},{"$f":"-IF($D378=0,0,IF($C378+$D378>AF$275,($E378+SUM($G378:AE378))*(1/$D378*200%),$E378+SUM($G378:AE378)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C379,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D379=0,0,IF($C379+$D379>S$275,($E379+SUM($G379:R379))*(1/$D379*200%),$E379+SUM($G379:R379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>T$275,($E379+SUM($G379:S379))*(1/$D379*200%),$E379+SUM($G379:S379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>U$275,($E379+SUM($G379:T379))*(1/$D379*200%),$E379+SUM($G379:T379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>V$275,($E379+SUM($G379:U379))*(1/$D379*200%),$E379+SUM($G379:U379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>W$275,($E379+SUM($G379:V379))*(1/$D379*200%),$E379+SUM($G379:V379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>X$275,($E379+SUM($G379:W379))*(1/$D379*200%),$E379+SUM($G379:W379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>Y$275,($E379+SUM($G379:X379))*(1/$D379*200%),$E379+SUM($G379:X379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>Z$275,($E379+SUM($G379:Y379))*(1/$D379*200%),$E379+SUM($G379:Y379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>AA$275,($E379+SUM($G379:Z379))*(1/$D379*200%),$E379+SUM($G379:Z379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>AB$275,($E379+SUM($G379:AA379))*(1/$D379*200%),$E379+SUM($G379:AA379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>AC$275,($E379+SUM($G379:AB379))*(1/$D379*200%),$E379+SUM($G379:AB379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>AD$275,($E379+SUM($G379:AC379))*(1/$D379*200%),$E379+SUM($G379:AC379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>AE$275,($E379+SUM($G379:AD379))*(1/$D379*200%),$E379+SUM($G379:AD379)))","v":0},{"$f":"-IF($D379=0,0,IF($C379+$D379>AF$275,($E379+SUM($G379:AE379))*(1/$D379*200%),$E379+SUM($G379:AE379)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C380,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D380=0,0,IF($C380+$D380>T$275,($E380+SUM($G380:S380))*(1/$D380*200%),$E380+SUM($G380:S380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>U$275,($E380+SUM($G380:T380))*(1/$D380*200%),$E380+SUM($G380:T380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>V$275,($E380+SUM($G380:U380))*(1/$D380*200%),$E380+SUM($G380:U380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>W$275,($E380+SUM($G380:V380))*(1/$D380*200%),$E380+SUM($G380:V380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>X$275,($E380+SUM($G380:W380))*(1/$D380*200%),$E380+SUM($G380:W380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>Y$275,($E380+SUM($G380:X380))*(1/$D380*200%),$E380+SUM($G380:X380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>Z$275,($E380+SUM($G380:Y380))*(1/$D380*200%),$E380+SUM($G380:Y380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>AA$275,($E380+SUM($G380:Z380))*(1/$D380*200%),$E380+SUM($G380:Z380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>AB$275,($E380+SUM($G380:AA380))*(1/$D380*200%),$E380+SUM($G380:AA380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>AC$275,($E380+SUM($G380:AB380))*(1/$D380*200%),$E380+SUM($G380:AB380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>AD$275,($E380+SUM($G380:AC380))*(1/$D380*200%),$E380+SUM($G380:AC380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>AE$275,($E380+SUM($G380:AD380))*(1/$D380*200%),$E380+SUM($G380:AD380)))","v":0},{"$f":"-IF($D380=0,0,IF($C380+$D380>AF$275,($E380+SUM($G380:AE380))*(1/$D380*200%),$E380+SUM($G380:AE380)))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C381,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D381=0,0,IF($C381+$D381>U$275,($E381+SUM($G381:T381))*(1/$D381*200%),$E381+SUM($G381:T381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>V$275,($E381+SUM($G381:U381))*(1/$D381*200%),$E381+SUM($G381:U381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>W$275,($E381+SUM($G381:V381))*(1/$D381*200%),$E381+SUM($G381:V381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>X$275,($E381+SUM($G381:W381))*(1/$D381*200%),$E381+SUM($G381:W381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>Y$275,($E381+SUM($G381:X381))*(1/$D381*200%),$E381+SUM($G381:X381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>Z$275,($E381+SUM($G381:Y381))*(1/$D381*200%),$E381+SUM($G381:Y381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>AA$275,($E381+SUM($G381:Z381))*(1/$D381*200%),$E381+SUM($G381:Z381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>AB$275,($E381+SUM($G381:AA381))*(1/$D381*200%),$E381+SUM($G381:AA381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>AC$275,($E381+SUM($G381:AB381))*(1/$D381*200%),$E381+SUM($G381:AB381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>AD$275,($E381+SUM($G381:AC381))*(1/$D381*200%),$E381+SUM($G381:AC381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>AE$275,($E381+SUM($G381:AD381))*(1/$D381*200%),$E381+SUM($G381:AD381)))","v":0},{"$f":"-IF($D381=0,0,IF($C381+$D381>AF$275,($E381+SUM($G381:AE381))*(1/$D381*200%),$E381+SUM($G381:AE381)))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C382,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D382=0,0,IF($C382+$D382>V$275,($E382+SUM($G382:U382))*(1/$D382*200%),$E382+SUM($G382:U382)))","v":0},{"$f":"-IF($D382=0,0,IF($C382+$D382>W$275,($E382+SUM($G382:V382))*(1/$D382*200%),$E382+SUM($G382:V382)))","v":0},{"$f":"-IF($D382=0,0,IF($C382+$D382>X$275,($E382+SUM($G382:W382))*(1/$D382*200%),$E382+SUM($G382:W382)))","v":0},{"$f":"-IF($D382=0,0,IF($C382+$D382>Y$275,($E382+SUM($G382:X382))*(1/$D382*200%),$E382+SUM($G382:X382)))","v":0},{"$f":"-IF($D382=0,0,IF($C382+$D382>Z$275,($E382+SUM($G382:Y382))*(1/$D382*200%),$E382+SUM($G382:Y382)))","v":0},{"$f":"-IF($D382=0,0,IF($C382+$D382>AA$275,($E382+SUM($G382:Z382))*(1/$D382*200%),$E382+SUM($G382:Z382)))","v":0},{"$f":"-IF($D382=0,0,IF($C382+$D382>AB$275,($E382+SUM($G382:AA382))*(1/$D382*200%),$E382+SUM($G382:AA382)))","v":0},{"$f":"-IF($D382=0,0,IF($C382+$D382>AC$275,($E382+SUM($G382:AB382))*(1/$D382*200%),$E382+SUM($G382:AB382)))","v":0},{"$f":"-IF($D382=0,0,IF($C382+$D382>AD$275,($E382+SUM($G382:AC382))*(1/$D382*200%),$E382+SUM($G382:AC382)))","v":0},{"$f":"-IF($D382=0,0,IF($C382+$D382>AE$275,($E382+SUM($G382:AD382))*(1/$D382*200%),$E382+SUM($G382:AD382)))","v":0},{"$f":"-IF($D382=0,0,IF($C382+$D382>AF$275,($E382+SUM($G382:AE382))*(1/$D382*200%),$E382+SUM($G382:AE382)))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C383,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D383=0,0,IF($C383+$D383>W$275,($E383+SUM($G383:V383))*(1/$D383*200%),$E383+SUM($G383:V383)))","v":0},{"$f":"-IF($D383=0,0,IF($C383+$D383>X$275,($E383+SUM($G383:W383))*(1/$D383*200%),$E383+SUM($G383:W383)))","v":0},{"$f":"-IF($D383=0,0,IF($C383+$D383>Y$275,($E383+SUM($G383:X383))*(1/$D383*200%),$E383+SUM($G383:X383)))","v":0},{"$f":"-IF($D383=0,0,IF($C383+$D383>Z$275,($E383+SUM($G383:Y383))*(1/$D383*200%),$E383+SUM($G383:Y383)))","v":0},{"$f":"-IF($D383=0,0,IF($C383+$D383>AA$275,($E383+SUM($G383:Z383))*(1/$D383*200%),$E383+SUM($G383:Z383)))","v":0},{"$f":"-IF($D383=0,0,IF($C383+$D383>AB$275,($E383+SUM($G383:AA383))*(1/$D383*200%),$E383+SUM($G383:AA383)))","v":0},{"$f":"-IF($D383=0,0,IF($C383+$D383>AC$275,($E383+SUM($G383:AB383))*(1/$D383*200%),$E383+SUM($G383:AB383)))","v":0},{"$f":"-IF($D383=0,0,IF($C383+$D383>AD$275,($E383+SUM($G383:AC383))*(1/$D383*200%),$E383+SUM($G383:AC383)))","v":0},{"$f":"-IF($D383=0,0,IF($C383+$D383>AE$275,($E383+SUM($G383:AD383))*(1/$D383*200%),$E383+SUM($G383:AD383)))","v":0},{"$f":"-IF($D383=0,0,IF($C383+$D383>AF$275,($E383+SUM($G383:AE383))*(1/$D383*200%),$E383+SUM($G383:AE383)))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C384,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D384=0,0,IF($C384+$D384>X$275,($E384+SUM($G384:W384))*(1/$D384*200%),$E384+SUM($G384:W384)))","v":0},{"$f":"-IF($D384=0,0,IF($C384+$D384>Y$275,($E384+SUM($G384:X384))*(1/$D384*200%),$E384+SUM($G384:X384)))","v":0},{"$f":"-IF($D384=0,0,IF($C384+$D384>Z$275,($E384+SUM($G384:Y384))*(1/$D384*200%),$E384+SUM($G384:Y384)))","v":0},{"$f":"-IF($D384=0,0,IF($C384+$D384>AA$275,($E384+SUM($G384:Z384))*(1/$D384*200%),$E384+SUM($G384:Z384)))","v":0},{"$f":"-IF($D384=0,0,IF($C384+$D384>AB$275,($E384+SUM($G384:AA384))*(1/$D384*200%),$E384+SUM($G384:AA384)))","v":0},{"$f":"-IF($D384=0,0,IF($C384+$D384>AC$275,($E384+SUM($G384:AB384))*(1/$D384*200%),$E384+SUM($G384:AB384)))","v":0},{"$f":"-IF($D384=0,0,IF($C384+$D384>AD$275,($E384+SUM($G384:AC384))*(1/$D384*200%),$E384+SUM($G384:AC384)))","v":0},{"$f":"-IF($D384=0,0,IF($C384+$D384>AE$275,($E384+SUM($G384:AD384))*(1/$D384*200%),$E384+SUM($G384:AD384)))","v":0},{"$f":"-IF($D384=0,0,IF($C384+$D384>AF$275,($E384+SUM($G384:AE384))*(1/$D384*200%),$E384+SUM($G384:AE384)))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C385,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D385=0,0,IF($C385+$D385>Y$275,($E385+SUM($G385:X385))*(1/$D385*200%),$E385+SUM($G385:X385)))","v":0},{"$f":"-IF($D385=0,0,IF($C385+$D385>Z$275,($E385+SUM($G385:Y385))*(1/$D385*200%),$E385+SUM($G385:Y385)))","v":0},{"$f":"-IF($D385=0,0,IF($C385+$D385>AA$275,($E385+SUM($G385:Z385))*(1/$D385*200%),$E385+SUM($G385:Z385)))","v":0},{"$f":"-IF($D385=0,0,IF($C385+$D385>AB$275,($E385+SUM($G385:AA385))*(1/$D385*200%),$E385+SUM($G385:AA385)))","v":0},{"$f":"-IF($D385=0,0,IF($C385+$D385>AC$275,($E385+SUM($G385:AB385))*(1/$D385*200%),$E385+SUM($G385:AB385)))","v":0},{"$f":"-IF($D385=0,0,IF($C385+$D385>AD$275,($E385+SUM($G385:AC385))*(1/$D385*200%),$E385+SUM($G385:AC385)))","v":0},{"$f":"-IF($D385=0,0,IF($C385+$D385>AE$275,($E385+SUM($G385:AD385))*(1/$D385*200%),$E385+SUM($G385:AD385)))","v":0},{"$f":"-IF($D385=0,0,IF($C385+$D385>AF$275,($E385+SUM($G385:AE385))*(1/$D385*200%),$E385+SUM($G385:AE385)))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C386,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D386=0,0,IF($C386+$D386>Z$275,($E386+SUM($G386:Y386))*(1/$D386*200%),$E386+SUM($G386:Y386)))","v":0},{"$f":"-IF($D386=0,0,IF($C386+$D386>AA$275,($E386+SUM($G386:Z386))*(1/$D386*200%),$E386+SUM($G386:Z386)))","v":0},{"$f":"-IF($D386=0,0,IF($C386+$D386>AB$275,($E386+SUM($G386:AA386))*(1/$D386*200%),$E386+SUM($G386:AA386)))","v":0},{"$f":"-IF($D386=0,0,IF($C386+$D386>AC$275,($E386+SUM($G386:AB386))*(1/$D386*200%),$E386+SUM($G386:AB386)))","v":0},{"$f":"-IF($D386=0,0,IF($C386+$D386>AD$275,($E386+SUM($G386:AC386))*(1/$D386*200%),$E386+SUM($G386:AC386)))","v":0},{"$f":"-IF($D386=0,0,IF($C386+$D386>AE$275,($E386+SUM($G386:AD386))*(1/$D386*200%),$E386+SUM($G386:AD386)))","v":0},{"$f":"-IF($D386=0,0,IF($C386+$D386>AF$275,($E386+SUM($G386:AE386))*(1/$D386*200%),$E386+SUM($G386:AE386)))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C387,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D387=0,0,IF($C387+$D387>AA$275,($E387+SUM($G387:Z387))*(1/$D387*200%),$E387+SUM($G387:Z387)))","v":0},{"$f":"-IF($D387=0,0,IF($C387+$D387>AB$275,($E387+SUM($G387:AA387))*(1/$D387*200%),$E387+SUM($G387:AA387)))","v":0},{"$f":"-IF($D387=0,0,IF($C387+$D387>AC$275,($E387+SUM($G387:AB387))*(1/$D387*200%),$E387+SUM($G387:AB387)))","v":0},{"$f":"-IF($D387=0,0,IF($C387+$D387>AD$275,($E387+SUM($G387:AC387))*(1/$D387*200%),$E387+SUM($G387:AC387)))","v":0},{"$f":"-IF($D387=0,0,IF($C387+$D387>AE$275,($E387+SUM($G387:AD387))*(1/$D387*200%),$E387+SUM($G387:AD387)))","v":0},{"$f":"-IF($D387=0,0,IF($C387+$D387>AF$275,($E387+SUM($G387:AE387))*(1/$D387*200%),$E387+SUM($G387:AE387)))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C388,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D388=0,0,IF($C388+$D388>AB$275,($E388+SUM($G388:AA388))*(1/$D388*200%),$E388+SUM($G388:AA388)))","v":0},{"$f":"-IF($D388=0,0,IF($C388+$D388>AC$275,($E388+SUM($G388:AB388))*(1/$D388*200%),$E388+SUM($G388:AB388)))","v":0},{"$f":"-IF($D388=0,0,IF($C388+$D388>AD$275,($E388+SUM($G388:AC388))*(1/$D388*200%),$E388+SUM($G388:AC388)))","v":0},{"$f":"-IF($D388=0,0,IF($C388+$D388>AE$275,($E388+SUM($G388:AD388))*(1/$D388*200%),$E388+SUM($G388:AD388)))","v":0},{"$f":"-IF($D388=0,0,IF($C388+$D388>AF$275,($E388+SUM($G388:AE388))*(1/$D388*200%),$E388+SUM($G388:AE388)))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C389,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D389=0,0,IF($C389+$D389>AC$275,($E389+SUM($G389:AB389))*(1/$D389*200%),$E389+SUM($G389:AB389)))","v":0},{"$f":"-IF($D389=0,0,IF($C389+$D389>AD$275,($E389+SUM($G389:AC389))*(1/$D389*200%),$E389+SUM($G389:AC389)))","v":0},{"$f":"-IF($D389=0,0,IF($C389+$D389>AE$275,($E389+SUM($G389:AD389))*(1/$D389*200%),$E389+SUM($G389:AD389)))","v":0},{"$f":"-IF($D389=0,0,IF($C389+$D389>AF$275,($E389+SUM($G389:AE389))*(1/$D389*200%),$E389+SUM($G389:AE389)))","v":0}]
[null,null,2029,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C390,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D390=0,0,IF($C390+$D390>AD$275,($E390+SUM($G390:AC390))*(1/$D390*200%),$E390+SUM($G390:AC390)))","v":0},{"$f":"-IF($D390=0,0,IF($C390+$D390>AE$275,($E390+SUM($G390:AD390))*(1/$D390*200%),$E390+SUM($G390:AD390)))","v":0},{"$f":"-IF($D390=0,0,IF($C390+$D390>AF$275,($E390+SUM($G390:AE390))*(1/$D390*200%),$E390+SUM($G390:AE390)))","v":0}]
[null,null,2030,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C391,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D391=0,0,IF($C391+$D391>AE$275,($E391+SUM($G391:AD391))*(1/$D391*200%),$E391+SUM($G391:AD391)))","v":0},{"$f":"-IF($D391=0,0,IF($C391+$D391>AF$275,($E391+SUM($G391:AE391))*(1/$D391*200%),$E391+SUM($G391:AE391)))","v":0}]
[null,null,2031,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C392,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D392=0,0,IF($C392+$D392>AF$275,($E392+SUM($G392:AE392))*(1/$D392*200%),$E392+SUM($G392:AE392)))","v":0}]
[null,null,2032,{"$f":"VLOOKUP(B366,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":25},{"$f":"INDEX($G$211:$AF$223,MATCH(B366,$B$211:$B$223,0),MATCH(C393,$G$193:$AF$193,0))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E368:E393)-SUM(G214:AF214),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G367:G393)","v":0},{"$f":"SUM(H367:H393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transmission transformers","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B396,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":-3.3510089927971904},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B396,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":-3.9765743547842964},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B396,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":-3.9578573221971758},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B396,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":-3.9534782253810916},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B396,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q397,Q397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R397,R397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S397,S397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T397,T397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U397,U397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V397,V397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W397,W397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X397,X397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y397,Y397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z397,Z397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA397,AA397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB397,AB397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC397,AC397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD397,AD397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":-3.9747461845916581},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE397,AE397,-INDEX($R$113:$AF$125,MATCH(B396,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":-3.9747461845916581}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C404,$G$193:$AF$193,0))","v":53.69640331539275},null,null,null,null,null,null,null,null,{"$f":"-IF($D404=0,0,IF($C404+$D404>N$275,($E404+SUM($G404:M404))*(1/$D404*200%),$E404+SUM($G404:M404)))","v":-2.6848201657696378},{"$f":"-IF($D404=0,0,IF($C404+$D404>O$275,($E404+SUM($G404:N404))*(1/$D404*200%),$E404+SUM($G404:N404)))","v":-2.550579157481156},{"$f":"-IF($D404=0,0,IF($C404+$D404>P$275,($E404+SUM($G404:O404))*(1/$D404*200%),$E404+SUM($G404:O404)))","v":-2.4230501996070979},{"$f":"-IF($D404=0,0,IF($C404+$D404>Q$275,($E404+SUM($G404:P404))*(1/$D404*200%),$E404+SUM($G404:P404)))","v":-2.3018976896267431},{"$f":"-IF($D404=0,0,IF($C404+$D404>R$275,($E404+SUM($G404:Q404))*(1/$D404*200%),$E404+SUM($G404:Q404)))","v":-2.186802805145406},{"$f":"-IF($D404=0,0,IF($C404+$D404>S$275,($E404+SUM($G404:R404))*(1/$D404*200%),$E404+SUM($G404:R404)))","v":-2.0774626648881358},{"$f":"-IF($D404=0,0,IF($C404+$D404>T$275,($E404+SUM($G404:S404))*(1/$D404*200%),$E404+SUM($G404:S404)))","v":-1.9735895316437286},{"$f":"-IF($D404=0,0,IF($C404+$D404>U$275,($E404+SUM($G404:T404))*(1/$D404*200%),$E404+SUM($G404:T404)))","v":-1.8749100550615425},{"$f":"-IF($D404=0,0,IF($C404+$D404>V$275,($E404+SUM($G404:U404))*(1/$D404*200%),$E404+SUM($G404:U404)))","v":-1.7811645523084652},{"$f":"-IF($D404=0,0,IF($C404+$D404>W$275,($E404+SUM($G404:V404))*(1/$D404*200%),$E404+SUM($G404:V404)))","v":-1.6921063246930421},{"$f":"-IF($D404=0,0,IF($C404+$D404>X$275,($E404+SUM($G404:W404))*(1/$D404*200%),$E404+SUM($G404:W404)))","v":-1.6075010084583898},{"$f":"-IF($D404=0,0,IF($C404+$D404>Y$275,($E404+SUM($G404:X404))*(1/$D404*200%),$E404+SUM($G404:X404)))","v":-1.5271259580354704},{"$f":"-IF($D404=0,0,IF($C404+$D404>Z$275,($E404+SUM($G404:Y404))*(1/$D404*200%),$E404+SUM($G404:Y404)))","v":-1.450769660133697},{"$f":"-IF($D404=0,0,IF($C404+$D404>AA$275,($E404+SUM($G404:Z404))*(1/$D404*200%),$E404+SUM($G404:Z404)))","v":-1.3782311771270122},{"$f":"-IF($D404=0,0,IF($C404+$D404>AB$275,($E404+SUM($G404:AA404))*(1/$D404*200%),$E404+SUM($G404:AA404)))","v":-1.3093196182706615},{"$f":"-IF($D404=0,0,IF($C404+$D404>AC$275,($E404+SUM($G404:AB404))*(1/$D404*200%),$E404+SUM($G404:AB404)))","v":-1.2438536373571285},{"$f":"-IF($D404=0,0,IF($C404+$D404>AD$275,($E404+SUM($G404:AC404))*(1/$D404*200%),$E404+SUM($G404:AC404)))","v":-1.1816609554892719},{"$f":"-IF($D404=0,0,IF($C404+$D404>AE$275,($E404+SUM($G404:AD404))*(1/$D404*200%),$E404+SUM($G404:AD404)))","v":-1.1225779077148084},{"$f":"-IF($D404=0,0,IF($C404+$D404>AF$275,($E404+SUM($G404:AE404))*(1/$D404*200%),$E404+SUM($G404:AE404)))","v":-1.066449012329068}]
[null,null,2014,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C405,$G$193:$AF$193,0))","v":103.00352739496195},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D405=0,0,IF($C405+$D405>O$275,($E405+SUM($G405:N405))*(1/$D405*200%),$E405+SUM($G405:N405)))","v":-5.150176369748098},{"$f":"-IF($D405=0,0,IF($C405+$D405>P$275,($E405+SUM($G405:O405))*(1/$D405*200%),$E405+SUM($G405:O405)))","v":-4.8926675512606934},{"$f":"-IF($D405=0,0,IF($C405+$D405>Q$275,($E405+SUM($G405:P405))*(1/$D405*200%),$E405+SUM($G405:P405)))","v":-4.648034173697658},{"$f":"-IF($D405=0,0,IF($C405+$D405>R$275,($E405+SUM($G405:Q405))*(1/$D405*200%),$E405+SUM($G405:Q405)))","v":-4.4156324650127754},{"$f":"-IF($D405=0,0,IF($C405+$D405>S$275,($E405+SUM($G405:R405))*(1/$D405*200%),$E405+SUM($G405:R405)))","v":-4.1948508417621362},{"$f":"-IF($D405=0,0,IF($C405+$D405>T$275,($E405+SUM($G405:S405))*(1/$D405*200%),$E405+SUM($G405:S405)))","v":-3.9851082996740299},{"$f":"-IF($D405=0,0,IF($C405+$D405>U$275,($E405+SUM($G405:T405))*(1/$D405*200%),$E405+SUM($G405:T405)))","v":-3.7858528846903283},{"$f":"-IF($D405=0,0,IF($C405+$D405>V$275,($E405+SUM($G405:U405))*(1/$D405*200%),$E405+SUM($G405:U405)))","v":-3.5965602404558115},{"$f":"-IF($D405=0,0,IF($C405+$D405>W$275,($E405+SUM($G405:V405))*(1/$D405*200%),$E405+SUM($G405:V405)))","v":-3.4167322284330215},{"$f":"-IF($D405=0,0,IF($C405+$D405>X$275,($E405+SUM($G405:W405))*(1/$D405*200%),$E405+SUM($G405:W405)))","v":-3.2458956170113704},{"$f":"-IF($D405=0,0,IF($C405+$D405>Y$275,($E405+SUM($G405:X405))*(1/$D405*200%),$E405+SUM($G405:X405)))","v":-3.0836008361608016},{"$f":"-IF($D405=0,0,IF($C405+$D405>Z$275,($E405+SUM($G405:Y405))*(1/$D405*200%),$E405+SUM($G405:Y405)))","v":-2.9294207943527617},{"$f":"-IF($D405=0,0,IF($C405+$D405>AA$275,($E405+SUM($G405:Z405))*(1/$D405*200%),$E405+SUM($G405:Z405)))","v":-2.7829497546351236},{"$f":"-IF($D405=0,0,IF($C405+$D405>AB$275,($E405+SUM($G405:AA405))*(1/$D405*200%),$E405+SUM($G405:AA405)))","v":-2.6438022669033674},{"$f":"-IF($D405=0,0,IF($C405+$D405>AC$275,($E405+SUM($G405:AB405))*(1/$D405*200%),$E405+SUM($G405:AB405)))","v":-2.511612153558199},{"$f":"-IF($D405=0,0,IF($C405+$D405>AD$275,($E405+SUM($G405:AC405))*(1/$D405*200%),$E405+SUM($G405:AC405)))","v":-2.386031545880289},{"$f":"-IF($D405=0,0,IF($C405+$D405>AE$275,($E405+SUM($G405:AD405))*(1/$D405*200%),$E405+SUM($G405:AD405)))","v":-2.266729968586275},{"$f":"-IF($D405=0,0,IF($C405+$D405>AF$275,($E405+SUM($G405:AE405))*(1/$D405*200%),$E405+SUM($G405:AE405)))","v":-2.1533934701569613}]
[null,null,2015,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C406,$G$193:$AF$193,0))","v":41.293338256315629},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D406=0,0,IF($C406+$D406>P$275,($E406+SUM($G406:O406))*(1/$D406*200%),$E406+SUM($G406:O406)))","v":-2.0646669128157815},{"$f":"-IF($D406=0,0,IF($C406+$D406>Q$275,($E406+SUM($G406:P406))*(1/$D406*200%),$E406+SUM($G406:P406)))","v":-1.9614335671749925},{"$f":"-IF($D406=0,0,IF($C406+$D406>R$275,($E406+SUM($G406:Q406))*(1/$D406*200%),$E406+SUM($G406:Q406)))","v":-1.8633618888162429},{"$f":"-IF($D406=0,0,IF($C406+$D406>S$275,($E406+SUM($G406:R406))*(1/$D406*200%),$E406+SUM($G406:R406)))","v":-1.7701937943754307},{"$f":"-IF($D406=0,0,IF($C406+$D406>T$275,($E406+SUM($G406:S406))*(1/$D406*200%),$E406+SUM($G406:S406)))","v":-1.6816841046566591},{"$f":"-IF($D406=0,0,IF($C406+$D406>U$275,($E406+SUM($G406:T406))*(1/$D406*200%),$E406+SUM($G406:T406)))","v":-1.5975998994238261},{"$f":"-IF($D406=0,0,IF($C406+$D406>V$275,($E406+SUM($G406:U406))*(1/$D406*200%),$E406+SUM($G406:U406)))","v":-1.5177199044526348},{"$f":"-IF($D406=0,0,IF($C406+$D406>W$275,($E406+SUM($G406:V406))*(1/$D406*200%),$E406+SUM($G406:V406)))","v":-1.4418339092300032},{"$f":"-IF($D406=0,0,IF($C406+$D406>X$275,($E406+SUM($G406:W406))*(1/$D406*200%),$E406+SUM($G406:W406)))","v":-1.3697422137685029},{"$f":"-IF($D406=0,0,IF($C406+$D406>Y$275,($E406+SUM($G406:X406))*(1/$D406*200%),$E406+SUM($G406:X406)))","v":-1.3012551030800779},{"$f":"-IF($D406=0,0,IF($C406+$D406>Z$275,($E406+SUM($G406:Y406))*(1/$D406*200%),$E406+SUM($G406:Y406)))","v":-1.2361923479260739},{"$f":"-IF($D406=0,0,IF($C406+$D406>AA$275,($E406+SUM($G406:Z406))*(1/$D406*200%),$E406+SUM($G406:Z406)))","v":-1.1743827305297703},{"$f":"-IF($D406=0,0,IF($C406+$D406>AB$275,($E406+SUM($G406:AA406))*(1/$D406*200%),$E406+SUM($G406:AA406)))","v":-1.1156635940032815},{"$f":"-IF($D406=0,0,IF($C406+$D406>AC$275,($E406+SUM($G406:AB406))*(1/$D406*200%),$E406+SUM($G406:AB406)))","v":-1.0598804143031175},{"$f":"-IF($D406=0,0,IF($C406+$D406>AD$275,($E406+SUM($G406:AC406))*(1/$D406*200%),$E406+SUM($G406:AC406)))","v":-1.0068863935879617},{"$f":"-IF($D406=0,0,IF($C406+$D406>AE$275,($E406+SUM($G406:AD406))*(1/$D406*200%),$E406+SUM($G406:AD406)))","v":-0.95654207390856372},{"$f":"-IF($D406=0,0,IF($C406+$D406>AF$275,($E406+SUM($G406:AE406))*(1/$D406*200%),$E406+SUM($G406:AE406)))","v":-0.90871497021313541}]
[null,null,2016,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C407,$G$193:$AF$193,0))","v":32.65393249502273},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D407=0,0,IF($C407+$D407>Q$275,($E407+SUM($G407:P407))*(1/$D407*200%),$E407+SUM($G407:P407)))","v":-1.6326966247511365},{"$f":"-IF($D407=0,0,IF($C407+$D407>R$275,($E407+SUM($G407:Q407))*(1/$D407*200%),$E407+SUM($G407:Q407)))","v":-1.5510617935135798},{"$f":"-IF($D407=0,0,IF($C407+$D407>S$275,($E407+SUM($G407:R407))*(1/$D407*200%),$E407+SUM($G407:R407)))","v":-1.4735087038379007},{"$f":"-IF($D407=0,0,IF($C407+$D407>T$275,($E407+SUM($G407:S407))*(1/$D407*200%),$E407+SUM($G407:S407)))","v":-1.3998332686460058},{"$f":"-IF($D407=0,0,IF($C407+$D407>U$275,($E407+SUM($G407:T407))*(1/$D407*200%),$E407+SUM($G407:T407)))","v":-1.3298416052137054},{"$f":"-IF($D407=0,0,IF($C407+$D407>V$275,($E407+SUM($G407:U407))*(1/$D407*200%),$E407+SUM($G407:U407)))","v":-1.2633495249530202},{"$f":"-IF($D407=0,0,IF($C407+$D407>W$275,($E407+SUM($G407:V407))*(1/$D407*200%),$E407+SUM($G407:V407)))","v":-1.2001820487053694},{"$f":"-IF($D407=0,0,IF($C407+$D407>X$275,($E407+SUM($G407:W407))*(1/$D407*200%),$E407+SUM($G407:W407)))","v":-1.1401729462701007},{"$f":"-IF($D407=0,0,IF($C407+$D407>Y$275,($E407+SUM($G407:X407))*(1/$D407*200%),$E407+SUM($G407:X407)))","v":-1.0831642989565957},{"$f":"-IF($D407=0,0,IF($C407+$D407>Z$275,($E407+SUM($G407:Y407))*(1/$D407*200%),$E407+SUM($G407:Y407)))","v":-1.0290060840087658},{"$f":"-IF($D407=0,0,IF($C407+$D407>AA$275,($E407+SUM($G407:Z407))*(1/$D407*200%),$E407+SUM($G407:Z407)))","v":-0.97755577980832753},{"$f":"-IF($D407=0,0,IF($C407+$D407>AB$275,($E407+SUM($G407:AA407))*(1/$D407*200%),$E407+SUM($G407:AA407)))","v":-0.92867799081791125},{"$f":"-IF($D407=0,0,IF($C407+$D407>AC$275,($E407+SUM($G407:AB407))*(1/$D407*200%),$E407+SUM($G407:AB407)))","v":-0.88224409127701553},{"$f":"-IF($D407=0,0,IF($C407+$D407>AD$275,($E407+SUM($G407:AC407))*(1/$D407*200%),$E407+SUM($G407:AC407)))","v":-0.83813188671316474},{"$f":"-IF($D407=0,0,IF($C407+$D407>AE$275,($E407+SUM($G407:AD407))*(1/$D407*200%),$E407+SUM($G407:AD407)))","v":-0.7962252923775065},{"$f":"-IF($D407=0,0,IF($C407+$D407>AF$275,($E407+SUM($G407:AE407))*(1/$D407*200%),$E407+SUM($G407:AE407)))","v":-0.7564140277586312}]
[null,null,2017,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C408,$G$193:$AF$193,0))","v":26.467440404192374},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D408=0,0,IF($C408+$D408>R$275,($E408+SUM($G408:Q408))*(1/$D408*200%),$E408+SUM($G408:Q408)))","v":-1.3233720202096189},{"$f":"-IF($D408=0,0,IF($C408+$D408>S$275,($E408+SUM($G408:R408))*(1/$D408*200%),$E408+SUM($G408:R408)))","v":-1.2572034191991379},{"$f":"-IF($D408=0,0,IF($C408+$D408>T$275,($E408+SUM($G408:S408))*(1/$D408*200%),$E408+SUM($G408:S408)))","v":-1.1943432482391809},{"$f":"-IF($D408=0,0,IF($C408+$D408>U$275,($E408+SUM($G408:T408))*(1/$D408*200%),$E408+SUM($G408:T408)))","v":-1.1346260858272217},{"$f":"-IF($D408=0,0,IF($C408+$D408>V$275,($E408+SUM($G408:U408))*(1/$D408*200%),$E408+SUM($G408:U408)))","v":-1.0778947815358606},{"$f":"-IF($D408=0,0,IF($C408+$D408>W$275,($E408+SUM($G408:V408))*(1/$D408*200%),$E408+SUM($G408:V408)))","v":-1.0240000424590676},{"$f":"-IF($D408=0,0,IF($C408+$D408>X$275,($E408+SUM($G408:W408))*(1/$D408*200%),$E408+SUM($G408:W408)))","v":-0.97280004033611434},{"$f":"-IF($D408=0,0,IF($C408+$D408>Y$275,($E408+SUM($G408:X408))*(1/$D408*200%),$E408+SUM($G408:X408)))","v":-0.92416003831930871},{"$f":"-IF($D408=0,0,IF($C408+$D408>Z$275,($E408+SUM($G408:Y408))*(1/$D408*200%),$E408+SUM($G408:Y408)))","v":-0.87795203640334307},{"$f":"-IF($D408=0,0,IF($C408+$D408>AA$275,($E408+SUM($G408:Z408))*(1/$D408*200%),$E408+SUM($G408:Z408)))","v":-0.83405443458317596},{"$f":"-IF($D408=0,0,IF($C408+$D408>AB$275,($E408+SUM($G408:AA408))*(1/$D408*200%),$E408+SUM($G408:AA408)))","v":-0.79235171285401718},{"$f":"-IF($D408=0,0,IF($C408+$D408>AC$275,($E408+SUM($G408:AB408))*(1/$D408*200%),$E408+SUM($G408:AB408)))","v":-0.75273412721131638},{"$f":"-IF($D408=0,0,IF($C408+$D408>AD$275,($E408+SUM($G408:AC408))*(1/$D408*200%),$E408+SUM($G408:AC408)))","v":-0.71509742085075045},{"$f":"-IF($D408=0,0,IF($C408+$D408>AE$275,($E408+SUM($G408:AD408))*(1/$D408*200%),$E408+SUM($G408:AD408)))","v":-0.67934254980821296},{"$f":"-IF($D408=0,0,IF($C408+$D408>AF$275,($E408+SUM($G408:AE408))*(1/$D408*200%),$E408+SUM($G408:AE408)))","v":-0.64537542231780232}]
[null,null,2018,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C409,$G$193:$AF$193,0))","v":30.042838813483879},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D409=0,0,IF($C409+$D409>S$275,($E409+SUM($G409:R409))*(1/$D409*200%),$E409+SUM($G409:R409)))","v":-1.502141940674194},{"$f":"-IF($D409=0,0,IF($C409+$D409>T$275,($E409+SUM($G409:S409))*(1/$D409*200%),$E409+SUM($G409:S409)))","v":-1.4270348436404845},{"$f":"-IF($D409=0,0,IF($C409+$D409>U$275,($E409+SUM($G409:T409))*(1/$D409*200%),$E409+SUM($G409:T409)))","v":-1.3556831014584603},{"$f":"-IF($D409=0,0,IF($C409+$D409>V$275,($E409+SUM($G409:U409))*(1/$D409*200%),$E409+SUM($G409:U409)))","v":-1.287898946385537},{"$f":"-IF($D409=0,0,IF($C409+$D409>W$275,($E409+SUM($G409:V409))*(1/$D409*200%),$E409+SUM($G409:V409)))","v":-1.2235039990662602},{"$f":"-IF($D409=0,0,IF($C409+$D409>X$275,($E409+SUM($G409:W409))*(1/$D409*200%),$E409+SUM($G409:W409)))","v":-1.1623287991129472},{"$f":"-IF($D409=0,0,IF($C409+$D409>Y$275,($E409+SUM($G409:X409))*(1/$D409*200%),$E409+SUM($G409:X409)))","v":-1.1042123591572999},{"$f":"-IF($D409=0,0,IF($C409+$D409>Z$275,($E409+SUM($G409:Y409))*(1/$D409*200%),$E409+SUM($G409:Y409)))","v":-1.0490017411994348},{"$f":"-IF($D409=0,0,IF($C409+$D409>AA$275,($E409+SUM($G409:Z409))*(1/$D409*200%),$E409+SUM($G409:Z409)))","v":-0.99655165413946323},{"$f":"-IF($D409=0,0,IF($C409+$D409>AB$275,($E409+SUM($G409:AA409))*(1/$D409*200%),$E409+SUM($G409:AA409)))","v":-0.94672407143248982},{"$f":"-IF($D409=0,0,IF($C409+$D409>AC$275,($E409+SUM($G409:AB409))*(1/$D409*200%),$E409+SUM($G409:AB409)))","v":-0.89938786786086544},{"$f":"-IF($D409=0,0,IF($C409+$D409>AD$275,($E409+SUM($G409:AC409))*(1/$D409*200%),$E409+SUM($G409:AC409)))","v":-0.85441847446782226},{"$f":"-IF($D409=0,0,IF($C409+$D409>AE$275,($E409+SUM($G409:AD409))*(1/$D409*200%),$E409+SUM($G409:AD409)))","v":-0.81169755074443106},{"$f":"-IF($D409=0,0,IF($C409+$D409>AF$275,($E409+SUM($G409:AE409))*(1/$D409*200%),$E409+SUM($G409:AE409)))","v":-0.77111267320720955}]
[null,null,2019,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C410,$G$193:$AF$193,0))","v":47.566411811889211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D410=0,0,IF($C410+$D410>T$275,($E410+SUM($G410:S410))*(1/$D410*200%),$E410+SUM($G410:S410)))","v":-2.3783205905944604},{"$f":"-IF($D410=0,0,IF($C410+$D410>U$275,($E410+SUM($G410:T410))*(1/$D410*200%),$E410+SUM($G410:T410)))","v":-2.2594045610647373},{"$f":"-IF($D410=0,0,IF($C410+$D410>V$275,($E410+SUM($G410:U410))*(1/$D410*200%),$E410+SUM($G410:U410)))","v":-2.1464343330115008},{"$f":"-IF($D410=0,0,IF($C410+$D410>W$275,($E410+SUM($G410:V410))*(1/$D410*200%),$E410+SUM($G410:V410)))","v":-2.0391126163609257},{"$f":"-IF($D410=0,0,IF($C410+$D410>X$275,($E410+SUM($G410:W410))*(1/$D410*200%),$E410+SUM($G410:W410)))","v":-1.9371569855428792},{"$f":"-IF($D410=0,0,IF($C410+$D410>Y$275,($E410+SUM($G410:X410))*(1/$D410*200%),$E410+SUM($G410:X410)))","v":-1.8402991362657355},{"$f":"-IF($D410=0,0,IF($C410+$D410>Z$275,($E410+SUM($G410:Y410))*(1/$D410*200%),$E410+SUM($G410:Y410)))","v":-1.7482841794524486},{"$f":"-IF($D410=0,0,IF($C410+$D410>AA$275,($E410+SUM($G410:Z410))*(1/$D410*200%),$E410+SUM($G410:Z410)))","v":-1.6608699704798262},{"$f":"-IF($D410=0,0,IF($C410+$D410>AB$275,($E410+SUM($G410:AA410))*(1/$D410*200%),$E410+SUM($G410:AA410)))","v":-1.5778264719558348},{"$f":"-IF($D410=0,0,IF($C410+$D410>AC$275,($E410+SUM($G410:AB410))*(1/$D410*200%),$E410+SUM($G410:AB410)))","v":-1.4989351483580431},{"$f":"-IF($D410=0,0,IF($C410+$D410>AD$275,($E410+SUM($G410:AC410))*(1/$D410*200%),$E410+SUM($G410:AC410)))","v":-1.423988390940141},{"$f":"-IF($D410=0,0,IF($C410+$D410>AE$275,($E410+SUM($G410:AD410))*(1/$D410*200%),$E410+SUM($G410:AD410)))","v":-1.3527889713931338},{"$f":"-IF($D410=0,0,IF($C410+$D410>AF$275,($E410+SUM($G410:AE410))*(1/$D410*200%),$E410+SUM($G410:AE410)))","v":-1.2851495228234771}]
[null,null,2020,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C411,$G$193:$AF$193,0))","v":37.834884200054091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D411=0,0,IF($C411+$D411>U$275,($E411+SUM($G411:T411))*(1/$D411*200%),$E411+SUM($G411:T411)))","v":-1.8917442100027047},{"$f":"-IF($D411=0,0,IF($C411+$D411>V$275,($E411+SUM($G411:U411))*(1/$D411*200%),$E411+SUM($G411:U411)))","v":-1.7971569995025694},{"$f":"-IF($D411=0,0,IF($C411+$D411>W$275,($E411+SUM($G411:V411))*(1/$D411*200%),$E411+SUM($G411:V411)))","v":-1.707299149527441},{"$f":"-IF($D411=0,0,IF($C411+$D411>X$275,($E411+SUM($G411:W411))*(1/$D411*200%),$E411+SUM($G411:W411)))","v":-1.6219341920510688},{"$f":"-IF($D411=0,0,IF($C411+$D411>Y$275,($E411+SUM($G411:X411))*(1/$D411*200%),$E411+SUM($G411:X411)))","v":-1.5408374824485156},{"$f":"-IF($D411=0,0,IF($C411+$D411>Z$275,($E411+SUM($G411:Y411))*(1/$D411*200%),$E411+SUM($G411:Y411)))","v":-1.4637956083260897},{"$f":"-IF($D411=0,0,IF($C411+$D411>AA$275,($E411+SUM($G411:Z411))*(1/$D411*200%),$E411+SUM($G411:Z411)))","v":-1.3906058279097853},{"$f":"-IF($D411=0,0,IF($C411+$D411>AB$275,($E411+SUM($G411:AA411))*(1/$D411*200%),$E411+SUM($G411:AA411)))","v":-1.3210755365142959},{"$f":"-IF($D411=0,0,IF($C411+$D411>AC$275,($E411+SUM($G411:AB411))*(1/$D411*200%),$E411+SUM($G411:AB411)))","v":-1.2550217596885811},{"$f":"-IF($D411=0,0,IF($C411+$D411>AD$275,($E411+SUM($G411:AC411))*(1/$D411*200%),$E411+SUM($G411:AC411)))","v":-1.192270671704152},{"$f":"-IF($D411=0,0,IF($C411+$D411>AE$275,($E411+SUM($G411:AD411))*(1/$D411*200%),$E411+SUM($G411:AD411)))","v":-1.1326571381189443},{"$f":"-IF($D411=0,0,IF($C411+$D411>AF$275,($E411+SUM($G411:AE411))*(1/$D411*200%),$E411+SUM($G411:AE411)))","v":-1.076024281212997}]
[null,null,2021,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C412,$G$193:$AF$193,0))","v":34.483432282582356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D412=0,0,IF($C412+$D412>V$275,($E412+SUM($G412:U412))*(1/$D412*200%),$E412+SUM($G412:U412)))","v":-1.7241716141291179},{"$f":"-IF($D412=0,0,IF($C412+$D412>W$275,($E412+SUM($G412:V412))*(1/$D412*200%),$E412+SUM($G412:V412)))","v":-1.637963033422662},{"$f":"-IF($D412=0,0,IF($C412+$D412>X$275,($E412+SUM($G412:W412))*(1/$D412*200%),$E412+SUM($G412:W412)))","v":-1.5560648817515288},{"$f":"-IF($D412=0,0,IF($C412+$D412>Y$275,($E412+SUM($G412:X412))*(1/$D412*200%),$E412+SUM($G412:X412)))","v":-1.4782616376639526},{"$f":"-IF($D412=0,0,IF($C412+$D412>Z$275,($E412+SUM($G412:Y412))*(1/$D412*200%),$E412+SUM($G412:Y412)))","v":-1.4043485557807549},{"$f":"-IF($D412=0,0,IF($C412+$D412>AA$275,($E412+SUM($G412:Z412))*(1/$D412*200%),$E412+SUM($G412:Z412)))","v":-1.3341311279917172},{"$f":"-IF($D412=0,0,IF($C412+$D412>AB$275,($E412+SUM($G412:AA412))*(1/$D412*200%),$E412+SUM($G412:AA412)))","v":-1.2674245715921313},{"$f":"-IF($D412=0,0,IF($C412+$D412>AC$275,($E412+SUM($G412:AB412))*(1/$D412*200%),$E412+SUM($G412:AB412)))","v":-1.2040533430125246},{"$f":"-IF($D412=0,0,IF($C412+$D412>AD$275,($E412+SUM($G412:AC412))*(1/$D412*200%),$E412+SUM($G412:AC412)))","v":-1.1438506758618983},{"$f":"-IF($D412=0,0,IF($C412+$D412>AE$275,($E412+SUM($G412:AD412))*(1/$D412*200%),$E412+SUM($G412:AD412)))","v":-1.0866581420688035},{"$f":"-IF($D412=0,0,IF($C412+$D412>AF$275,($E412+SUM($G412:AE412))*(1/$D412*200%),$E412+SUM($G412:AE412)))","v":-1.0323252349653633}]
[null,null,2022,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C413,$G$193:$AF$193,0))","v":40.075298444406968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D413=0,0,IF($C413+$D413>W$275,($E413+SUM($G413:V413))*(1/$D413*200%),$E413+SUM($G413:V413)))","v":-2.0037649222203484},{"$f":"-IF($D413=0,0,IF($C413+$D413>X$275,($E413+SUM($G413:W413))*(1/$D413*200%),$E413+SUM($G413:W413)))","v":-1.9035766761093311},{"$f":"-IF($D413=0,0,IF($C413+$D413>Y$275,($E413+SUM($G413:X413))*(1/$D413*200%),$E413+SUM($G413:X413)))","v":-1.8083978423038645},{"$f":"-IF($D413=0,0,IF($C413+$D413>Z$275,($E413+SUM($G413:Y413))*(1/$D413*200%),$E413+SUM($G413:Y413)))","v":-1.7179779501886714},{"$f":"-IF($D413=0,0,IF($C413+$D413>AA$275,($E413+SUM($G413:Z413))*(1/$D413*200%),$E413+SUM($G413:Z413)))","v":-1.6320790526792377},{"$f":"-IF($D413=0,0,IF($C413+$D413>AB$275,($E413+SUM($G413:AA413))*(1/$D413*200%),$E413+SUM($G413:AA413)))","v":-1.5504751000452757},{"$f":"-IF($D413=0,0,IF($C413+$D413>AC$275,($E413+SUM($G413:AB413))*(1/$D413*200%),$E413+SUM($G413:AB413)))","v":-1.4729513450430121},{"$f":"-IF($D413=0,0,IF($C413+$D413>AD$275,($E413+SUM($G413:AC413))*(1/$D413*200%),$E413+SUM($G413:AC413)))","v":-1.3993037777908615},{"$f":"-IF($D413=0,0,IF($C413+$D413>AE$275,($E413+SUM($G413:AD413))*(1/$D413*200%),$E413+SUM($G413:AD413)))","v":-1.3293385889013185},{"$f":"-IF($D413=0,0,IF($C413+$D413>AF$275,($E413+SUM($G413:AE413))*(1/$D413*200%),$E413+SUM($G413:AE413)))","v":-1.2628716594562523}]
[null,null,2023,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C414,$G$193:$AF$193,0))","v":47.010522527584001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D414=0,0,IF($C414+$D414>X$275,($E414+SUM($G414:W414))*(1/$D414*200%),$E414+SUM($G414:W414)))","v":-2.3505261263792003},{"$f":"-IF($D414=0,0,IF($C414+$D414>Y$275,($E414+SUM($G414:X414))*(1/$D414*200%),$E414+SUM($G414:X414)))","v":-2.2329998200602401},{"$f":"-IF($D414=0,0,IF($C414+$D414>Z$275,($E414+SUM($G414:Y414))*(1/$D414*200%),$E414+SUM($G414:Y414)))","v":-2.1213498290572281},{"$f":"-IF($D414=0,0,IF($C414+$D414>AA$275,($E414+SUM($G414:Z414))*(1/$D414*200%),$E414+SUM($G414:Z414)))","v":-2.0152823376043667},{"$f":"-IF($D414=0,0,IF($C414+$D414>AB$275,($E414+SUM($G414:AA414))*(1/$D414*200%),$E414+SUM($G414:AA414)))","v":-1.9145182207241485},{"$f":"-IF($D414=0,0,IF($C414+$D414>AC$275,($E414+SUM($G414:AB414))*(1/$D414*200%),$E414+SUM($G414:AB414)))","v":-1.818792309687941},{"$f":"-IF($D414=0,0,IF($C414+$D414>AD$275,($E414+SUM($G414:AC414))*(1/$D414*200%),$E414+SUM($G414:AC414)))","v":-1.7278526942035439},{"$f":"-IF($D414=0,0,IF($C414+$D414>AE$275,($E414+SUM($G414:AD414))*(1/$D414*200%),$E414+SUM($G414:AD414)))","v":-1.6414600594933668},{"$f":"-IF($D414=0,0,IF($C414+$D414>AF$275,($E414+SUM($G414:AE414))*(1/$D414*200%),$E414+SUM($G414:AE414)))","v":-1.5593870565186982}]
[null,null,2024,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C415,$G$193:$AF$193,0))","v":53.386964424892099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D415=0,0,IF($C415+$D415>Y$275,($E415+SUM($G415:X415))*(1/$D415*200%),$E415+SUM($G415:X415)))","v":-2.6693482212446051},{"$f":"-IF($D415=0,0,IF($C415+$D415>Z$275,($E415+SUM($G415:Y415))*(1/$D415*200%),$E415+SUM($G415:Y415)))","v":-2.5358808101823751},{"$f":"-IF($D415=0,0,IF($C415+$D415>AA$275,($E415+SUM($G415:Z415))*(1/$D415*200%),$E415+SUM($G415:Z415)))","v":-2.4090867696732561},{"$f":"-IF($D415=0,0,IF($C415+$D415>AB$275,($E415+SUM($G415:AA415))*(1/$D415*200%),$E415+SUM($G415:AA415)))","v":-2.2886324311895936},{"$f":"-IF($D415=0,0,IF($C415+$D415>AC$275,($E415+SUM($G415:AB415))*(1/$D415*200%),$E415+SUM($G415:AB415)))","v":-2.1742008096301135},{"$f":"-IF($D415=0,0,IF($C415+$D415>AD$275,($E415+SUM($G415:AC415))*(1/$D415*200%),$E415+SUM($G415:AC415)))","v":-2.065490769148608},{"$f":"-IF($D415=0,0,IF($C415+$D415>AE$275,($E415+SUM($G415:AD415))*(1/$D415*200%),$E415+SUM($G415:AD415)))","v":-1.9622162306911777},{"$f":"-IF($D415=0,0,IF($C415+$D415>AF$275,($E415+SUM($G415:AE415))*(1/$D415*200%),$E415+SUM($G415:AE415)))","v":-1.8641054191566184}]
[null,null,2025,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C416,$G$193:$AF$193,0))","v":38.363216583482313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D416=0,0,IF($C416+$D416>Z$275,($E416+SUM($G416:Y416))*(1/$D416*200%),$E416+SUM($G416:Y416)))","v":-1.9181608291741157},{"$f":"-IF($D416=0,0,IF($C416+$D416>AA$275,($E416+SUM($G416:Z416))*(1/$D416*200%),$E416+SUM($G416:Z416)))","v":-1.82225278771541},{"$f":"-IF($D416=0,0,IF($C416+$D416>AB$275,($E416+SUM($G416:AA416))*(1/$D416*200%),$E416+SUM($G416:AA416)))","v":-1.7311401483296394},{"$f":"-IF($D416=0,0,IF($C416+$D416>AC$275,($E416+SUM($G416:AB416))*(1/$D416*200%),$E416+SUM($G416:AB416)))","v":-1.6445831409131575},{"$f":"-IF($D416=0,0,IF($C416+$D416>AD$275,($E416+SUM($G416:AC416))*(1/$D416*200%),$E416+SUM($G416:AC416)))","v":-1.5623539838674996},{"$f":"-IF($D416=0,0,IF($C416+$D416>AE$275,($E416+SUM($G416:AD416))*(1/$D416*200%),$E416+SUM($G416:AD416)))","v":-1.4842362846741246},{"$f":"-IF($D416=0,0,IF($C416+$D416>AF$275,($E416+SUM($G416:AE416))*(1/$D416*200%),$E416+SUM($G416:AE416)))","v":-1.4100244704404183}]
[null,null,2026,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C417,$G$193:$AF$193,0))","v":37.014531639476722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D417=0,0,IF($C417+$D417>AA$275,($E417+SUM($G417:Z417))*(1/$D417*200%),$E417+SUM($G417:Z417)))","v":-1.8507265819738361},{"$f":"-IF($D417=0,0,IF($C417+$D417>AB$275,($E417+SUM($G417:AA417))*(1/$D417*200%),$E417+SUM($G417:AA417)))","v":-1.7581902528751443},{"$f":"-IF($D417=0,0,IF($C417+$D417>AC$275,($E417+SUM($G417:AB417))*(1/$D417*200%),$E417+SUM($G417:AB417)))","v":-1.6702807402313871},{"$f":"-IF($D417=0,0,IF($C417+$D417>AD$275,($E417+SUM($G417:AC417))*(1/$D417*200%),$E417+SUM($G417:AC417)))","v":-1.5867667032198178},{"$f":"-IF($D417=0,0,IF($C417+$D417>AE$275,($E417+SUM($G417:AD417))*(1/$D417*200%),$E417+SUM($G417:AD417)))","v":-1.507428368058827},{"$f":"-IF($D417=0,0,IF($C417+$D417>AF$275,($E417+SUM($G417:AE417))*(1/$D417*200%),$E417+SUM($G417:AE417)))","v":-1.4320569496558857}]
[null,null,2027,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C418,$G$193:$AF$193,0))","v":53.077721450325399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D418=0,0,IF($C418+$D418>AB$275,($E418+SUM($G418:AA418))*(1/$D418*200%),$E418+SUM($G418:AA418)))","v":-2.6538860725162703},{"$f":"-IF($D418=0,0,IF($C418+$D418>AC$275,($E418+SUM($G418:AB418))*(1/$D418*200%),$E418+SUM($G418:AB418)))","v":-2.5211917688904566},{"$f":"-IF($D418=0,0,IF($C418+$D418>AD$275,($E418+SUM($G418:AC418))*(1/$D418*200%),$E418+SUM($G418:AC418)))","v":-2.3951321804459336},{"$f":"-IF($D418=0,0,IF($C418+$D418>AE$275,($E418+SUM($G418:AD418))*(1/$D418*200%),$E418+SUM($G418:AD418)))","v":-2.2753755714236372},{"$f":"-IF($D418=0,0,IF($C418+$D418>AF$275,($E418+SUM($G418:AE418))*(1/$D418*200%),$E418+SUM($G418:AE418)))","v":-2.1616067928524552}]
[null,null,2028,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C419,$G$193:$AF$193,0))","v":34.052854638462357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D419=0,0,IF($C419+$D419>AC$275,($E419+SUM($G419:AB419))*(1/$D419*200%),$E419+SUM($G419:AB419)))","v":-1.7026427319231179},{"$f":"-IF($D419=0,0,IF($C419+$D419>AD$275,($E419+SUM($G419:AC419))*(1/$D419*200%),$E419+SUM($G419:AC419)))","v":-1.617510595326962},{"$f":"-IF($D419=0,0,IF($C419+$D419>AE$275,($E419+SUM($G419:AD419))*(1/$D419*200%),$E419+SUM($G419:AD419)))","v":-1.536635065560614},{"$f":"-IF($D419=0,0,IF($C419+$D419>AF$275,($E419+SUM($G419:AE419))*(1/$D419*200%),$E419+SUM($G419:AE419)))","v":-1.4598033122825833}]
[null,null,2029,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C420,$G$193:$AF$193,0))","v":34.679427163810061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D420=0,0,IF($C420+$D420>AD$275,($E420+SUM($G420:AC420))*(1/$D420*200%),$E420+SUM($G420:AC420)))","v":-1.7339713581905032},{"$f":"-IF($D420=0,0,IF($C420+$D420>AE$275,($E420+SUM($G420:AD420))*(1/$D420*200%),$E420+SUM($G420:AD420)))","v":-1.6472727902809781},{"$f":"-IF($D420=0,0,IF($C420+$D420>AF$275,($E420+SUM($G420:AE420))*(1/$D420*200%),$E420+SUM($G420:AE420)))","v":-1.564909150766929}]
[null,null,2030,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C421,$G$193:$AF$193,0))","v":35.31752862362417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D421=0,0,IF($C421+$D421>AE$275,($E421+SUM($G421:AD421))*(1/$D421*200%),$E421+SUM($G421:AD421)))","v":-1.7658764311812085},{"$f":"-IF($D421=0,0,IF($C421+$D421>AF$275,($E421+SUM($G421:AE421))*(1/$D421*200%),$E421+SUM($G421:AE421)))","v":-1.677582609622148}]
[null,null,2031,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C422,$G$193:$AF$193,0))","v":35.967371150298845},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D422=0,0,IF($C422+$D422>AF$275,($E422+SUM($G422:AE422))*(1/$D422*200%),$E422+SUM($G422:AE422)))","v":-1.7983685575149424}]
[null,null,2032,{"$f":"VLOOKUP(B396,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B396,$B$211:$B$223,0),MATCH(C423,$G$193:$AF$193,0))","v":36.629170779464346}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E398:E423)-SUM(G215:AF215),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G397:G423)","v":0},{"$f":"SUM(H397:H423)","v":0},0,0,0,0,-3.3510089927971904,-6.6613945205539338,-11.658612849426429,-13.333862889064664,-14.518808239842189,-15.314977157289281,-16.250107549328593,-18.014660071686205,-19.204408587334186,-20.167097081326176,-21.361244458709795,-22.842445671383093,-24.568408918288124,-25.456886610777421,-26.233506171441967,-27.774454244615725,-28.28711157353764,-28.805464662280837,-29.32980516957759,-29.860420777843231]
[]
[null,"Transmission reactors","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B426,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":-1.3802835326282332E-2},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B426,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":-4.9876751905575369E-2},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B426,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":-4.9641990850590137E-2},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B426,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":-4.9587065403212657E-2},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B426,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q427,Q427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R427,R427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S427,S427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T427,T427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U427,U427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V427,V427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W427,W427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X427,X427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y427,Y427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z427,Z427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA427,AA427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB427,AB427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC427,AC427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD427,AD427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE427,AE427,-INDEX($R$113:$AF$125,MATCH(B426,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":-4.9853821819776857E-2}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C434,$G$193:$AF$193,0))","v":6.202954033231471},null,null,null,null,null,null,null,null,{"$f":"-IF($D434=0,0,IF($C434+$D434>N$275,($E434+SUM($G434:M434))*(1/$D434*200%),$E434+SUM($G434:M434)))","v":-0.31014770166157357},{"$f":"-IF($D434=0,0,IF($C434+$D434>O$275,($E434+SUM($G434:N434))*(1/$D434*200%),$E434+SUM($G434:N434)))","v":-0.29464031657849488},{"$f":"-IF($D434=0,0,IF($C434+$D434>P$275,($E434+SUM($G434:O434))*(1/$D434*200%),$E434+SUM($G434:O434)))","v":-0.27990830074957013},{"$f":"-IF($D434=0,0,IF($C434+$D434>Q$275,($E434+SUM($G434:P434))*(1/$D434*200%),$E434+SUM($G434:P434)))","v":-0.26591288571209165},{"$f":"-IF($D434=0,0,IF($C434+$D434>R$275,($E434+SUM($G434:Q434))*(1/$D434*200%),$E434+SUM($G434:Q434)))","v":-0.25261724142648706},{"$f":"-IF($D434=0,0,IF($C434+$D434>S$275,($E434+SUM($G434:R434))*(1/$D434*200%),$E434+SUM($G434:R434)))","v":-0.2399863793551627},{"$f":"-IF($D434=0,0,IF($C434+$D434>T$275,($E434+SUM($G434:S434))*(1/$D434*200%),$E434+SUM($G434:S434)))","v":-0.22798706038740457},{"$f":"-IF($D434=0,0,IF($C434+$D434>U$275,($E434+SUM($G434:T434))*(1/$D434*200%),$E434+SUM($G434:T434)))","v":-0.21658770736803434},{"$f":"-IF($D434=0,0,IF($C434+$D434>V$275,($E434+SUM($G434:U434))*(1/$D434*200%),$E434+SUM($G434:U434)))","v":-0.20575832199963262},{"$f":"-IF($D434=0,0,IF($C434+$D434>W$275,($E434+SUM($G434:V434))*(1/$D434*200%),$E434+SUM($G434:V434)))","v":-0.19547040589965098},{"$f":"-IF($D434=0,0,IF($C434+$D434>X$275,($E434+SUM($G434:W434))*(1/$D434*200%),$E434+SUM($G434:W434)))","v":-0.18569688560466843},{"$f":"-IF($D434=0,0,IF($C434+$D434>Y$275,($E434+SUM($G434:X434))*(1/$D434*200%),$E434+SUM($G434:X434)))","v":-0.176412041324435},{"$f":"-IF($D434=0,0,IF($C434+$D434>Z$275,($E434+SUM($G434:Y434))*(1/$D434*200%),$E434+SUM($G434:Y434)))","v":-0.16759143925821327},{"$f":"-IF($D434=0,0,IF($C434+$D434>AA$275,($E434+SUM($G434:Z434))*(1/$D434*200%),$E434+SUM($G434:Z434)))","v":-0.15921186729530259},{"$f":"-IF($D434=0,0,IF($C434+$D434>AB$275,($E434+SUM($G434:AA434))*(1/$D434*200%),$E434+SUM($G434:AA434)))","v":-0.15125127393053747},{"$f":"-IF($D434=0,0,IF($C434+$D434>AC$275,($E434+SUM($G434:AB434))*(1/$D434*200%),$E434+SUM($G434:AB434)))","v":-0.14368871023401059},{"$f":"-IF($D434=0,0,IF($C434+$D434>AD$275,($E434+SUM($G434:AC434))*(1/$D434*200%),$E434+SUM($G434:AC434)))","v":-0.13650427472231005},{"$f":"-IF($D434=0,0,IF($C434+$D434>AE$275,($E434+SUM($G434:AD434))*(1/$D434*200%),$E434+SUM($G434:AD434)))","v":-0.12967906098619453},{"$f":"-IF($D434=0,0,IF($C434+$D434>AF$275,($E434+SUM($G434:AE434))*(1/$D434*200%),$E434+SUM($G434:AE434)))","v":-0.1231951079368848}]
[null,null,2014,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C435,$G$193:$AF$193,0))","v":11.843861872443183},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D435=0,0,IF($C435+$D435>O$275,($E435+SUM($G435:N435))*(1/$D435*200%),$E435+SUM($G435:N435)))","v":-0.59219309362215922},{"$f":"-IF($D435=0,0,IF($C435+$D435>P$275,($E435+SUM($G435:O435))*(1/$D435*200%),$E435+SUM($G435:O435)))","v":-0.56258343894105123},{"$f":"-IF($D435=0,0,IF($C435+$D435>Q$275,($E435+SUM($G435:P435))*(1/$D435*200%),$E435+SUM($G435:P435)))","v":-0.53445426699399867},{"$f":"-IF($D435=0,0,IF($C435+$D435>R$275,($E435+SUM($G435:Q435))*(1/$D435*200%),$E435+SUM($G435:Q435)))","v":-0.50773155364429867},{"$f":"-IF($D435=0,0,IF($C435+$D435>S$275,($E435+SUM($G435:R435))*(1/$D435*200%),$E435+SUM($G435:R435)))","v":-0.48234497596208376},{"$f":"-IF($D435=0,0,IF($C435+$D435>T$275,($E435+SUM($G435:S435))*(1/$D435*200%),$E435+SUM($G435:S435)))","v":-0.45822772716397958},{"$f":"-IF($D435=0,0,IF($C435+$D435>U$275,($E435+SUM($G435:T435))*(1/$D435*200%),$E435+SUM($G435:T435)))","v":-0.43531634080578058},{"$f":"-IF($D435=0,0,IF($C435+$D435>V$275,($E435+SUM($G435:U435))*(1/$D435*200%),$E435+SUM($G435:U435)))","v":-0.41355052376549156},{"$f":"-IF($D435=0,0,IF($C435+$D435>W$275,($E435+SUM($G435:V435))*(1/$D435*200%),$E435+SUM($G435:V435)))","v":-0.39287299757721694},{"$f":"-IF($D435=0,0,IF($C435+$D435>X$275,($E435+SUM($G435:W435))*(1/$D435*200%),$E435+SUM($G435:W435)))","v":-0.37322934769835614},{"$f":"-IF($D435=0,0,IF($C435+$D435>Y$275,($E435+SUM($G435:X435))*(1/$D435*200%),$E435+SUM($G435:X435)))","v":-0.35456788031343839},{"$f":"-IF($D435=0,0,IF($C435+$D435>Z$275,($E435+SUM($G435:Y435))*(1/$D435*200%),$E435+SUM($G435:Y435)))","v":-0.33683948629776644},{"$f":"-IF($D435=0,0,IF($C435+$D435>AA$275,($E435+SUM($G435:Z435))*(1/$D435*200%),$E435+SUM($G435:Z435)))","v":-0.31999751198287812},{"$f":"-IF($D435=0,0,IF($C435+$D435>AB$275,($E435+SUM($G435:AA435))*(1/$D435*200%),$E435+SUM($G435:AA435)))","v":-0.30399763638373423},{"$f":"-IF($D435=0,0,IF($C435+$D435>AC$275,($E435+SUM($G435:AB435))*(1/$D435*200%),$E435+SUM($G435:AB435)))","v":-0.28879775456454748},{"$f":"-IF($D435=0,0,IF($C435+$D435>AD$275,($E435+SUM($G435:AC435))*(1/$D435*200%),$E435+SUM($G435:AC435)))","v":-0.27435786683632013},{"$f":"-IF($D435=0,0,IF($C435+$D435>AE$275,($E435+SUM($G435:AD435))*(1/$D435*200%),$E435+SUM($G435:AD435)))","v":-0.26063997349450413},{"$f":"-IF($D435=0,0,IF($C435+$D435>AF$275,($E435+SUM($G435:AE435))*(1/$D435*200%),$E435+SUM($G435:AE435)))","v":-0.24760797481977892}]
[null,null,2015,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C436,$G$193:$AF$193,0))","v":6.4783208768468326},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D436=0,0,IF($C436+$D436>P$275,($E436+SUM($G436:O436))*(1/$D436*200%),$E436+SUM($G436:O436)))","v":-0.32391604384234163},{"$f":"-IF($D436=0,0,IF($C436+$D436>Q$275,($E436+SUM($G436:P436))*(1/$D436*200%),$E436+SUM($G436:P436)))","v":-0.30772024165022455},{"$f":"-IF($D436=0,0,IF($C436+$D436>R$275,($E436+SUM($G436:Q436))*(1/$D436*200%),$E436+SUM($G436:Q436)))","v":-0.29233422956771332},{"$f":"-IF($D436=0,0,IF($C436+$D436>S$275,($E436+SUM($G436:R436))*(1/$D436*200%),$E436+SUM($G436:R436)))","v":-0.27771751808932765},{"$f":"-IF($D436=0,0,IF($C436+$D436>T$275,($E436+SUM($G436:S436))*(1/$D436*200%),$E436+SUM($G436:S436)))","v":-0.26383164218486127},{"$f":"-IF($D436=0,0,IF($C436+$D436>U$275,($E436+SUM($G436:T436))*(1/$D436*200%),$E436+SUM($G436:T436)))","v":-0.25064006007561818},{"$f":"-IF($D436=0,0,IF($C436+$D436>V$275,($E436+SUM($G436:U436))*(1/$D436*200%),$E436+SUM($G436:U436)))","v":-0.2381080570718373},{"$f":"-IF($D436=0,0,IF($C436+$D436>W$275,($E436+SUM($G436:V436))*(1/$D436*200%),$E436+SUM($G436:V436)))","v":-0.22620265421824542},{"$f":"-IF($D436=0,0,IF($C436+$D436>X$275,($E436+SUM($G436:W436))*(1/$D436*200%),$E436+SUM($G436:W436)))","v":-0.21489252150733318},{"$f":"-IF($D436=0,0,IF($C436+$D436>Y$275,($E436+SUM($G436:X436))*(1/$D436*200%),$E436+SUM($G436:X436)))","v":-0.20414789543196649},{"$f":"-IF($D436=0,0,IF($C436+$D436>Z$275,($E436+SUM($G436:Y436))*(1/$D436*200%),$E436+SUM($G436:Y436)))","v":-0.19394050066036816},{"$f":"-IF($D436=0,0,IF($C436+$D436>AA$275,($E436+SUM($G436:Z436))*(1/$D436*200%),$E436+SUM($G436:Z436)))","v":-0.18424347562734977},{"$f":"-IF($D436=0,0,IF($C436+$D436>AB$275,($E436+SUM($G436:AA436))*(1/$D436*200%),$E436+SUM($G436:AA436)))","v":-0.17503130184598226},{"$f":"-IF($D436=0,0,IF($C436+$D436>AC$275,($E436+SUM($G436:AB436))*(1/$D436*200%),$E436+SUM($G436:AB436)))","v":-0.16627973675368315},{"$f":"-IF($D436=0,0,IF($C436+$D436>AD$275,($E436+SUM($G436:AC436))*(1/$D436*200%),$E436+SUM($G436:AC436)))","v":-0.15796574991599899},{"$f":"-IF($D436=0,0,IF($C436+$D436>AE$275,($E436+SUM($G436:AD436))*(1/$D436*200%),$E436+SUM($G436:AD436)))","v":-0.15006746242019905},{"$f":"-IF($D436=0,0,IF($C436+$D436>AF$275,($E436+SUM($G436:AE436))*(1/$D436*200%),$E436+SUM($G436:AE436)))","v":-0.1425640892991891}]
[null,null,2016,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C437,$G$193:$AF$193,0))","v":4.1307934966820836},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D437=0,0,IF($C437+$D437>Q$275,($E437+SUM($G437:P437))*(1/$D437*200%),$E437+SUM($G437:P437)))","v":-0.20653967483410418},{"$f":"-IF($D437=0,0,IF($C437+$D437>R$275,($E437+SUM($G437:Q437))*(1/$D437*200%),$E437+SUM($G437:Q437)))","v":-0.19621269109239897},{"$f":"-IF($D437=0,0,IF($C437+$D437>S$275,($E437+SUM($G437:R437))*(1/$D437*200%),$E437+SUM($G437:R437)))","v":-0.18640205653777903},{"$f":"-IF($D437=0,0,IF($C437+$D437>T$275,($E437+SUM($G437:S437))*(1/$D437*200%),$E437+SUM($G437:S437)))","v":-0.17708195371089008},{"$f":"-IF($D437=0,0,IF($C437+$D437>U$275,($E437+SUM($G437:T437))*(1/$D437*200%),$E437+SUM($G437:T437)))","v":-0.1682278560253456},{"$f":"-IF($D437=0,0,IF($C437+$D437>V$275,($E437+SUM($G437:U437))*(1/$D437*200%),$E437+SUM($G437:U437)))","v":-0.1598164632240783},{"$f":"-IF($D437=0,0,IF($C437+$D437>W$275,($E437+SUM($G437:V437))*(1/$D437*200%),$E437+SUM($G437:V437)))","v":-0.15182564006287436},{"$f":"-IF($D437=0,0,IF($C437+$D437>X$275,($E437+SUM($G437:W437))*(1/$D437*200%),$E437+SUM($G437:W437)))","v":-0.14423435805973064},{"$f":"-IF($D437=0,0,IF($C437+$D437>Y$275,($E437+SUM($G437:X437))*(1/$D437*200%),$E437+SUM($G437:X437)))","v":-0.13702264015674412},{"$f":"-IF($D437=0,0,IF($C437+$D437>Z$275,($E437+SUM($G437:Y437))*(1/$D437*200%),$E437+SUM($G437:Y437)))","v":-0.13017150814890691},{"$f":"-IF($D437=0,0,IF($C437+$D437>AA$275,($E437+SUM($G437:Z437))*(1/$D437*200%),$E437+SUM($G437:Z437)))","v":-0.12366293274146156},{"$f":"-IF($D437=0,0,IF($C437+$D437>AB$275,($E437+SUM($G437:AA437))*(1/$D437*200%),$E437+SUM($G437:AA437)))","v":-0.1174797861043885},{"$f":"-IF($D437=0,0,IF($C437+$D437>AC$275,($E437+SUM($G437:AB437))*(1/$D437*200%),$E437+SUM($G437:AB437)))","v":-0.11160579679916904},{"$f":"-IF($D437=0,0,IF($C437+$D437>AD$275,($E437+SUM($G437:AC437))*(1/$D437*200%),$E437+SUM($G437:AC437)))","v":-0.10602550695921061},{"$f":"-IF($D437=0,0,IF($C437+$D437>AE$275,($E437+SUM($G437:AD437))*(1/$D437*200%),$E437+SUM($G437:AD437)))","v":-0.10072423161125009},{"$f":"-IF($D437=0,0,IF($C437+$D437>AF$275,($E437+SUM($G437:AE437))*(1/$D437*200%),$E437+SUM($G437:AE437)))","v":-9.5688020030687576E-2}]
[null,null,2017,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C438,$G$193:$AF$193,0))","v":3.7620856026723191},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D438=0,0,IF($C438+$D438>R$275,($E438+SUM($G438:Q438))*(1/$D438*200%),$E438+SUM($G438:Q438)))","v":-0.18810428013361596},{"$f":"-IF($D438=0,0,IF($C438+$D438>S$275,($E438+SUM($G438:R438))*(1/$D438*200%),$E438+SUM($G438:R438)))","v":-0.17869906612693517},{"$f":"-IF($D438=0,0,IF($C438+$D438>T$275,($E438+SUM($G438:S438))*(1/$D438*200%),$E438+SUM($G438:S438)))","v":-0.16976411282058843},{"$f":"-IF($D438=0,0,IF($C438+$D438>U$275,($E438+SUM($G438:T438))*(1/$D438*200%),$E438+SUM($G438:T438)))","v":-0.16127590717955897},{"$f":"-IF($D438=0,0,IF($C438+$D438>V$275,($E438+SUM($G438:U438))*(1/$D438*200%),$E438+SUM($G438:U438)))","v":-0.15321211182058103},{"$f":"-IF($D438=0,0,IF($C438+$D438>W$275,($E438+SUM($G438:V438))*(1/$D438*200%),$E438+SUM($G438:V438)))","v":-0.14555150622955199},{"$f":"-IF($D438=0,0,IF($C438+$D438>X$275,($E438+SUM($G438:W438))*(1/$D438*200%),$E438+SUM($G438:W438)))","v":-0.13827393091807436},{"$f":"-IF($D438=0,0,IF($C438+$D438>Y$275,($E438+SUM($G438:X438))*(1/$D438*200%),$E438+SUM($G438:X438)))","v":-0.13136023437217068},{"$f":"-IF($D438=0,0,IF($C438+$D438>Z$275,($E438+SUM($G438:Y438))*(1/$D438*200%),$E438+SUM($G438:Y438)))","v":-0.12479222265356214},{"$f":"-IF($D438=0,0,IF($C438+$D438>AA$275,($E438+SUM($G438:Z438))*(1/$D438*200%),$E438+SUM($G438:Z438)))","v":-0.11855261152088402},{"$f":"-IF($D438=0,0,IF($C438+$D438>AB$275,($E438+SUM($G438:AA438))*(1/$D438*200%),$E438+SUM($G438:AA438)))","v":-0.11262498094483982},{"$f":"-IF($D438=0,0,IF($C438+$D438>AC$275,($E438+SUM($G438:AB438))*(1/$D438*200%),$E438+SUM($G438:AB438)))","v":-0.10699373189759785},{"$f":"-IF($D438=0,0,IF($C438+$D438>AD$275,($E438+SUM($G438:AC438))*(1/$D438*200%),$E438+SUM($G438:AC438)))","v":-0.10164404530271796},{"$f":"-IF($D438=0,0,IF($C438+$D438>AE$275,($E438+SUM($G438:AD438))*(1/$D438*200%),$E438+SUM($G438:AD438)))","v":-9.6561843037582057E-2},{"$f":"-IF($D438=0,0,IF($C438+$D438>AF$275,($E438+SUM($G438:AE438))*(1/$D438*200%),$E438+SUM($G438:AE438)))","v":-9.1733750885702958E-2}]
[null,null,2018,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C439,$G$193:$AF$193,0))","v":3.3493742558815418},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D439=0,0,IF($C439+$D439>S$275,($E439+SUM($G439:R439))*(1/$D439*200%),$E439+SUM($G439:R439)))","v":-0.1674687127940771},{"$f":"-IF($D439=0,0,IF($C439+$D439>T$275,($E439+SUM($G439:S439))*(1/$D439*200%),$E439+SUM($G439:S439)))","v":-0.15909527715437324},{"$f":"-IF($D439=0,0,IF($C439+$D439>U$275,($E439+SUM($G439:T439))*(1/$D439*200%),$E439+SUM($G439:T439)))","v":-0.15114051329665457},{"$f":"-IF($D439=0,0,IF($C439+$D439>V$275,($E439+SUM($G439:U439))*(1/$D439*200%),$E439+SUM($G439:U439)))","v":-0.14358348763182185},{"$f":"-IF($D439=0,0,IF($C439+$D439>W$275,($E439+SUM($G439:V439))*(1/$D439*200%),$E439+SUM($G439:V439)))","v":-0.13640431325023075},{"$f":"-IF($D439=0,0,IF($C439+$D439>X$275,($E439+SUM($G439:W439))*(1/$D439*200%),$E439+SUM($G439:W439)))","v":-0.12958409758771922},{"$f":"-IF($D439=0,0,IF($C439+$D439>Y$275,($E439+SUM($G439:X439))*(1/$D439*200%),$E439+SUM($G439:X439)))","v":-0.12310489270833327},{"$f":"-IF($D439=0,0,IF($C439+$D439>Z$275,($E439+SUM($G439:Y439))*(1/$D439*200%),$E439+SUM($G439:Y439)))","v":-0.11694964807291659},{"$f":"-IF($D439=0,0,IF($C439+$D439>AA$275,($E439+SUM($G439:Z439))*(1/$D439*200%),$E439+SUM($G439:Z439)))","v":-0.11110216566927077},{"$f":"-IF($D439=0,0,IF($C439+$D439>AB$275,($E439+SUM($G439:AA439))*(1/$D439*200%),$E439+SUM($G439:AA439)))","v":-0.10554705738580723},{"$f":"-IF($D439=0,0,IF($C439+$D439>AC$275,($E439+SUM($G439:AB439))*(1/$D439*200%),$E439+SUM($G439:AB439)))","v":-0.10026970451651684},{"$f":"-IF($D439=0,0,IF($C439+$D439>AD$275,($E439+SUM($G439:AC439))*(1/$D439*200%),$E439+SUM($G439:AC439)))","v":-9.5256219290691016E-2},{"$f":"-IF($D439=0,0,IF($C439+$D439>AE$275,($E439+SUM($G439:AD439))*(1/$D439*200%),$E439+SUM($G439:AD439)))","v":-9.0493408326156474E-2},{"$f":"-IF($D439=0,0,IF($C439+$D439>AF$275,($E439+SUM($G439:AE439))*(1/$D439*200%),$E439+SUM($G439:AE439)))","v":-8.5968737909848658E-2}]
[null,null,2019,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C440,$G$193:$AF$193,0))","v":5.4798218467525874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D440=0,0,IF($C440+$D440>T$275,($E440+SUM($G440:S440))*(1/$D440*200%),$E440+SUM($G440:S440)))","v":-0.27399109233762936},{"$f":"-IF($D440=0,0,IF($C440+$D440>U$275,($E440+SUM($G440:T440))*(1/$D440*200%),$E440+SUM($G440:T440)))","v":-0.26029153772074792},{"$f":"-IF($D440=0,0,IF($C440+$D440>V$275,($E440+SUM($G440:U440))*(1/$D440*200%),$E440+SUM($G440:U440)))","v":-0.24727696083471051},{"$f":"-IF($D440=0,0,IF($C440+$D440>W$275,($E440+SUM($G440:V440))*(1/$D440*200%),$E440+SUM($G440:V440)))","v":-0.234913112792975},{"$f":"-IF($D440=0,0,IF($C440+$D440>X$275,($E440+SUM($G440:W440))*(1/$D440*200%),$E440+SUM($G440:W440)))","v":-0.22316745715332625},{"$f":"-IF($D440=0,0,IF($C440+$D440>Y$275,($E440+SUM($G440:X440))*(1/$D440*200%),$E440+SUM($G440:X440)))","v":-0.2120090842956599},{"$f":"-IF($D440=0,0,IF($C440+$D440>Z$275,($E440+SUM($G440:Y440))*(1/$D440*200%),$E440+SUM($G440:Y440)))","v":-0.20140863008087695},{"$f":"-IF($D440=0,0,IF($C440+$D440>AA$275,($E440+SUM($G440:Z440))*(1/$D440*200%),$E440+SUM($G440:Z440)))","v":-0.1913381985768331},{"$f":"-IF($D440=0,0,IF($C440+$D440>AB$275,($E440+SUM($G440:AA440))*(1/$D440*200%),$E440+SUM($G440:AA440)))","v":-0.18177128864799141},{"$f":"-IF($D440=0,0,IF($C440+$D440>AC$275,($E440+SUM($G440:AB440))*(1/$D440*200%),$E440+SUM($G440:AB440)))","v":-0.17268272421559186},{"$f":"-IF($D440=0,0,IF($C440+$D440>AD$275,($E440+SUM($G440:AC440))*(1/$D440*200%),$E440+SUM($G440:AC440)))","v":-0.16404858800481226},{"$f":"-IF($D440=0,0,IF($C440+$D440>AE$275,($E440+SUM($G440:AD440))*(1/$D440*200%),$E440+SUM($G440:AD440)))","v":-0.15584615860457166},{"$f":"-IF($D440=0,0,IF($C440+$D440>AF$275,($E440+SUM($G440:AE440))*(1/$D440*200%),$E440+SUM($G440:AE440)))","v":-0.14805385067434307}]
[null,null,2020,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C441,$G$193:$AF$193,0))","v":4.1902053569804769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D441=0,0,IF($C441+$D441>U$275,($E441+SUM($G441:T441))*(1/$D441*200%),$E441+SUM($G441:T441)))","v":-0.20951026784902385},{"$f":"-IF($D441=0,0,IF($C441+$D441>V$275,($E441+SUM($G441:U441))*(1/$D441*200%),$E441+SUM($G441:U441)))","v":-0.19903475445657268},{"$f":"-IF($D441=0,0,IF($C441+$D441>W$275,($E441+SUM($G441:V441))*(1/$D441*200%),$E441+SUM($G441:V441)))","v":-0.18908301673374403},{"$f":"-IF($D441=0,0,IF($C441+$D441>X$275,($E441+SUM($G441:W441))*(1/$D441*200%),$E441+SUM($G441:W441)))","v":-0.17962886589705684},{"$f":"-IF($D441=0,0,IF($C441+$D441>Y$275,($E441+SUM($G441:X441))*(1/$D441*200%),$E441+SUM($G441:X441)))","v":-0.170647422602204},{"$f":"-IF($D441=0,0,IF($C441+$D441>Z$275,($E441+SUM($G441:Y441))*(1/$D441*200%),$E441+SUM($G441:Y441)))","v":-0.16211505147209379},{"$f":"-IF($D441=0,0,IF($C441+$D441>AA$275,($E441+SUM($G441:Z441))*(1/$D441*200%),$E441+SUM($G441:Z441)))","v":-0.15400929889848911},{"$f":"-IF($D441=0,0,IF($C441+$D441>AB$275,($E441+SUM($G441:AA441))*(1/$D441*200%),$E441+SUM($G441:AA441)))","v":-0.14630883395356462},{"$f":"-IF($D441=0,0,IF($C441+$D441>AC$275,($E441+SUM($G441:AB441))*(1/$D441*200%),$E441+SUM($G441:AB441)))","v":-0.13899339225588642},{"$f":"-IF($D441=0,0,IF($C441+$D441>AD$275,($E441+SUM($G441:AC441))*(1/$D441*200%),$E441+SUM($G441:AC441)))","v":-0.13204372264309208},{"$f":"-IF($D441=0,0,IF($C441+$D441>AE$275,($E441+SUM($G441:AD441))*(1/$D441*200%),$E441+SUM($G441:AD441)))","v":-0.12544153651093748},{"$f":"-IF($D441=0,0,IF($C441+$D441>AF$275,($E441+SUM($G441:AE441))*(1/$D441*200%),$E441+SUM($G441:AE441)))","v":-0.11916945968539061}]
[null,null,2021,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C442,$G$193:$AF$193,0))","v":3.7565709431642387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D442=0,0,IF($C442+$D442>V$275,($E442+SUM($G442:U442))*(1/$D442*200%),$E442+SUM($G442:U442)))","v":-0.18782854715821196},{"$f":"-IF($D442=0,0,IF($C442+$D442>W$275,($E442+SUM($G442:V442))*(1/$D442*200%),$E442+SUM($G442:V442)))","v":-0.17843711980030133},{"$f":"-IF($D442=0,0,IF($C442+$D442>X$275,($E442+SUM($G442:W442))*(1/$D442*200%),$E442+SUM($G442:W442)))","v":-0.16951526381028628},{"$f":"-IF($D442=0,0,IF($C442+$D442>Y$275,($E442+SUM($G442:X442))*(1/$D442*200%),$E442+SUM($G442:X442)))","v":-0.16103950061977199},{"$f":"-IF($D442=0,0,IF($C442+$D442>Z$275,($E442+SUM($G442:Y442))*(1/$D442*200%),$E442+SUM($G442:Y442)))","v":-0.15298752558878337},{"$f":"-IF($D442=0,0,IF($C442+$D442>AA$275,($E442+SUM($G442:Z442))*(1/$D442*200%),$E442+SUM($G442:Z442)))","v":-0.14533814930934419},{"$f":"-IF($D442=0,0,IF($C442+$D442>AB$275,($E442+SUM($G442:AA442))*(1/$D442*200%),$E442+SUM($G442:AA442)))","v":-0.13807124184387698},{"$f":"-IF($D442=0,0,IF($C442+$D442>AC$275,($E442+SUM($G442:AB442))*(1/$D442*200%),$E442+SUM($G442:AB442)))","v":-0.13116767975168314},{"$f":"-IF($D442=0,0,IF($C442+$D442>AD$275,($E442+SUM($G442:AC442))*(1/$D442*200%),$E442+SUM($G442:AC442)))","v":-0.12460929576409896},{"$f":"-IF($D442=0,0,IF($C442+$D442>AE$275,($E442+SUM($G442:AD442))*(1/$D442*200%),$E442+SUM($G442:AD442)))","v":-0.11837883097589402},{"$f":"-IF($D442=0,0,IF($C442+$D442>AF$275,($E442+SUM($G442:AE442))*(1/$D442*200%),$E442+SUM($G442:AE442)))","v":-0.11245988942709934}]
[null,null,2022,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C443,$G$193:$AF$193,0))","v":4.4176856155371622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D443=0,0,IF($C443+$D443>W$275,($E443+SUM($G443:V443))*(1/$D443*200%),$E443+SUM($G443:V443)))","v":-0.22088428077685812},{"$f":"-IF($D443=0,0,IF($C443+$D443>X$275,($E443+SUM($G443:W443))*(1/$D443*200%),$E443+SUM($G443:W443)))","v":-0.2098400667380152},{"$f":"-IF($D443=0,0,IF($C443+$D443>Y$275,($E443+SUM($G443:X443))*(1/$D443*200%),$E443+SUM($G443:X443)))","v":-0.19934806340111444},{"$f":"-IF($D443=0,0,IF($C443+$D443>Z$275,($E443+SUM($G443:Y443))*(1/$D443*200%),$E443+SUM($G443:Y443)))","v":-0.18938066023105873},{"$f":"-IF($D443=0,0,IF($C443+$D443>AA$275,($E443+SUM($G443:Z443))*(1/$D443*200%),$E443+SUM($G443:Z443)))","v":-0.17991162721950579},{"$f":"-IF($D443=0,0,IF($C443+$D443>AB$275,($E443+SUM($G443:AA443))*(1/$D443*200%),$E443+SUM($G443:AA443)))","v":-0.17091604585853051},{"$f":"-IF($D443=0,0,IF($C443+$D443>AC$275,($E443+SUM($G443:AB443))*(1/$D443*200%),$E443+SUM($G443:AB443)))","v":-0.16237024356560398},{"$f":"-IF($D443=0,0,IF($C443+$D443>AD$275,($E443+SUM($G443:AC443))*(1/$D443*200%),$E443+SUM($G443:AC443)))","v":-0.15425173138732379},{"$f":"-IF($D443=0,0,IF($C443+$D443>AE$275,($E443+SUM($G443:AD443))*(1/$D443*200%),$E443+SUM($G443:AD443)))","v":-0.14653914481795757},{"$f":"-IF($D443=0,0,IF($C443+$D443>AF$275,($E443+SUM($G443:AE443))*(1/$D443*200%),$E443+SUM($G443:AE443)))","v":-0.13921218757705969}]
[null,null,2023,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C444,$G$193:$AF$193,0))","v":5.5644500557263363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D444=0,0,IF($C444+$D444>X$275,($E444+SUM($G444:W444))*(1/$D444*200%),$E444+SUM($G444:W444)))","v":-0.27822250278631683},{"$f":"-IF($D444=0,0,IF($C444+$D444>Y$275,($E444+SUM($G444:X444))*(1/$D444*200%),$E444+SUM($G444:X444)))","v":-0.26431137764700097},{"$f":"-IF($D444=0,0,IF($C444+$D444>Z$275,($E444+SUM($G444:Y444))*(1/$D444*200%),$E444+SUM($G444:Y444)))","v":-0.25109580876465093},{"$f":"-IF($D444=0,0,IF($C444+$D444>AA$275,($E444+SUM($G444:Z444))*(1/$D444*200%),$E444+SUM($G444:Z444)))","v":-0.23854101832641839},{"$f":"-IF($D444=0,0,IF($C444+$D444>AB$275,($E444+SUM($G444:AA444))*(1/$D444*200%),$E444+SUM($G444:AA444)))","v":-0.22661396741009751},{"$f":"-IF($D444=0,0,IF($C444+$D444>AC$275,($E444+SUM($G444:AB444))*(1/$D444*200%),$E444+SUM($G444:AB444)))","v":-0.21528326903959261},{"$f":"-IF($D444=0,0,IF($C444+$D444>AD$275,($E444+SUM($G444:AC444))*(1/$D444*200%),$E444+SUM($G444:AC444)))","v":-0.20451910558761296},{"$f":"-IF($D444=0,0,IF($C444+$D444>AE$275,($E444+SUM($G444:AD444))*(1/$D444*200%),$E444+SUM($G444:AD444)))","v":-0.19429315030823233},{"$f":"-IF($D444=0,0,IF($C444+$D444>AF$275,($E444+SUM($G444:AE444))*(1/$D444*200%),$E444+SUM($G444:AE444)))","v":-0.18457849279282071}]
[null,null,2024,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C445,$G$193:$AF$193,0))","v":6.4646077289577599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D445=0,0,IF($C445+$D445>Y$275,($E445+SUM($G445:X445))*(1/$D445*200%),$E445+SUM($G445:X445)))","v":-0.32323038644788804},{"$f":"-IF($D445=0,0,IF($C445+$D445>Z$275,($E445+SUM($G445:Y445))*(1/$D445*200%),$E445+SUM($G445:Y445)))","v":-0.30706886712549358},{"$f":"-IF($D445=0,0,IF($C445+$D445>AA$275,($E445+SUM($G445:Z445))*(1/$D445*200%),$E445+SUM($G445:Z445)))","v":-0.29171542376921894},{"$f":"-IF($D445=0,0,IF($C445+$D445>AB$275,($E445+SUM($G445:AA445))*(1/$D445*200%),$E445+SUM($G445:AA445)))","v":-0.277129652580758},{"$f":"-IF($D445=0,0,IF($C445+$D445>AC$275,($E445+SUM($G445:AB445))*(1/$D445*200%),$E445+SUM($G445:AB445)))","v":-0.26327316995172007},{"$f":"-IF($D445=0,0,IF($C445+$D445>AD$275,($E445+SUM($G445:AC445))*(1/$D445*200%),$E445+SUM($G445:AC445)))","v":-0.25010951145413407},{"$f":"-IF($D445=0,0,IF($C445+$D445>AE$275,($E445+SUM($G445:AD445))*(1/$D445*200%),$E445+SUM($G445:AD445)))","v":-0.23760403588142737},{"$f":"-IF($D445=0,0,IF($C445+$D445>AF$275,($E445+SUM($G445:AE445))*(1/$D445*200%),$E445+SUM($G445:AE445)))","v":-0.22572383408735597}]
[null,null,2025,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C446,$G$193:$AF$193,0))","v":4.3556610609759376},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D446=0,0,IF($C446+$D446>Z$275,($E446+SUM($G446:Y446))*(1/$D446*200%),$E446+SUM($G446:Y446)))","v":-0.21778305304879689},{"$f":"-IF($D446=0,0,IF($C446+$D446>AA$275,($E446+SUM($G446:Z446))*(1/$D446*200%),$E446+SUM($G446:Z446)))","v":-0.20689390039635702},{"$f":"-IF($D446=0,0,IF($C446+$D446>AB$275,($E446+SUM($G446:AA446))*(1/$D446*200%),$E446+SUM($G446:AA446)))","v":-0.19654920537653919},{"$f":"-IF($D446=0,0,IF($C446+$D446>AC$275,($E446+SUM($G446:AB446))*(1/$D446*200%),$E446+SUM($G446:AB446)))","v":-0.18672174510771222},{"$f":"-IF($D446=0,0,IF($C446+$D446>AD$275,($E446+SUM($G446:AC446))*(1/$D446*200%),$E446+SUM($G446:AC446)))","v":-0.17738565785232663},{"$f":"-IF($D446=0,0,IF($C446+$D446>AE$275,($E446+SUM($G446:AD446))*(1/$D446*200%),$E446+SUM($G446:AD446)))","v":-0.16851637495971028},{"$f":"-IF($D446=0,0,IF($C446+$D446>AF$275,($E446+SUM($G446:AE446))*(1/$D446*200%),$E446+SUM($G446:AE446)))","v":-0.16009055621172477}]
[null,null,2026,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C447,$G$193:$AF$193,0))","v":4.1450192299564517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D447=0,0,IF($C447+$D447>AA$275,($E447+SUM($G447:Z447))*(1/$D447*200%),$E447+SUM($G447:Z447)))","v":-0.2072509614978226},{"$f":"-IF($D447=0,0,IF($C447+$D447>AB$275,($E447+SUM($G447:AA447))*(1/$D447*200%),$E447+SUM($G447:AA447)))","v":-0.19688841342293148},{"$f":"-IF($D447=0,0,IF($C447+$D447>AC$275,($E447+SUM($G447:AB447))*(1/$D447*200%),$E447+SUM($G447:AB447)))","v":-0.18704399275178488},{"$f":"-IF($D447=0,0,IF($C447+$D447>AD$275,($E447+SUM($G447:AC447))*(1/$D447*200%),$E447+SUM($G447:AC447)))","v":-0.17769179311419564},{"$f":"-IF($D447=0,0,IF($C447+$D447>AE$275,($E447+SUM($G447:AD447))*(1/$D447*200%),$E447+SUM($G447:AD447)))","v":-0.16880720345848588},{"$f":"-IF($D447=0,0,IF($C447+$D447>AF$275,($E447+SUM($G447:AE447))*(1/$D447*200%),$E447+SUM($G447:AE447)))","v":-0.16036684328556158}]
[null,null,2027,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C448,$G$193:$AF$193,0))","v":6.2497959549966815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D448=0,0,IF($C448+$D448>AB$275,($E448+SUM($G448:AA448))*(1/$D448*200%),$E448+SUM($G448:AA448)))","v":-0.3124897977498341},{"$f":"-IF($D448=0,0,IF($C448+$D448>AC$275,($E448+SUM($G448:AB448))*(1/$D448*200%),$E448+SUM($G448:AB448)))","v":-0.29686530786234239},{"$f":"-IF($D448=0,0,IF($C448+$D448>AD$275,($E448+SUM($G448:AC448))*(1/$D448*200%),$E448+SUM($G448:AC448)))","v":-0.28202204246922524},{"$f":"-IF($D448=0,0,IF($C448+$D448>AE$275,($E448+SUM($G448:AD448))*(1/$D448*200%),$E448+SUM($G448:AD448)))","v":-0.26792094034576402},{"$f":"-IF($D448=0,0,IF($C448+$D448>AF$275,($E448+SUM($G448:AE448))*(1/$D448*200%),$E448+SUM($G448:AE448)))","v":-0.25452489332847578}]
[null,null,2028,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C449,$G$193:$AF$193,0))","v":3.7518385203639451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D449=0,0,IF($C449+$D449>AC$275,($E449+SUM($G449:AB449))*(1/$D449*200%),$E449+SUM($G449:AB449)))","v":-0.18759192601819727},{"$f":"-IF($D449=0,0,IF($C449+$D449>AD$275,($E449+SUM($G449:AC449))*(1/$D449*200%),$E449+SUM($G449:AC449)))","v":-0.1782123297172874},{"$f":"-IF($D449=0,0,IF($C449+$D449>AE$275,($E449+SUM($G449:AD449))*(1/$D449*200%),$E449+SUM($G449:AD449)))","v":-0.16930171323142304},{"$f":"-IF($D449=0,0,IF($C449+$D449>AF$275,($E449+SUM($G449:AE449))*(1/$D449*200%),$E449+SUM($G449:AE449)))","v":-0.16083662756985187}]
[null,null,2029,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C450,$G$193:$AF$193,0))","v":3.8208723491386412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D450=0,0,IF($C450+$D450>AD$275,($E450+SUM($G450:AC450))*(1/$D450*200%),$E450+SUM($G450:AC450)))","v":-0.19104361745693207},{"$f":"-IF($D450=0,0,IF($C450+$D450>AE$275,($E450+SUM($G450:AD450))*(1/$D450*200%),$E450+SUM($G450:AD450)))","v":-0.18149143658408548},{"$f":"-IF($D450=0,0,IF($C450+$D450>AF$275,($E450+SUM($G450:AE450))*(1/$D450*200%),$E450+SUM($G450:AE450)))","v":-0.17241686475488119}]
[null,null,2030,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C451,$G$193:$AF$193,0))","v":3.8911764003627924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D451=0,0,IF($C451+$D451>AE$275,($E451+SUM($G451:AD451))*(1/$D451*200%),$E451+SUM($G451:AD451)))","v":-0.19455882001813962},{"$f":"-IF($D451=0,0,IF($C451+$D451>AF$275,($E451+SUM($G451:AE451))*(1/$D451*200%),$E451+SUM($G451:AE451)))","v":-0.18483087901723266}]
[null,null,2031,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C452,$G$193:$AF$193,0))","v":3.9627740461294674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D452=0,0,IF($C452+$D452>AF$275,($E452+SUM($G452:AE452))*(1/$D452*200%),$E452+SUM($G452:AE452)))","v":-0.19813870230647337}]
[null,null,2032,{"$f":"VLOOKUP(B426,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B426,$B$211:$B$223,0),MATCH(C453,$G$193:$AF$193,0))","v":4.0356890885782493}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E428:E453)-SUM(G216:AF216),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G427:G453)","v":0},{"$f":"SUM(H427:H453)","v":0},0,0,0,0,-1.3802835326282332E-2,-0.36002445356714896,-0.93647540105124416,-1.2159948489361756,-1.364480891010196,-1.4868538176842907,-1.5824725306851424,-1.7798326875795034,-1.902844012140541,-1.9980230497827147,-2.1214988691614263,-2.2961391195806602,-2.5070552411405038,-2.6019782232232647,-2.6816229646509124,-2.86252430525919,-2.9094827071054166,-2.9575448802980664,-3.0067191473922916,-3.0570145834201394]
[]
[null,"Transmission capacitors","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B456,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":-9.0385838903494234E-2},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B456,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.33058868481388881},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B456,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.32903266230945594},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B456,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.32866861030691763},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B456,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q457,Q457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R457,R457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S457,S457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T457,T457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U457,U457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V457,V457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W457,W457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X457,X457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y457,Y457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z457,Z457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA457,AA457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB457,AB457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC457,AC457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD457,AD457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":-0.33043670164302885},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE457,AE457,-INDEX($R$113:$AF$125,MATCH(B456,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":-0.33043670164302885}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C464,$G$193:$AF$193,0))","v":3.7007924977771025},null,null,null,null,null,null,null,null,{"$f":"-IF($D464=0,0,IF($C464+$D464>N$275,($E464+SUM($G464:M464))*(1/$D464*200%),$E464+SUM($G464:M464)))","v":-0.18503962488885514},{"$f":"-IF($D464=0,0,IF($C464+$D464>O$275,($E464+SUM($G464:N464))*(1/$D464*200%),$E464+SUM($G464:N464)))","v":-0.17578764364441238},{"$f":"-IF($D464=0,0,IF($C464+$D464>P$275,($E464+SUM($G464:O464))*(1/$D464*200%),$E464+SUM($G464:O464)))","v":-0.16699826146219177},{"$f":"-IF($D464=0,0,IF($C464+$D464>Q$275,($E464+SUM($G464:P464))*(1/$D464*200%),$E464+SUM($G464:P464)))","v":-0.15864834838908215},{"$f":"-IF($D464=0,0,IF($C464+$D464>R$275,($E464+SUM($G464:Q464))*(1/$D464*200%),$E464+SUM($G464:Q464)))","v":-0.15071593096962807},{"$f":"-IF($D464=0,0,IF($C464+$D464>S$275,($E464+SUM($G464:R464))*(1/$D464*200%),$E464+SUM($G464:R464)))","v":-0.14318013442114666},{"$f":"-IF($D464=0,0,IF($C464+$D464>T$275,($E464+SUM($G464:S464))*(1/$D464*200%),$E464+SUM($G464:S464)))","v":-0.13602112770008931},{"$f":"-IF($D464=0,0,IF($C464+$D464>U$275,($E464+SUM($G464:T464))*(1/$D464*200%),$E464+SUM($G464:T464)))","v":-0.12922007131508484},{"$f":"-IF($D464=0,0,IF($C464+$D464>V$275,($E464+SUM($G464:U464))*(1/$D464*200%),$E464+SUM($G464:U464)))","v":-0.12275906774933061},{"$f":"-IF($D464=0,0,IF($C464+$D464>W$275,($E464+SUM($G464:V464))*(1/$D464*200%),$E464+SUM($G464:V464)))","v":-0.11662111436186406},{"$f":"-IF($D464=0,0,IF($C464+$D464>X$275,($E464+SUM($G464:W464))*(1/$D464*200%),$E464+SUM($G464:W464)))","v":-0.11079005864377088},{"$f":"-IF($D464=0,0,IF($C464+$D464>Y$275,($E464+SUM($G464:X464))*(1/$D464*200%),$E464+SUM($G464:X464)))","v":-0.10525055571158233},{"$f":"-IF($D464=0,0,IF($C464+$D464>Z$275,($E464+SUM($G464:Y464))*(1/$D464*200%),$E464+SUM($G464:Y464)))","v":-9.9988027926003212E-2},{"$f":"-IF($D464=0,0,IF($C464+$D464>AA$275,($E464+SUM($G464:Z464))*(1/$D464*200%),$E464+SUM($G464:Z464)))","v":-9.4988626529703052E-2},{"$f":"-IF($D464=0,0,IF($C464+$D464>AB$275,($E464+SUM($G464:AA464))*(1/$D464*200%),$E464+SUM($G464:AA464)))","v":-9.0239195203217895E-2},{"$f":"-IF($D464=0,0,IF($C464+$D464>AC$275,($E464+SUM($G464:AB464))*(1/$D464*200%),$E464+SUM($G464:AB464)))","v":-8.5727235443056993E-2},{"$f":"-IF($D464=0,0,IF($C464+$D464>AD$275,($E464+SUM($G464:AC464))*(1/$D464*200%),$E464+SUM($G464:AC464)))","v":-8.1440873670904135E-2},{"$f":"-IF($D464=0,0,IF($C464+$D464>AE$275,($E464+SUM($G464:AD464))*(1/$D464*200%),$E464+SUM($G464:AD464)))","v":-7.7368829987358931E-2},{"$f":"-IF($D464=0,0,IF($C464+$D464>AF$275,($E464+SUM($G464:AE464))*(1/$D464*200%),$E464+SUM($G464:AE464)))","v":-7.3500388487990995E-2}]
[null,null,2014,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C465,$G$193:$AF$193,0))","v":7.5164112610429239},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D465=0,0,IF($C465+$D465>O$275,($E465+SUM($G465:N465))*(1/$D465*200%),$E465+SUM($G465:N465)))","v":-0.37582056305214623},{"$f":"-IF($D465=0,0,IF($C465+$D465>P$275,($E465+SUM($G465:O465))*(1/$D465*200%),$E465+SUM($G465:O465)))","v":-0.35702953489953893},{"$f":"-IF($D465=0,0,IF($C465+$D465>Q$275,($E465+SUM($G465:P465))*(1/$D465*200%),$E465+SUM($G465:P465)))","v":-0.33917805815456198},{"$f":"-IF($D465=0,0,IF($C465+$D465>R$275,($E465+SUM($G465:Q465))*(1/$D465*200%),$E465+SUM($G465:Q465)))","v":-0.32221915524683387},{"$f":"-IF($D465=0,0,IF($C465+$D465>S$275,($E465+SUM($G465:R465))*(1/$D465*200%),$E465+SUM($G465:R465)))","v":-0.30610819748449214},{"$f":"-IF($D465=0,0,IF($C465+$D465>T$275,($E465+SUM($G465:S465))*(1/$D465*200%),$E465+SUM($G465:S465)))","v":-0.29080278761026757},{"$f":"-IF($D465=0,0,IF($C465+$D465>U$275,($E465+SUM($G465:T465))*(1/$D465*200%),$E465+SUM($G465:T465)))","v":-0.27626264822975416},{"$f":"-IF($D465=0,0,IF($C465+$D465>V$275,($E465+SUM($G465:U465))*(1/$D465*200%),$E465+SUM($G465:U465)))","v":-0.26244951581826642},{"$f":"-IF($D465=0,0,IF($C465+$D465>W$275,($E465+SUM($G465:V465))*(1/$D465*200%),$E465+SUM($G465:V465)))","v":-0.24932704002735312},{"$f":"-IF($D465=0,0,IF($C465+$D465>X$275,($E465+SUM($G465:W465))*(1/$D465*200%),$E465+SUM($G465:W465)))","v":-0.23686068802598548},{"$f":"-IF($D465=0,0,IF($C465+$D465>Y$275,($E465+SUM($G465:X465))*(1/$D465*200%),$E465+SUM($G465:X465)))","v":-0.22501765362468618},{"$f":"-IF($D465=0,0,IF($C465+$D465>Z$275,($E465+SUM($G465:Y465))*(1/$D465*200%),$E465+SUM($G465:Y465)))","v":-0.21376677094345187},{"$f":"-IF($D465=0,0,IF($C465+$D465>AA$275,($E465+SUM($G465:Z465))*(1/$D465*200%),$E465+SUM($G465:Z465)))","v":-0.20307843239627929},{"$f":"-IF($D465=0,0,IF($C465+$D465>AB$275,($E465+SUM($G465:AA465))*(1/$D465*200%),$E465+SUM($G465:AA465)))","v":-0.19292451077646533},{"$f":"-IF($D465=0,0,IF($C465+$D465>AC$275,($E465+SUM($G465:AB465))*(1/$D465*200%),$E465+SUM($G465:AB465)))","v":-0.18327828523764206},{"$f":"-IF($D465=0,0,IF($C465+$D465>AD$275,($E465+SUM($G465:AC465))*(1/$D465*200%),$E465+SUM($G465:AC465)))","v":-0.17411437097575996},{"$f":"-IF($D465=0,0,IF($C465+$D465>AE$275,($E465+SUM($G465:AD465))*(1/$D465*200%),$E465+SUM($G465:AD465)))","v":-0.16540865242697197},{"$f":"-IF($D465=0,0,IF($C465+$D465>AF$275,($E465+SUM($G465:AE465))*(1/$D465*200%),$E465+SUM($G465:AE465)))","v":-0.15713821980562337}]
[null,null,2015,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C466,$G$193:$AF$193,0))","v":2.0370167957567942},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D466=0,0,IF($C466+$D466>P$275,($E466+SUM($G466:O466))*(1/$D466*200%),$E466+SUM($G466:O466)))","v":-0.10185083978783971},{"$f":"-IF($D466=0,0,IF($C466+$D466>Q$275,($E466+SUM($G466:P466))*(1/$D466*200%),$E466+SUM($G466:P466)))","v":-9.6758297798447732E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>R$275,($E466+SUM($G466:Q466))*(1/$D466*200%),$E466+SUM($G466:Q466)))","v":-9.1920382908525333E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>S$275,($E466+SUM($G466:R466))*(1/$D466*200%),$E466+SUM($G466:R466)))","v":-8.7324363763099072E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>T$275,($E466+SUM($G466:S466))*(1/$D466*200%),$E466+SUM($G466:S466)))","v":-8.2958145574944131E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>U$275,($E466+SUM($G466:T466))*(1/$D466*200%),$E466+SUM($G466:T466)))","v":-7.8810238296196919E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>V$275,($E466+SUM($G466:U466))*(1/$D466*200%),$E466+SUM($G466:U466)))","v":-7.4869726381387072E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>W$275,($E466+SUM($G466:V466))*(1/$D466*200%),$E466+SUM($G466:V466)))","v":-7.1126240062317714E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>X$275,($E466+SUM($G466:W466))*(1/$D466*200%),$E466+SUM($G466:W466)))","v":-6.7569928059201825E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>Y$275,($E466+SUM($G466:X466))*(1/$D466*200%),$E466+SUM($G466:X466)))","v":-6.4191431656241735E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>Z$275,($E466+SUM($G466:Y466))*(1/$D466*200%),$E466+SUM($G466:Y466)))","v":-6.098186007342965E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>AA$275,($E466+SUM($G466:Z466))*(1/$D466*200%),$E466+SUM($G466:Z466)))","v":-5.7932767069758168E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>AB$275,($E466+SUM($G466:AA466))*(1/$D466*200%),$E466+SUM($G466:AA466)))","v":-5.5036128716270262E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>AC$275,($E466+SUM($G466:AB466))*(1/$D466*200%),$E466+SUM($G466:AB466)))","v":-5.2284322280456742E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>AD$275,($E466+SUM($G466:AC466))*(1/$D466*200%),$E466+SUM($G466:AC466)))","v":-4.9670106166433907E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>AE$275,($E466+SUM($G466:AD466))*(1/$D466*200%),$E466+SUM($G466:AD466)))","v":-4.7186600858112208E-2},{"$f":"-IF($D466=0,0,IF($C466+$D466>AF$275,($E466+SUM($G466:AE466))*(1/$D466*200%),$E466+SUM($G466:AE466)))","v":-4.4827270815206599E-2}]
[null,null,2016,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C467,$G$193:$AF$193,0))","v":0.83825569842503589},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D467=0,0,IF($C467+$D467>Q$275,($E467+SUM($G467:P467))*(1/$D467*200%),$E467+SUM($G467:P467)))","v":-4.1912784921251799E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>R$275,($E467+SUM($G467:Q467))*(1/$D467*200%),$E467+SUM($G467:Q467)))","v":-3.9817145675189208E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>S$275,($E467+SUM($G467:R467))*(1/$D467*200%),$E467+SUM($G467:R467)))","v":-3.7826288391429742E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>T$275,($E467+SUM($G467:S467))*(1/$D467*200%),$E467+SUM($G467:S467)))","v":-3.5934973971858263E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>U$275,($E467+SUM($G467:T467))*(1/$D467*200%),$E467+SUM($G467:T467)))","v":-3.4138225273265342E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>V$275,($E467+SUM($G467:U467))*(1/$D467*200%),$E467+SUM($G467:U467)))","v":-3.2431314009602079E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>W$275,($E467+SUM($G467:V467))*(1/$D467*200%),$E467+SUM($G467:V467)))","v":-3.0809748309121972E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>X$275,($E467+SUM($G467:W467))*(1/$D467*200%),$E467+SUM($G467:W467)))","v":-2.9269260893665872E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>Y$275,($E467+SUM($G467:X467))*(1/$D467*200%),$E467+SUM($G467:X467)))","v":-2.7805797848982586E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>Z$275,($E467+SUM($G467:Y467))*(1/$D467*200%),$E467+SUM($G467:Y467)))","v":-2.6415507956533454E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>AA$275,($E467+SUM($G467:Z467))*(1/$D467*200%),$E467+SUM($G467:Z467)))","v":-2.509473255870678E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>AB$275,($E467+SUM($G467:AA467))*(1/$D467*200%),$E467+SUM($G467:AA467)))","v":-2.3839995930771442E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>AC$275,($E467+SUM($G467:AB467))*(1/$D467*200%),$E467+SUM($G467:AB467)))","v":-2.2647996134232868E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>AD$275,($E467+SUM($G467:AC467))*(1/$D467*200%),$E467+SUM($G467:AC467)))","v":-2.1515596327521227E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>AE$275,($E467+SUM($G467:AD467))*(1/$D467*200%),$E467+SUM($G467:AD467)))","v":-2.0439816511145167E-2},{"$f":"-IF($D467=0,0,IF($C467+$D467>AF$275,($E467+SUM($G467:AE467))*(1/$D467*200%),$E467+SUM($G467:AE467)))","v":-1.9417825685587906E-2}]
[null,null,2017,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C468,$G$193:$AF$193,0))","v":0.71591273598515603},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D468=0,0,IF($C468+$D468>R$275,($E468+SUM($G468:Q468))*(1/$D468*200%),$E468+SUM($G468:Q468)))","v":-3.5795636799257805E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>S$275,($E468+SUM($G468:R468))*(1/$D468*200%),$E468+SUM($G468:R468)))","v":-3.4005854959294916E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>T$275,($E468+SUM($G468:S468))*(1/$D468*200%),$E468+SUM($G468:S468)))","v":-3.2305562211330165E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>U$275,($E468+SUM($G468:T468))*(1/$D468*200%),$E468+SUM($G468:T468)))","v":-3.069028410076366E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>V$275,($E468+SUM($G468:U468))*(1/$D468*200%),$E468+SUM($G468:U468)))","v":-2.9155769895725478E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>W$275,($E468+SUM($G468:V468))*(1/$D468*200%),$E468+SUM($G468:V468)))","v":-2.7697981400939198E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>X$275,($E468+SUM($G468:W468))*(1/$D468*200%),$E468+SUM($G468:W468)))","v":-2.6313082330892242E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>Y$275,($E468+SUM($G468:X468))*(1/$D468*200%),$E468+SUM($G468:X468)))","v":-2.4997428214347629E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>Z$275,($E468+SUM($G468:Y468))*(1/$D468*200%),$E468+SUM($G468:Y468)))","v":-2.3747556803630249E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>AA$275,($E468+SUM($G468:Z468))*(1/$D468*200%),$E468+SUM($G468:Z468)))","v":-2.2560178963448738E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>AB$275,($E468+SUM($G468:AA468))*(1/$D468*200%),$E468+SUM($G468:AA468)))","v":-2.1432170015276298E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>AC$275,($E468+SUM($G468:AB468))*(1/$D468*200%),$E468+SUM($G468:AB468)))","v":-2.0360561514512484E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>AD$275,($E468+SUM($G468:AC468))*(1/$D468*200%),$E468+SUM($G468:AC468)))","v":-1.934253343878686E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>AE$275,($E468+SUM($G468:AD468))*(1/$D468*200%),$E468+SUM($G468:AD468)))","v":-1.8375406766847516E-2},{"$f":"-IF($D468=0,0,IF($C468+$D468>AF$275,($E468+SUM($G468:AE468))*(1/$D468*200%),$E468+SUM($G468:AE468)))","v":-1.7456636428505142E-2}]
[null,null,2018,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C469,$G$193:$AF$193,0))","v":1.105293115195338},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D469=0,0,IF($C469+$D469>S$275,($E469+SUM($G469:R469))*(1/$D469*200%),$E469+SUM($G469:R469)))","v":-5.5264655759766905E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>T$275,($E469+SUM($G469:S469))*(1/$D469*200%),$E469+SUM($G469:S469)))","v":-5.2501422971778559E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>U$275,($E469+SUM($G469:T469))*(1/$D469*200%),$E469+SUM($G469:T469)))","v":-4.9876351823189634E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>V$275,($E469+SUM($G469:U469))*(1/$D469*200%),$E469+SUM($G469:U469)))","v":-4.7382534232030149E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>W$275,($E469+SUM($G469:V469))*(1/$D469*200%),$E469+SUM($G469:V469)))","v":-4.5013407520428643E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>X$275,($E469+SUM($G469:W469))*(1/$D469*200%),$E469+SUM($G469:W469)))","v":-4.2762737144407204E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>Y$275,($E469+SUM($G469:X469))*(1/$D469*200%),$E469+SUM($G469:X469)))","v":-4.0624600287186848E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>Z$275,($E469+SUM($G469:Y469))*(1/$D469*200%),$E469+SUM($G469:Y469)))","v":-3.8593370272827505E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>AA$275,($E469+SUM($G469:Z469))*(1/$D469*200%),$E469+SUM($G469:Z469)))","v":-3.6663701759186131E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>AB$275,($E469+SUM($G469:AA469))*(1/$D469*200%),$E469+SUM($G469:AA469)))","v":-3.4830516671226823E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>AC$275,($E469+SUM($G469:AB469))*(1/$D469*200%),$E469+SUM($G469:AB469)))","v":-3.3088990837665477E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>AD$275,($E469+SUM($G469:AC469))*(1/$D469*200%),$E469+SUM($G469:AC469)))","v":-3.1434541295782208E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>AE$275,($E469+SUM($G469:AD469))*(1/$D469*200%),$E469+SUM($G469:AD469)))","v":-2.9862814230993098E-2},{"$f":"-IF($D469=0,0,IF($C469+$D469>AF$275,($E469+SUM($G469:AE469))*(1/$D469*200%),$E469+SUM($G469:AE469)))","v":-2.8369673519443441E-2}]
[null,null,2019,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C470,$G$193:$AF$193,0))","v":1.0223419105513043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D470=0,0,IF($C470+$D470>T$275,($E470+SUM($G470:S470))*(1/$D470*200%),$E470+SUM($G470:S470)))","v":-5.1117095527565215E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>U$275,($E470+SUM($G470:T470))*(1/$D470*200%),$E470+SUM($G470:T470)))","v":-4.8561240751186951E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>V$275,($E470+SUM($G470:U470))*(1/$D470*200%),$E470+SUM($G470:U470)))","v":-4.6133178713627612E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>W$275,($E470+SUM($G470:V470))*(1/$D470*200%),$E470+SUM($G470:V470)))","v":-4.382651977794623E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>X$275,($E470+SUM($G470:W470))*(1/$D470*200%),$E470+SUM($G470:W470)))","v":-4.1635193789048924E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>Y$275,($E470+SUM($G470:X470))*(1/$D470*200%),$E470+SUM($G470:X470)))","v":-3.9553434099596468E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>Z$275,($E470+SUM($G470:Y470))*(1/$D470*200%),$E470+SUM($G470:Y470)))","v":-3.7575762394616651E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>AA$275,($E470+SUM($G470:Z470))*(1/$D470*200%),$E470+SUM($G470:Z470)))","v":-3.5696974274885822E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>AB$275,($E470+SUM($G470:AA470))*(1/$D470*200%),$E470+SUM($G470:AA470)))","v":-3.391212556114153E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>AC$275,($E470+SUM($G470:AB470))*(1/$D470*200%),$E470+SUM($G470:AB470)))","v":-3.2216519283084444E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>AD$275,($E470+SUM($G470:AC470))*(1/$D470*200%),$E470+SUM($G470:AC470)))","v":-3.0605693318930229E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>AE$275,($E470+SUM($G470:AD470))*(1/$D470*200%),$E470+SUM($G470:AD470)))","v":-2.9075408652983716E-2},{"$f":"-IF($D470=0,0,IF($C470+$D470>AF$275,($E470+SUM($G470:AE470))*(1/$D470*200%),$E470+SUM($G470:AE470)))","v":-2.7621638220334532E-2}]
[null,null,2020,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C471,$G$193:$AF$193,0))","v":0.3883650730464957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D471=0,0,IF($C471+$D471>U$275,($E471+SUM($G471:T471))*(1/$D471*200%),$E471+SUM($G471:T471)))","v":-1.9418253652324788E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>V$275,($E471+SUM($G471:U471))*(1/$D471*200%),$E471+SUM($G471:U471)))","v":-1.8447340969708546E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>W$275,($E471+SUM($G471:V471))*(1/$D471*200%),$E471+SUM($G471:V471)))","v":-1.7524973921223121E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>X$275,($E471+SUM($G471:W471))*(1/$D471*200%),$E471+SUM($G471:W471)))","v":-1.6648725225161962E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>Y$275,($E471+SUM($G471:X471))*(1/$D471*200%),$E471+SUM($G471:X471)))","v":-1.5816288963903864E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>Z$275,($E471+SUM($G471:Y471))*(1/$D471*200%),$E471+SUM($G471:Y471)))","v":-1.5025474515708671E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>AA$275,($E471+SUM($G471:Z471))*(1/$D471*200%),$E471+SUM($G471:Z471)))","v":-1.4274200789923239E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>AB$275,($E471+SUM($G471:AA471))*(1/$D471*200%),$E471+SUM($G471:AA471)))","v":-1.3560490750427076E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>AC$275,($E471+SUM($G471:AB471))*(1/$D471*200%),$E471+SUM($G471:AB471)))","v":-1.2882466212905723E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>AD$275,($E471+SUM($G471:AC471))*(1/$D471*200%),$E471+SUM($G471:AC471)))","v":-1.2238342902260436E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>AE$275,($E471+SUM($G471:AD471))*(1/$D471*200%),$E471+SUM($G471:AD471)))","v":-1.1626425757147413E-2},{"$f":"-IF($D471=0,0,IF($C471+$D471>AF$275,($E471+SUM($G471:AE471))*(1/$D471*200%),$E471+SUM($G471:AE471)))","v":-1.1045104469290043E-2}]
[null,null,2021,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C472,$G$193:$AF$193,0))","v":0.43204362510564132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D472=0,0,IF($C472+$D472>V$275,($E472+SUM($G472:U472))*(1/$D472*200%),$E472+SUM($G472:U472)))","v":-2.1602181255282068E-2},{"$f":"-IF($D472=0,0,IF($C472+$D472>W$275,($E472+SUM($G472:V472))*(1/$D472*200%),$E472+SUM($G472:V472)))","v":-2.0522072192517962E-2},{"$f":"-IF($D472=0,0,IF($C472+$D472>X$275,($E472+SUM($G472:W472))*(1/$D472*200%),$E472+SUM($G472:W472)))","v":-1.9495968582892067E-2},{"$f":"-IF($D472=0,0,IF($C472+$D472>Y$275,($E472+SUM($G472:X472))*(1/$D472*200%),$E472+SUM($G472:X472)))","v":-1.8521170153747459E-2},{"$f":"-IF($D472=0,0,IF($C472+$D472>Z$275,($E472+SUM($G472:Y472))*(1/$D472*200%),$E472+SUM($G472:Y472)))","v":-1.7595111646060087E-2},{"$f":"-IF($D472=0,0,IF($C472+$D472>AA$275,($E472+SUM($G472:Z472))*(1/$D472*200%),$E472+SUM($G472:Z472)))","v":-1.6715356063757084E-2},{"$f":"-IF($D472=0,0,IF($C472+$D472>AB$275,($E472+SUM($G472:AA472))*(1/$D472*200%),$E472+SUM($G472:AA472)))","v":-1.5879588260569229E-2},{"$f":"-IF($D472=0,0,IF($C472+$D472>AC$275,($E472+SUM($G472:AB472))*(1/$D472*200%),$E472+SUM($G472:AB472)))","v":-1.5085608847540767E-2},{"$f":"-IF($D472=0,0,IF($C472+$D472>AD$275,($E472+SUM($G472:AC472))*(1/$D472*200%),$E472+SUM($G472:AC472)))","v":-1.433132840516373E-2},{"$f":"-IF($D472=0,0,IF($C472+$D472>AE$275,($E472+SUM($G472:AD472))*(1/$D472*200%),$E472+SUM($G472:AD472)))","v":-1.3614761984905544E-2},{"$f":"-IF($D472=0,0,IF($C472+$D472>AF$275,($E472+SUM($G472:AE472))*(1/$D472*200%),$E472+SUM($G472:AE472)))","v":-1.2934023885660265E-2}]
[null,null,2022,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C473,$G$193:$AF$193,0))","v":0.33792656373035085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D473=0,0,IF($C473+$D473>W$275,($E473+SUM($G473:V473))*(1/$D473*200%),$E473+SUM($G473:V473)))","v":-1.6896328186517543E-2},{"$f":"-IF($D473=0,0,IF($C473+$D473>X$275,($E473+SUM($G473:W473))*(1/$D473*200%),$E473+SUM($G473:W473)))","v":-1.6051511777191666E-2},{"$f":"-IF($D473=0,0,IF($C473+$D473>Y$275,($E473+SUM($G473:X473))*(1/$D473*200%),$E473+SUM($G473:X473)))","v":-1.5248936188332084E-2},{"$f":"-IF($D473=0,0,IF($C473+$D473>Z$275,($E473+SUM($G473:Y473))*(1/$D473*200%),$E473+SUM($G473:Y473)))","v":-1.4486489378915481E-2},{"$f":"-IF($D473=0,0,IF($C473+$D473>AA$275,($E473+SUM($G473:Z473))*(1/$D473*200%),$E473+SUM($G473:Z473)))","v":-1.3762164909969704E-2},{"$f":"-IF($D473=0,0,IF($C473+$D473>AB$275,($E473+SUM($G473:AA473))*(1/$D473*200%),$E473+SUM($G473:AA473)))","v":-1.3074056664471218E-2},{"$f":"-IF($D473=0,0,IF($C473+$D473>AC$275,($E473+SUM($G473:AB473))*(1/$D473*200%),$E473+SUM($G473:AB473)))","v":-1.2420353831247658E-2},{"$f":"-IF($D473=0,0,IF($C473+$D473>AD$275,($E473+SUM($G473:AC473))*(1/$D473*200%),$E473+SUM($G473:AC473)))","v":-1.1799336139685276E-2},{"$f":"-IF($D473=0,0,IF($C473+$D473>AE$275,($E473+SUM($G473:AD473))*(1/$D473*200%),$E473+SUM($G473:AD473)))","v":-1.1209369332701011E-2},{"$f":"-IF($D473=0,0,IF($C473+$D473>AF$275,($E473+SUM($G473:AE473))*(1/$D473*200%),$E473+SUM($G473:AE473)))","v":-1.0648900866065961E-2}]
[null,null,2023,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C474,$G$193:$AF$193,0))","v":1.995460454888649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D474=0,0,IF($C474+$D474>X$275,($E474+SUM($G474:W474))*(1/$D474*200%),$E474+SUM($G474:W474)))","v":-9.9773022744432449E-2},{"$f":"-IF($D474=0,0,IF($C474+$D474>Y$275,($E474+SUM($G474:X474))*(1/$D474*200%),$E474+SUM($G474:X474)))","v":-9.4784371607210829E-2},{"$f":"-IF($D474=0,0,IF($C474+$D474>Z$275,($E474+SUM($G474:Y474))*(1/$D474*200%),$E474+SUM($G474:Y474)))","v":-9.0045153026850289E-2},{"$f":"-IF($D474=0,0,IF($C474+$D474>AA$275,($E474+SUM($G474:Z474))*(1/$D474*200%),$E474+SUM($G474:Z474)))","v":-8.5542895375507771E-2},{"$f":"-IF($D474=0,0,IF($C474+$D474>AB$275,($E474+SUM($G474:AA474))*(1/$D474*200%),$E474+SUM($G474:AA474)))","v":-8.1265750606732384E-2},{"$f":"-IF($D474=0,0,IF($C474+$D474>AC$275,($E474+SUM($G474:AB474))*(1/$D474*200%),$E474+SUM($G474:AB474)))","v":-7.7202463076395778E-2},{"$f":"-IF($D474=0,0,IF($C474+$D474>AD$275,($E474+SUM($G474:AC474))*(1/$D474*200%),$E474+SUM($G474:AC474)))","v":-7.334233992257598E-2},{"$f":"-IF($D474=0,0,IF($C474+$D474>AE$275,($E474+SUM($G474:AD474))*(1/$D474*200%),$E474+SUM($G474:AD474)))","v":-6.9675222926447178E-2},{"$f":"-IF($D474=0,0,IF($C474+$D474>AF$275,($E474+SUM($G474:AE474))*(1/$D474*200%),$E474+SUM($G474:AE474)))","v":-6.6191461780124819E-2}]
[null,null,2024,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C475,$G$193:$AF$193,0))","v":2.9128104061875066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D475=0,0,IF($C475+$D475>Y$275,($E475+SUM($G475:X475))*(1/$D475*200%),$E475+SUM($G475:X475)))","v":-0.14564052030937533},{"$f":"-IF($D475=0,0,IF($C475+$D475>Z$275,($E475+SUM($G475:Y475))*(1/$D475*200%),$E475+SUM($G475:Y475)))","v":-0.13835849429390656},{"$f":"-IF($D475=0,0,IF($C475+$D475>AA$275,($E475+SUM($G475:Z475))*(1/$D475*200%),$E475+SUM($G475:Z475)))","v":-0.13144056957921124},{"$f":"-IF($D475=0,0,IF($C475+$D475>AB$275,($E475+SUM($G475:AA475))*(1/$D475*200%),$E475+SUM($G475:AA475)))","v":-0.12486854110025068},{"$f":"-IF($D475=0,0,IF($C475+$D475>AC$275,($E475+SUM($G475:AB475))*(1/$D475*200%),$E475+SUM($G475:AB475)))","v":-0.11862511404523815},{"$f":"-IF($D475=0,0,IF($C475+$D475>AD$275,($E475+SUM($G475:AC475))*(1/$D475*200%),$E475+SUM($G475:AC475)))","v":-0.11269385834297624},{"$f":"-IF($D475=0,0,IF($C475+$D475>AE$275,($E475+SUM($G475:AD475))*(1/$D475*200%),$E475+SUM($G475:AD475)))","v":-0.10705916542582741},{"$f":"-IF($D475=0,0,IF($C475+$D475>AF$275,($E475+SUM($G475:AE475))*(1/$D475*200%),$E475+SUM($G475:AE475)))","v":-0.10170620715453604}]
[null,null,2025,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C476,$G$193:$AF$193,0))","v":1.1238120521957911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D476=0,0,IF($C476+$D476>Z$275,($E476+SUM($G476:Y476))*(1/$D476*200%),$E476+SUM($G476:Y476)))","v":-5.6190602609789558E-2},{"$f":"-IF($D476=0,0,IF($C476+$D476>AA$275,($E476+SUM($G476:Z476))*(1/$D476*200%),$E476+SUM($G476:Z476)))","v":-5.3381072479300073E-2},{"$f":"-IF($D476=0,0,IF($C476+$D476>AB$275,($E476+SUM($G476:AA476))*(1/$D476*200%),$E476+SUM($G476:AA476)))","v":-5.0712018855335078E-2},{"$f":"-IF($D476=0,0,IF($C476+$D476>AC$275,($E476+SUM($G476:AB476))*(1/$D476*200%),$E476+SUM($G476:AB476)))","v":-4.8176417912568319E-2},{"$f":"-IF($D476=0,0,IF($C476+$D476>AD$275,($E476+SUM($G476:AC476))*(1/$D476*200%),$E476+SUM($G476:AC476)))","v":-4.5767597016939901E-2},{"$f":"-IF($D476=0,0,IF($C476+$D476>AE$275,($E476+SUM($G476:AD476))*(1/$D476*200%),$E476+SUM($G476:AD476)))","v":-4.3479217166092911E-2},{"$f":"-IF($D476=0,0,IF($C476+$D476>AF$275,($E476+SUM($G476:AE476))*(1/$D476*200%),$E476+SUM($G476:AE476)))","v":-4.1305256307788266E-2}]
[null,null,2026,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C477,$G$193:$AF$193,0))","v":0.91039857735573659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D477=0,0,IF($C477+$D477>AA$275,($E477+SUM($G477:Z477))*(1/$D477*200%),$E477+SUM($G477:Z477)))","v":-4.551992886778683E-2},{"$f":"-IF($D477=0,0,IF($C477+$D477>AB$275,($E477+SUM($G477:AA477))*(1/$D477*200%),$E477+SUM($G477:AA477)))","v":-4.3243932424397495E-2},{"$f":"-IF($D477=0,0,IF($C477+$D477>AC$275,($E477+SUM($G477:AB477))*(1/$D477*200%),$E477+SUM($G477:AB477)))","v":-4.1081735803177616E-2},{"$f":"-IF($D477=0,0,IF($C477+$D477>AD$275,($E477+SUM($G477:AC477))*(1/$D477*200%),$E477+SUM($G477:AC477)))","v":-3.9027649013018736E-2},{"$f":"-IF($D477=0,0,IF($C477+$D477>AE$275,($E477+SUM($G477:AD477))*(1/$D477*200%),$E477+SUM($G477:AD477)))","v":-3.7076266562367802E-2},{"$f":"-IF($D477=0,0,IF($C477+$D477>AF$275,($E477+SUM($G477:AE477))*(1/$D477*200%),$E477+SUM($G477:AE477)))","v":-3.5222453234249405E-2}]
[null,null,2027,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C478,$G$193:$AF$193,0))","v":1.964332201905278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D478=0,0,IF($C478+$D478>AB$275,($E478+SUM($G478:AA478))*(1/$D478*200%),$E478+SUM($G478:AA478)))","v":-9.8216610095263904E-2},{"$f":"-IF($D478=0,0,IF($C478+$D478>AC$275,($E478+SUM($G478:AB478))*(1/$D478*200%),$E478+SUM($G478:AB478)))","v":-9.3305779590500709E-2},{"$f":"-IF($D478=0,0,IF($C478+$D478>AD$275,($E478+SUM($G478:AC478))*(1/$D478*200%),$E478+SUM($G478:AC478)))","v":-8.8640490610975675E-2},{"$f":"-IF($D478=0,0,IF($C478+$D478>AE$275,($E478+SUM($G478:AD478))*(1/$D478*200%),$E478+SUM($G478:AD478)))","v":-8.4208466080426897E-2},{"$f":"-IF($D478=0,0,IF($C478+$D478>AF$275,($E478+SUM($G478:AE478))*(1/$D478*200%),$E478+SUM($G478:AE478)))","v":-7.9998042776405542E-2}]
[null,null,2028,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C479,$G$193:$AF$193,0))","v":0.90054368159632825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D479=0,0,IF($C479+$D479>AC$275,($E479+SUM($G479:AB479))*(1/$D479*200%),$E479+SUM($G479:AB479)))","v":-4.5027184079816415E-2},{"$f":"-IF($D479=0,0,IF($C479+$D479>AD$275,($E479+SUM($G479:AC479))*(1/$D479*200%),$E479+SUM($G479:AC479)))","v":-4.2775824875825597E-2},{"$f":"-IF($D479=0,0,IF($C479+$D479>AE$275,($E479+SUM($G479:AD479))*(1/$D479*200%),$E479+SUM($G479:AD479)))","v":-4.0637033632034317E-2},{"$f":"-IF($D479=0,0,IF($C479+$D479>AF$275,($E479+SUM($G479:AE479))*(1/$D479*200%),$E479+SUM($G479:AE479)))","v":-3.8605181950432603E-2}]
[null,null,2029,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C480,$G$193:$AF$193,0))","v":0.91711368533770066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D480=0,0,IF($C480+$D480>AD$275,($E480+SUM($G480:AC480))*(1/$D480*200%),$E480+SUM($G480:AC480)))","v":-4.5855684266885036E-2},{"$f":"-IF($D480=0,0,IF($C480+$D480>AE$275,($E480+SUM($G480:AD480))*(1/$D480*200%),$E480+SUM($G480:AD480)))","v":-4.3562900053540785E-2},{"$f":"-IF($D480=0,0,IF($C480+$D480>AF$275,($E480+SUM($G480:AE480))*(1/$D480*200%),$E480+SUM($G480:AE480)))","v":-4.1384755050863746E-2}]
[null,null,2030,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C481,$G$193:$AF$193,0))","v":0.93398857714791428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D481=0,0,IF($C481+$D481>AE$275,($E481+SUM($G481:AD481))*(1/$D481*200%),$E481+SUM($G481:AD481)))","v":-4.6699428857395718E-2},{"$f":"-IF($D481=0,0,IF($C481+$D481>AF$275,($E481+SUM($G481:AE481))*(1/$D481*200%),$E481+SUM($G481:AE481)))","v":-4.436445741452593E-2}]
[null,null,2031,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C482,$G$193:$AF$193,0))","v":0.95117396696743584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D482=0,0,IF($C482+$D482>AF$275,($E482+SUM($G482:AE482))*(1/$D482*200%),$E482+SUM($G482:AE482)))","v":-4.7558698348371793E-2}]
[null,null,2032,{"$f":"VLOOKUP(B456,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B456,$B$211:$B$223,0),MATCH(C483,$G$193:$AF$193,0))","v":0.96867556795963672}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E458:E483)-SUM(G217:AF217),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G457:G483)","v":0},{"$f":"SUM(H457:H483)","v":0},0,0,0,0,-9.0385838903494234E-2,-0.51562830970274398,-0.88064086900601457,-0.95454724645648803,-0.96693419090637245,-0.97090495324246318,-0.99414619642225821,-1.0120778172108622,-0.99741401508479521,-0.98566733066798884,-0.96980212740325844,-1.0376068788596793,-1.1478888903082221,-1.1632068834847522,-1.1670883032604527,-1.2234723332748456,-1.223847735773071,-1.2250328683334544,-1.2270024888563285,-1.2297328978440352]
[]
[null,"Transmission circuit breakers","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B486,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.15350653192846564},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B486,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.60895550183421643},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B486,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.60608925592629714},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B486,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.60541865986513954},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B486,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q487,Q487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R487,R487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S487,S487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T487,T487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U487,U487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V487,V487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W487,W487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X487,X487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y487,Y487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z487,Z487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA487,AA487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB487,AB487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC487,AC487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD487,AD487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":-0.6086755437100192},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE487,AE487,-INDEX($R$113:$AF$125,MATCH(B486,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":-0.6086755437100192}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C494,$G$193:$AF$193,0))","v":22.331157991819083},null,null,null,null,null,null,null,null,{"$f":"-IF($D494=0,0,IF($C494+$D494>N$275,($E494+SUM($G494:M494))*(1/$D494*200%),$E494+SUM($G494:M494)))","v":-1.1165578995909542},{"$f":"-IF($D494=0,0,IF($C494+$D494>O$275,($E494+SUM($G494:N494))*(1/$D494*200%),$E494+SUM($G494:N494)))","v":-1.0607300046114065},{"$f":"-IF($D494=0,0,IF($C494+$D494>P$275,($E494+SUM($G494:O494))*(1/$D494*200%),$E494+SUM($G494:O494)))","v":-1.0076935043808362},{"$f":"-IF($D494=0,0,IF($C494+$D494>Q$275,($E494+SUM($G494:P494))*(1/$D494*200%),$E494+SUM($G494:P494)))","v":-0.95730882916179427},{"$f":"-IF($D494=0,0,IF($C494+$D494>R$275,($E494+SUM($G494:Q494))*(1/$D494*200%),$E494+SUM($G494:Q494)))","v":-0.9094433877037047},{"$f":"-IF($D494=0,0,IF($C494+$D494>S$275,($E494+SUM($G494:R494))*(1/$D494*200%),$E494+SUM($G494:R494)))","v":-0.86397121831851931},{"$f":"-IF($D494=0,0,IF($C494+$D494>T$275,($E494+SUM($G494:S494))*(1/$D494*200%),$E494+SUM($G494:S494)))","v":-0.82077265740259342},{"$f":"-IF($D494=0,0,IF($C494+$D494>U$275,($E494+SUM($G494:T494))*(1/$D494*200%),$E494+SUM($G494:T494)))","v":-0.77973402453246377},{"$f":"-IF($D494=0,0,IF($C494+$D494>V$275,($E494+SUM($G494:U494))*(1/$D494*200%),$E494+SUM($G494:U494)))","v":-0.74074732330584059},{"$f":"-IF($D494=0,0,IF($C494+$D494>W$275,($E494+SUM($G494:V494))*(1/$D494*200%),$E494+SUM($G494:V494)))","v":-0.70370995714054851},{"$f":"-IF($D494=0,0,IF($C494+$D494>X$275,($E494+SUM($G494:W494))*(1/$D494*200%),$E494+SUM($G494:W494)))","v":-0.66852445928352111},{"$f":"-IF($D494=0,0,IF($C494+$D494>Y$275,($E494+SUM($G494:X494))*(1/$D494*200%),$E494+SUM($G494:X494)))","v":-0.63509823631934514},{"$f":"-IF($D494=0,0,IF($C494+$D494>Z$275,($E494+SUM($G494:Y494))*(1/$D494*200%),$E494+SUM($G494:Y494)))","v":-0.6033433245033778},{"$f":"-IF($D494=0,0,IF($C494+$D494>AA$275,($E494+SUM($G494:Z494))*(1/$D494*200%),$E494+SUM($G494:Z494)))","v":-0.57317615827820889},{"$f":"-IF($D494=0,0,IF($C494+$D494>AB$275,($E494+SUM($G494:AA494))*(1/$D494*200%),$E494+SUM($G494:AA494)))","v":-0.54451735036429849},{"$f":"-IF($D494=0,0,IF($C494+$D494>AC$275,($E494+SUM($G494:AB494))*(1/$D494*200%),$E494+SUM($G494:AB494)))","v":-0.51729148284608362},{"$f":"-IF($D494=0,0,IF($C494+$D494>AD$275,($E494+SUM($G494:AC494))*(1/$D494*200%),$E494+SUM($G494:AC494)))","v":-0.49142690870377942},{"$f":"-IF($D494=0,0,IF($C494+$D494>AE$275,($E494+SUM($G494:AD494))*(1/$D494*200%),$E494+SUM($G494:AD494)))","v":-0.46685556326859046},{"$f":"-IF($D494=0,0,IF($C494+$D494>AF$275,($E494+SUM($G494:AE494))*(1/$D494*200%),$E494+SUM($G494:AE494)))","v":-0.44351278510516096}]
[null,null,2014,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C495,$G$193:$AF$193,0))","v":41.692047748149541},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D495=0,0,IF($C495+$D495>O$275,($E495+SUM($G495:N495))*(1/$D495*200%),$E495+SUM($G495:N495)))","v":-2.0846023874074771},{"$f":"-IF($D495=0,0,IF($C495+$D495>P$275,($E495+SUM($G495:O495))*(1/$D495*200%),$E495+SUM($G495:O495)))","v":-1.9803722680371032},{"$f":"-IF($D495=0,0,IF($C495+$D495>Q$275,($E495+SUM($G495:P495))*(1/$D495*200%),$E495+SUM($G495:P495)))","v":-1.8813536546352481},{"$f":"-IF($D495=0,0,IF($C495+$D495>R$275,($E495+SUM($G495:Q495))*(1/$D495*200%),$E495+SUM($G495:Q495)))","v":-1.7872859719034857},{"$f":"-IF($D495=0,0,IF($C495+$D495>S$275,($E495+SUM($G495:R495))*(1/$D495*200%),$E495+SUM($G495:R495)))","v":-1.6979216733083113},{"$f":"-IF($D495=0,0,IF($C495+$D495>T$275,($E495+SUM($G495:S495))*(1/$D495*200%),$E495+SUM($G495:S495)))","v":-1.6130255896428958},{"$f":"-IF($D495=0,0,IF($C495+$D495>U$275,($E495+SUM($G495:T495))*(1/$D495*200%),$E495+SUM($G495:T495)))","v":-1.5323743101607512},{"$f":"-IF($D495=0,0,IF($C495+$D495>V$275,($E495+SUM($G495:U495))*(1/$D495*200%),$E495+SUM($G495:U495)))","v":-1.4557555946527136},{"$f":"-IF($D495=0,0,IF($C495+$D495>W$275,($E495+SUM($G495:V495))*(1/$D495*200%),$E495+SUM($G495:V495)))","v":-1.3829678149200779},{"$f":"-IF($D495=0,0,IF($C495+$D495>X$275,($E495+SUM($G495:W495))*(1/$D495*200%),$E495+SUM($G495:W495)))","v":-1.3138194241740739},{"$f":"-IF($D495=0,0,IF($C495+$D495>Y$275,($E495+SUM($G495:X495))*(1/$D495*200%),$E495+SUM($G495:X495)))","v":-1.2481284529653702},{"$f":"-IF($D495=0,0,IF($C495+$D495>Z$275,($E495+SUM($G495:Y495))*(1/$D495*200%),$E495+SUM($G495:Y495)))","v":-1.1857220303171017},{"$f":"-IF($D495=0,0,IF($C495+$D495>AA$275,($E495+SUM($G495:Z495))*(1/$D495*200%),$E495+SUM($G495:Z495)))","v":-1.1264359288012464},{"$f":"-IF($D495=0,0,IF($C495+$D495>AB$275,($E495+SUM($G495:AA495))*(1/$D495*200%),$E495+SUM($G495:AA495)))","v":-1.0701141323611842},{"$f":"-IF($D495=0,0,IF($C495+$D495>AC$275,($E495+SUM($G495:AB495))*(1/$D495*200%),$E495+SUM($G495:AB495)))","v":-1.0166084257431249},{"$f":"-IF($D495=0,0,IF($C495+$D495>AD$275,($E495+SUM($G495:AC495))*(1/$D495*200%),$E495+SUM($G495:AC495)))","v":-0.96577800445596873},{"$f":"-IF($D495=0,0,IF($C495+$D495>AE$275,($E495+SUM($G495:AD495))*(1/$D495*200%),$E495+SUM($G495:AD495)))","v":-0.91748910423317021},{"$f":"-IF($D495=0,0,IF($C495+$D495>AF$275,($E495+SUM($G495:AE495))*(1/$D495*200%),$E495+SUM($G495:AE495)))","v":-0.87161464902151176}]
[null,null,2015,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C496,$G$193:$AF$193,0))","v":16.126226264514003},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D496=0,0,IF($C496+$D496>P$275,($E496+SUM($G496:O496))*(1/$D496*200%),$E496+SUM($G496:O496)))","v":-0.80631131322570015},{"$f":"-IF($D496=0,0,IF($C496+$D496>Q$275,($E496+SUM($G496:P496))*(1/$D496*200%),$E496+SUM($G496:P496)))","v":-0.76599574756441513},{"$f":"-IF($D496=0,0,IF($C496+$D496>R$275,($E496+SUM($G496:Q496))*(1/$D496*200%),$E496+SUM($G496:Q496)))","v":-0.72769596018619442},{"$f":"-IF($D496=0,0,IF($C496+$D496>S$275,($E496+SUM($G496:R496))*(1/$D496*200%),$E496+SUM($G496:R496)))","v":-0.69131116217688471},{"$f":"-IF($D496=0,0,IF($C496+$D496>T$275,($E496+SUM($G496:S496))*(1/$D496*200%),$E496+SUM($G496:S496)))","v":-0.65674560406804039},{"$f":"-IF($D496=0,0,IF($C496+$D496>U$275,($E496+SUM($G496:T496))*(1/$D496*200%),$E496+SUM($G496:T496)))","v":-0.62390832386463835},{"$f":"-IF($D496=0,0,IF($C496+$D496>V$275,($E496+SUM($G496:U496))*(1/$D496*200%),$E496+SUM($G496:U496)))","v":-0.5927129076714065},{"$f":"-IF($D496=0,0,IF($C496+$D496>W$275,($E496+SUM($G496:V496))*(1/$D496*200%),$E496+SUM($G496:V496)))","v":-0.56307726228783617},{"$f":"-IF($D496=0,0,IF($C496+$D496>X$275,($E496+SUM($G496:W496))*(1/$D496*200%),$E496+SUM($G496:W496)))","v":-0.53492339917344445},{"$f":"-IF($D496=0,0,IF($C496+$D496>Y$275,($E496+SUM($G496:X496))*(1/$D496*200%),$E496+SUM($G496:X496)))","v":-0.50817722921477226},{"$f":"-IF($D496=0,0,IF($C496+$D496>Z$275,($E496+SUM($G496:Y496))*(1/$D496*200%),$E496+SUM($G496:Y496)))","v":-0.48276836775403353},{"$f":"-IF($D496=0,0,IF($C496+$D496>AA$275,($E496+SUM($G496:Z496))*(1/$D496*200%),$E496+SUM($G496:Z496)))","v":-0.45862994936633189},{"$f":"-IF($D496=0,0,IF($C496+$D496>AB$275,($E496+SUM($G496:AA496))*(1/$D496*200%),$E496+SUM($G496:AA496)))","v":-0.43569845189801532},{"$f":"-IF($D496=0,0,IF($C496+$D496>AC$275,($E496+SUM($G496:AB496))*(1/$D496*200%),$E496+SUM($G496:AB496)))","v":-0.41391352930311459},{"$f":"-IF($D496=0,0,IF($C496+$D496>AD$275,($E496+SUM($G496:AC496))*(1/$D496*200%),$E496+SUM($G496:AC496)))","v":-0.39321785283795879},{"$f":"-IF($D496=0,0,IF($C496+$D496>AE$275,($E496+SUM($G496:AD496))*(1/$D496*200%),$E496+SUM($G496:AD496)))","v":-0.37355696019606088},{"$f":"-IF($D496=0,0,IF($C496+$D496>AF$275,($E496+SUM($G496:AE496))*(1/$D496*200%),$E496+SUM($G496:AE496)))","v":-0.35487911218625784}]
[null,null,2016,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C497,$G$193:$AF$193,0))","v":16.000095598208187},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D497=0,0,IF($C497+$D497>Q$275,($E497+SUM($G497:P497))*(1/$D497*200%),$E497+SUM($G497:P497)))","v":-0.80000477991040941},{"$f":"-IF($D497=0,0,IF($C497+$D497>R$275,($E497+SUM($G497:Q497))*(1/$D497*200%),$E497+SUM($G497:Q497)))","v":-0.76000454091488889},{"$f":"-IF($D497=0,0,IF($C497+$D497>S$275,($E497+SUM($G497:R497))*(1/$D497*200%),$E497+SUM($G497:R497)))","v":-0.72200431386914454},{"$f":"-IF($D497=0,0,IF($C497+$D497>T$275,($E497+SUM($G497:S497))*(1/$D497*200%),$E497+SUM($G497:S497)))","v":-0.6859040981756872},{"$f":"-IF($D497=0,0,IF($C497+$D497>U$275,($E497+SUM($G497:T497))*(1/$D497*200%),$E497+SUM($G497:T497)))","v":-0.65160889326690286},{"$f":"-IF($D497=0,0,IF($C497+$D497>V$275,($E497+SUM($G497:U497))*(1/$D497*200%),$E497+SUM($G497:U497)))","v":-0.61902844860355777},{"$f":"-IF($D497=0,0,IF($C497+$D497>W$275,($E497+SUM($G497:V497))*(1/$D497*200%),$E497+SUM($G497:V497)))","v":-0.58807702617337987},{"$f":"-IF($D497=0,0,IF($C497+$D497>X$275,($E497+SUM($G497:W497))*(1/$D497*200%),$E497+SUM($G497:W497)))","v":-0.5586731748647108},{"$f":"-IF($D497=0,0,IF($C497+$D497>Y$275,($E497+SUM($G497:X497))*(1/$D497*200%),$E497+SUM($G497:X497)))","v":-0.5307395161214753},{"$f":"-IF($D497=0,0,IF($C497+$D497>Z$275,($E497+SUM($G497:Y497))*(1/$D497*200%),$E497+SUM($G497:Y497)))","v":-0.50420254031540157},{"$f":"-IF($D497=0,0,IF($C497+$D497>AA$275,($E497+SUM($G497:Z497))*(1/$D497*200%),$E497+SUM($G497:Z497)))","v":-0.47899241329963149},{"$f":"-IF($D497=0,0,IF($C497+$D497>AB$275,($E497+SUM($G497:AA497))*(1/$D497*200%),$E497+SUM($G497:AA497)))","v":-0.45504279263464992},{"$f":"-IF($D497=0,0,IF($C497+$D497>AC$275,($E497+SUM($G497:AB497))*(1/$D497*200%),$E497+SUM($G497:AB497)))","v":-0.43229065300291741},{"$f":"-IF($D497=0,0,IF($C497+$D497>AD$275,($E497+SUM($G497:AC497))*(1/$D497*200%),$E497+SUM($G497:AC497)))","v":-0.41067612035277146},{"$f":"-IF($D497=0,0,IF($C497+$D497>AE$275,($E497+SUM($G497:AD497))*(1/$D497*200%),$E497+SUM($G497:AD497)))","v":-0.39014231433513297},{"$f":"-IF($D497=0,0,IF($C497+$D497>AF$275,($E497+SUM($G497:AE497))*(1/$D497*200%),$E497+SUM($G497:AE497)))","v":-0.37063519861837629}]
[null,null,2017,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C498,$G$193:$AF$193,0))","v":12.232276969988392},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D498=0,0,IF($C498+$D498>R$275,($E498+SUM($G498:Q498))*(1/$D498*200%),$E498+SUM($G498:Q498)))","v":-0.61161384849941969},{"$f":"-IF($D498=0,0,IF($C498+$D498>S$275,($E498+SUM($G498:R498))*(1/$D498*200%),$E498+SUM($G498:R498)))","v":-0.58103315607444861},{"$f":"-IF($D498=0,0,IF($C498+$D498>T$275,($E498+SUM($G498:S498))*(1/$D498*200%),$E498+SUM($G498:S498)))","v":-0.55198149827072618},{"$f":"-IF($D498=0,0,IF($C498+$D498>U$275,($E498+SUM($G498:T498))*(1/$D498*200%),$E498+SUM($G498:T498)))","v":-0.52438242335718988},{"$f":"-IF($D498=0,0,IF($C498+$D498>V$275,($E498+SUM($G498:U498))*(1/$D498*200%),$E498+SUM($G498:U498)))","v":-0.49816330218933036},{"$f":"-IF($D498=0,0,IF($C498+$D498>W$275,($E498+SUM($G498:V498))*(1/$D498*200%),$E498+SUM($G498:V498)))","v":-0.47325513707986389},{"$f":"-IF($D498=0,0,IF($C498+$D498>X$275,($E498+SUM($G498:W498))*(1/$D498*200%),$E498+SUM($G498:W498)))","v":-0.44959238022587072},{"$f":"-IF($D498=0,0,IF($C498+$D498>Y$275,($E498+SUM($G498:X498))*(1/$D498*200%),$E498+SUM($G498:X498)))","v":-0.42711276121457714},{"$f":"-IF($D498=0,0,IF($C498+$D498>Z$275,($E498+SUM($G498:Y498))*(1/$D498*200%),$E498+SUM($G498:Y498)))","v":-0.40575712315384832},{"$f":"-IF($D498=0,0,IF($C498+$D498>AA$275,($E498+SUM($G498:Z498))*(1/$D498*200%),$E498+SUM($G498:Z498)))","v":-0.38546926699615591},{"$f":"-IF($D498=0,0,IF($C498+$D498>AB$275,($E498+SUM($G498:AA498))*(1/$D498*200%),$E498+SUM($G498:AA498)))","v":-0.36619580364634807},{"$f":"-IF($D498=0,0,IF($C498+$D498>AC$275,($E498+SUM($G498:AB498))*(1/$D498*200%),$E498+SUM($G498:AB498)))","v":-0.3478860134640307},{"$f":"-IF($D498=0,0,IF($C498+$D498>AD$275,($E498+SUM($G498:AC498))*(1/$D498*200%),$E498+SUM($G498:AC498)))","v":-0.33049171279082912},{"$f":"-IF($D498=0,0,IF($C498+$D498>AE$275,($E498+SUM($G498:AD498))*(1/$D498*200%),$E498+SUM($G498:AD498)))","v":-0.31396712715128766},{"$f":"-IF($D498=0,0,IF($C498+$D498>AF$275,($E498+SUM($G498:AE498))*(1/$D498*200%),$E498+SUM($G498:AE498)))","v":-0.29826877079372327}]
[null,null,2018,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C499,$G$193:$AF$193,0))","v":14.702376317663614},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D499=0,0,IF($C499+$D499>S$275,($E499+SUM($G499:R499))*(1/$D499*200%),$E499+SUM($G499:R499)))","v":-0.73511881588318073},{"$f":"-IF($D499=0,0,IF($C499+$D499>T$275,($E499+SUM($G499:S499))*(1/$D499*200%),$E499+SUM($G499:S499)))","v":-0.69836287508902162},{"$f":"-IF($D499=0,0,IF($C499+$D499>U$275,($E499+SUM($G499:T499))*(1/$D499*200%),$E499+SUM($G499:T499)))","v":-0.6634447313345706},{"$f":"-IF($D499=0,0,IF($C499+$D499>V$275,($E499+SUM($G499:U499))*(1/$D499*200%),$E499+SUM($G499:U499)))","v":-0.63027249476784208},{"$f":"-IF($D499=0,0,IF($C499+$D499>W$275,($E499+SUM($G499:V499))*(1/$D499*200%),$E499+SUM($G499:V499)))","v":-0.59875887002944994},{"$f":"-IF($D499=0,0,IF($C499+$D499>X$275,($E499+SUM($G499:W499))*(1/$D499*200%),$E499+SUM($G499:W499)))","v":-0.56882092652797744},{"$f":"-IF($D499=0,0,IF($C499+$D499>Y$275,($E499+SUM($G499:X499))*(1/$D499*200%),$E499+SUM($G499:X499)))","v":-0.54037988020157857},{"$f":"-IF($D499=0,0,IF($C499+$D499>Z$275,($E499+SUM($G499:Y499))*(1/$D499*200%),$E499+SUM($G499:Y499)))","v":-0.51336088619149967},{"$f":"-IF($D499=0,0,IF($C499+$D499>AA$275,($E499+SUM($G499:Z499))*(1/$D499*200%),$E499+SUM($G499:Z499)))","v":-0.48769284188192474},{"$f":"-IF($D499=0,0,IF($C499+$D499>AB$275,($E499+SUM($G499:AA499))*(1/$D499*200%),$E499+SUM($G499:AA499)))","v":-0.46330819978782839},{"$f":"-IF($D499=0,0,IF($C499+$D499>AC$275,($E499+SUM($G499:AB499))*(1/$D499*200%),$E499+SUM($G499:AB499)))","v":-0.44014278979843696},{"$f":"-IF($D499=0,0,IF($C499+$D499>AD$275,($E499+SUM($G499:AC499))*(1/$D499*200%),$E499+SUM($G499:AC499)))","v":-0.41813565030851518},{"$f":"-IF($D499=0,0,IF($C499+$D499>AE$275,($E499+SUM($G499:AD499))*(1/$D499*200%),$E499+SUM($G499:AD499)))","v":-0.39722886779308941},{"$f":"-IF($D499=0,0,IF($C499+$D499>AF$275,($E499+SUM($G499:AE499))*(1/$D499*200%),$E499+SUM($G499:AE499)))","v":-0.37736742440343496}]
[null,null,2019,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C500,$G$193:$AF$193,0))","v":24.595856226794055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D500=0,0,IF($C500+$D500>T$275,($E500+SUM($G500:S500))*(1/$D500*200%),$E500+SUM($G500:S500)))","v":-1.2297928113397028},{"$f":"-IF($D500=0,0,IF($C500+$D500>U$275,($E500+SUM($G500:T500))*(1/$D500*200%),$E500+SUM($G500:T500)))","v":-1.1683031707727176},{"$f":"-IF($D500=0,0,IF($C500+$D500>V$275,($E500+SUM($G500:U500))*(1/$D500*200%),$E500+SUM($G500:U500)))","v":-1.1098880122340817},{"$f":"-IF($D500=0,0,IF($C500+$D500>W$275,($E500+SUM($G500:V500))*(1/$D500*200%),$E500+SUM($G500:V500)))","v":-1.0543936116223775},{"$f":"-IF($D500=0,0,IF($C500+$D500>X$275,($E500+SUM($G500:W500))*(1/$D500*200%),$E500+SUM($G500:W500)))","v":-1.0016739310412588},{"$f":"-IF($D500=0,0,IF($C500+$D500>Y$275,($E500+SUM($G500:X500))*(1/$D500*200%),$E500+SUM($G500:X500)))","v":-0.951590234489196},{"$f":"-IF($D500=0,0,IF($C500+$D500>Z$275,($E500+SUM($G500:Y500))*(1/$D500*200%),$E500+SUM($G500:Y500)))","v":-0.90401072276473615},{"$f":"-IF($D500=0,0,IF($C500+$D500>AA$275,($E500+SUM($G500:Z500))*(1/$D500*200%),$E500+SUM($G500:Z500)))","v":-0.85881018662649922},{"$f":"-IF($D500=0,0,IF($C500+$D500>AB$275,($E500+SUM($G500:AA500))*(1/$D500*200%),$E500+SUM($G500:AA500)))","v":-0.81586967729517434},{"$f":"-IF($D500=0,0,IF($C500+$D500>AC$275,($E500+SUM($G500:AB500))*(1/$D500*200%),$E500+SUM($G500:AB500)))","v":-0.77507619343041556},{"$f":"-IF($D500=0,0,IF($C500+$D500>AD$275,($E500+SUM($G500:AC500))*(1/$D500*200%),$E500+SUM($G500:AC500)))","v":-0.73632238375889481},{"$f":"-IF($D500=0,0,IF($C500+$D500>AE$275,($E500+SUM($G500:AD500))*(1/$D500*200%),$E500+SUM($G500:AD500)))","v":-0.69950626457095011},{"$f":"-IF($D500=0,0,IF($C500+$D500>AF$275,($E500+SUM($G500:AE500))*(1/$D500*200%),$E500+SUM($G500:AE500)))","v":-0.6645309513424027}]
[null,null,2020,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C501,$G$193:$AF$193,0))","v":20.764121006215191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D501=0,0,IF($C501+$D501>U$275,($E501+SUM($G501:T501))*(1/$D501*200%),$E501+SUM($G501:T501)))","v":-1.0382060503107595},{"$f":"-IF($D501=0,0,IF($C501+$D501>V$275,($E501+SUM($G501:U501))*(1/$D501*200%),$E501+SUM($G501:U501)))","v":-0.98629574779522167},{"$f":"-IF($D501=0,0,IF($C501+$D501>W$275,($E501+SUM($G501:V501))*(1/$D501*200%),$E501+SUM($G501:V501)))","v":-0.93698096040546064},{"$f":"-IF($D501=0,0,IF($C501+$D501>X$275,($E501+SUM($G501:W501))*(1/$D501*200%),$E501+SUM($G501:W501)))","v":-0.89013191238518763},{"$f":"-IF($D501=0,0,IF($C501+$D501>Y$275,($E501+SUM($G501:X501))*(1/$D501*200%),$E501+SUM($G501:X501)))","v":-0.84562531676592811},{"$f":"-IF($D501=0,0,IF($C501+$D501>Z$275,($E501+SUM($G501:Y501))*(1/$D501*200%),$E501+SUM($G501:Y501)))","v":-0.80334405092763184},{"$f":"-IF($D501=0,0,IF($C501+$D501>AA$275,($E501+SUM($G501:Z501))*(1/$D501*200%),$E501+SUM($G501:Z501)))","v":-0.76317684838125011},{"$f":"-IF($D501=0,0,IF($C501+$D501>AB$275,($E501+SUM($G501:AA501))*(1/$D501*200%),$E501+SUM($G501:AA501)))","v":-0.72501800596218757},{"$f":"-IF($D501=0,0,IF($C501+$D501>AC$275,($E501+SUM($G501:AB501))*(1/$D501*200%),$E501+SUM($G501:AB501)))","v":-0.68876710566407828},{"$f":"-IF($D501=0,0,IF($C501+$D501>AD$275,($E501+SUM($G501:AC501))*(1/$D501*200%),$E501+SUM($G501:AC501)))","v":-0.65432875038087435},{"$f":"-IF($D501=0,0,IF($C501+$D501>AE$275,($E501+SUM($G501:AD501))*(1/$D501*200%),$E501+SUM($G501:AD501)))","v":-0.6216123128618305},{"$f":"-IF($D501=0,0,IF($C501+$D501>AF$275,($E501+SUM($G501:AE501))*(1/$D501*200%),$E501+SUM($G501:AE501)))","v":-0.59053169721873899}]
[null,null,2021,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C502,$G$193:$AF$193,0))","v":18.852381141348065},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D502=0,0,IF($C502+$D502>V$275,($E502+SUM($G502:U502))*(1/$D502*200%),$E502+SUM($G502:U502)))","v":-0.94261905706740334},{"$f":"-IF($D502=0,0,IF($C502+$D502>W$275,($E502+SUM($G502:V502))*(1/$D502*200%),$E502+SUM($G502:V502)))","v":-0.89548810421403313},{"$f":"-IF($D502=0,0,IF($C502+$D502>X$275,($E502+SUM($G502:W502))*(1/$D502*200%),$E502+SUM($G502:W502)))","v":-0.85071369900333149},{"$f":"-IF($D502=0,0,IF($C502+$D502>Y$275,($E502+SUM($G502:X502))*(1/$D502*200%),$E502+SUM($G502:X502)))","v":-0.80817801405316492},{"$f":"-IF($D502=0,0,IF($C502+$D502>Z$275,($E502+SUM($G502:Y502))*(1/$D502*200%),$E502+SUM($G502:Y502)))","v":-0.76776911335050668},{"$f":"-IF($D502=0,0,IF($C502+$D502>AA$275,($E502+SUM($G502:Z502))*(1/$D502*200%),$E502+SUM($G502:Z502)))","v":-0.72938065768298133},{"$f":"-IF($D502=0,0,IF($C502+$D502>AB$275,($E502+SUM($G502:AA502))*(1/$D502*200%),$E502+SUM($G502:AA502)))","v":-0.69291162479883228},{"$f":"-IF($D502=0,0,IF($C502+$D502>AC$275,($E502+SUM($G502:AB502))*(1/$D502*200%),$E502+SUM($G502:AB502)))","v":-0.65826604355889062},{"$f":"-IF($D502=0,0,IF($C502+$D502>AD$275,($E502+SUM($G502:AC502))*(1/$D502*200%),$E502+SUM($G502:AC502)))","v":-0.6253527413809461},{"$f":"-IF($D502=0,0,IF($C502+$D502>AE$275,($E502+SUM($G502:AD502))*(1/$D502*200%),$E502+SUM($G502:AD502)))","v":-0.59408510431189876},{"$f":"-IF($D502=0,0,IF($C502+$D502>AF$275,($E502+SUM($G502:AE502))*(1/$D502*200%),$E502+SUM($G502:AE502)))","v":-0.56438084909630382}]
[null,null,2022,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C503,$G$193:$AF$193,0))","v":22.187711978726092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D503=0,0,IF($C503+$D503>W$275,($E503+SUM($G503:V503))*(1/$D503*200%),$E503+SUM($G503:V503)))","v":-1.1093855989363046},{"$f":"-IF($D503=0,0,IF($C503+$D503>X$275,($E503+SUM($G503:W503))*(1/$D503*200%),$E503+SUM($G503:W503)))","v":-1.0539163189894893},{"$f":"-IF($D503=0,0,IF($C503+$D503>Y$275,($E503+SUM($G503:X503))*(1/$D503*200%),$E503+SUM($G503:X503)))","v":-1.001220503040015},{"$f":"-IF($D503=0,0,IF($C503+$D503>Z$275,($E503+SUM($G503:Y503))*(1/$D503*200%),$E503+SUM($G503:Y503)))","v":-0.95115947788801414},{"$f":"-IF($D503=0,0,IF($C503+$D503>AA$275,($E503+SUM($G503:Z503))*(1/$D503*200%),$E503+SUM($G503:Z503)))","v":-0.90360150399361361},{"$f":"-IF($D503=0,0,IF($C503+$D503>AB$275,($E503+SUM($G503:AA503))*(1/$D503*200%),$E503+SUM($G503:AA503)))","v":-0.85842142879393291},{"$f":"-IF($D503=0,0,IF($C503+$D503>AC$275,($E503+SUM($G503:AB503))*(1/$D503*200%),$E503+SUM($G503:AB503)))","v":-0.81550035735423609},{"$f":"-IF($D503=0,0,IF($C503+$D503>AD$275,($E503+SUM($G503:AC503))*(1/$D503*200%),$E503+SUM($G503:AC503)))","v":-0.77472533948652433},{"$f":"-IF($D503=0,0,IF($C503+$D503>AE$275,($E503+SUM($G503:AD503))*(1/$D503*200%),$E503+SUM($G503:AD503)))","v":-0.73598907251219814},{"$f":"-IF($D503=0,0,IF($C503+$D503>AF$275,($E503+SUM($G503:AE503))*(1/$D503*200%),$E503+SUM($G503:AE503)))","v":-0.69918961888658826}]
[null,null,2023,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C504,$G$193:$AF$193,0))","v":21.909091879883647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D504=0,0,IF($C504+$D504>X$275,($E504+SUM($G504:W504))*(1/$D504*200%),$E504+SUM($G504:W504)))","v":-1.0954545939941824},{"$f":"-IF($D504=0,0,IF($C504+$D504>Y$275,($E504+SUM($G504:X504))*(1/$D504*200%),$E504+SUM($G504:X504)))","v":-1.0406818642944733},{"$f":"-IF($D504=0,0,IF($C504+$D504>Z$275,($E504+SUM($G504:Y504))*(1/$D504*200%),$E504+SUM($G504:Y504)))","v":-0.98864777107974966},{"$f":"-IF($D504=0,0,IF($C504+$D504>AA$275,($E504+SUM($G504:Z504))*(1/$D504*200%),$E504+SUM($G504:Z504)))","v":-0.93921538252576209},{"$f":"-IF($D504=0,0,IF($C504+$D504>AB$275,($E504+SUM($G504:AA504))*(1/$D504*200%),$E504+SUM($G504:AA504)))","v":-0.89225461339947398},{"$f":"-IF($D504=0,0,IF($C504+$D504>AC$275,($E504+SUM($G504:AB504))*(1/$D504*200%),$E504+SUM($G504:AB504)))","v":-0.84764188272950036},{"$f":"-IF($D504=0,0,IF($C504+$D504>AD$275,($E504+SUM($G504:AC504))*(1/$D504*200%),$E504+SUM($G504:AC504)))","v":-0.80525978859302527},{"$f":"-IF($D504=0,0,IF($C504+$D504>AE$275,($E504+SUM($G504:AD504))*(1/$D504*200%),$E504+SUM($G504:AD504)))","v":-0.76499679916337415},{"$f":"-IF($D504=0,0,IF($C504+$D504>AF$275,($E504+SUM($G504:AE504))*(1/$D504*200%),$E504+SUM($G504:AE504)))","v":-0.72674695920520538}]
[null,null,2024,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C505,$G$193:$AF$193,0))","v":23.229861877451164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D505=0,0,IF($C505+$D505>Y$275,($E505+SUM($G505:X505))*(1/$D505*200%),$E505+SUM($G505:X505)))","v":-1.1614930938725583},{"$f":"-IF($D505=0,0,IF($C505+$D505>Z$275,($E505+SUM($G505:Y505))*(1/$D505*200%),$E505+SUM($G505:Y505)))","v":-1.1034184391789303},{"$f":"-IF($D505=0,0,IF($C505+$D505>AA$275,($E505+SUM($G505:Z505))*(1/$D505*200%),$E505+SUM($G505:Z505)))","v":-1.0482475172199839},{"$f":"-IF($D505=0,0,IF($C505+$D505>AB$275,($E505+SUM($G505:AA505))*(1/$D505*200%),$E505+SUM($G505:AA505)))","v":-0.99583514135898454},{"$f":"-IF($D505=0,0,IF($C505+$D505>AC$275,($E505+SUM($G505:AB505))*(1/$D505*200%),$E505+SUM($G505:AB505)))","v":-0.94604338429103541},{"$f":"-IF($D505=0,0,IF($C505+$D505>AD$275,($E505+SUM($G505:AC505))*(1/$D505*200%),$E505+SUM($G505:AC505)))","v":-0.89874121507648363},{"$f":"-IF($D505=0,0,IF($C505+$D505>AE$275,($E505+SUM($G505:AD505))*(1/$D505*200%),$E505+SUM($G505:AD505)))","v":-0.85380415432265944},{"$f":"-IF($D505=0,0,IF($C505+$D505>AF$275,($E505+SUM($G505:AE505))*(1/$D505*200%),$E505+SUM($G505:AE505)))","v":-0.81111394660652647}]
[null,null,2025,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C506,$G$193:$AF$193,0))","v":19.281086802403234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D506=0,0,IF($C506+$D506>Z$275,($E506+SUM($G506:Y506))*(1/$D506*200%),$E506+SUM($G506:Y506)))","v":-0.96405434012016178},{"$f":"-IF($D506=0,0,IF($C506+$D506>AA$275,($E506+SUM($G506:Z506))*(1/$D506*200%),$E506+SUM($G506:Z506)))","v":-0.91585162311415369},{"$f":"-IF($D506=0,0,IF($C506+$D506>AB$275,($E506+SUM($G506:AA506))*(1/$D506*200%),$E506+SUM($G506:AA506)))","v":-0.87005904195844597},{"$f":"-IF($D506=0,0,IF($C506+$D506>AC$275,($E506+SUM($G506:AB506))*(1/$D506*200%),$E506+SUM($G506:AB506)))","v":-0.82655608986052376},{"$f":"-IF($D506=0,0,IF($C506+$D506>AD$275,($E506+SUM($G506:AC506))*(1/$D506*200%),$E506+SUM($G506:AC506)))","v":-0.78522828536749756},{"$f":"-IF($D506=0,0,IF($C506+$D506>AE$275,($E506+SUM($G506:AD506))*(1/$D506*200%),$E506+SUM($G506:AD506)))","v":-0.74596687109912263},{"$f":"-IF($D506=0,0,IF($C506+$D506>AF$275,($E506+SUM($G506:AE506))*(1/$D506*200%),$E506+SUM($G506:AE506)))","v":-0.70866852754416643}]
[null,null,2026,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C507,$G$193:$AF$193,0))","v":19.07641740289186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D507=0,0,IF($C507+$D507>AA$275,($E507+SUM($G507:Z507))*(1/$D507*200%),$E507+SUM($G507:Z507)))","v":-0.95382087014459305},{"$f":"-IF($D507=0,0,IF($C507+$D507>AB$275,($E507+SUM($G507:AA507))*(1/$D507*200%),$E507+SUM($G507:AA507)))","v":-0.90612982663736341},{"$f":"-IF($D507=0,0,IF($C507+$D507>AC$275,($E507+SUM($G507:AB507))*(1/$D507*200%),$E507+SUM($G507:AB507)))","v":-0.86082333530549515},{"$f":"-IF($D507=0,0,IF($C507+$D507>AD$275,($E507+SUM($G507:AC507))*(1/$D507*200%),$E507+SUM($G507:AC507)))","v":-0.81778216854022046},{"$f":"-IF($D507=0,0,IF($C507+$D507>AE$275,($E507+SUM($G507:AD507))*(1/$D507*200%),$E507+SUM($G507:AD507)))","v":-0.77689306011320935},{"$f":"-IF($D507=0,0,IF($C507+$D507>AF$275,($E507+SUM($G507:AE507))*(1/$D507*200%),$E507+SUM($G507:AE507)))","v":-0.73804840710754893}]
[null,null,2027,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C508,$G$193:$AF$193,0))","v":25.422718835283533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D508=0,0,IF($C508+$D508>AB$275,($E508+SUM($G508:AA508))*(1/$D508*200%),$E508+SUM($G508:AA508)))","v":-1.2711359417641768},{"$f":"-IF($D508=0,0,IF($C508+$D508>AC$275,($E508+SUM($G508:AB508))*(1/$D508*200%),$E508+SUM($G508:AB508)))","v":-1.2075791446759681},{"$f":"-IF($D508=0,0,IF($C508+$D508>AD$275,($E508+SUM($G508:AC508))*(1/$D508*200%),$E508+SUM($G508:AC508)))","v":-1.1472001874421693},{"$f":"-IF($D508=0,0,IF($C508+$D508>AE$275,($E508+SUM($G508:AD508))*(1/$D508*200%),$E508+SUM($G508:AD508)))","v":-1.0898401780700611},{"$f":"-IF($D508=0,0,IF($C508+$D508>AF$275,($E508+SUM($G508:AE508))*(1/$D508*200%),$E508+SUM($G508:AE508)))","v":-1.0353481691665578}]
[null,null,2028,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C509,$G$193:$AF$193,0))","v":17.509258829092314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D509=0,0,IF($C509+$D509>AC$275,($E509+SUM($G509:AB509))*(1/$D509*200%),$E509+SUM($G509:AB509)))","v":-0.87546294145461578},{"$f":"-IF($D509=0,0,IF($C509+$D509>AD$275,($E509+SUM($G509:AC509))*(1/$D509*200%),$E509+SUM($G509:AC509)))","v":-0.83168979438188506},{"$f":"-IF($D509=0,0,IF($C509+$D509>AE$275,($E509+SUM($G509:AD509))*(1/$D509*200%),$E509+SUM($G509:AD509)))","v":-0.79010530466279061},{"$f":"-IF($D509=0,0,IF($C509+$D509>AF$275,($E509+SUM($G509:AE509))*(1/$D509*200%),$E509+SUM($G509:AE509)))","v":-0.75060003942965114}]
[null,null,2029,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C510,$G$193:$AF$193,0))","v":17.831429191547613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D510=0,0,IF($C510+$D510>AD$275,($E510+SUM($G510:AC510))*(1/$D510*200%),$E510+SUM($G510:AC510)))","v":-0.89157145957738071},{"$f":"-IF($D510=0,0,IF($C510+$D510>AE$275,($E510+SUM($G510:AD510))*(1/$D510*200%),$E510+SUM($G510:AD510)))","v":-0.84699288659851169},{"$f":"-IF($D510=0,0,IF($C510+$D510>AF$275,($E510+SUM($G510:AE510))*(1/$D510*200%),$E510+SUM($G510:AE510)))","v":-0.80464324226858608}]
[null,null,2030,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C511,$G$193:$AF$193,0))","v":18.15952748867209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D511=0,0,IF($C511+$D511>AE$275,($E511+SUM($G511:AD511))*(1/$D511*200%),$E511+SUM($G511:AD511)))","v":-0.90797637443360457},{"$f":"-IF($D511=0,0,IF($C511+$D511>AF$275,($E511+SUM($G511:AE511))*(1/$D511*200%),$E511+SUM($G511:AE511)))","v":-0.86257755571192429}]
[null,null,2031,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C512,$G$193:$AF$193,0))","v":18.493662794463653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D512=0,0,IF($C512+$D512>AF$275,($E512+SUM($G512:AE512))*(1/$D512*200%),$E512+SUM($G512:AE512)))","v":-0.92468313972318272}]
[null,null,2032,{"$f":"VLOOKUP(B486,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":40},{"$f":"INDEX($G$211:$AF$223,MATCH(B486,$B$211:$B$223,0),MATCH(C513,$G$193:$AF$193,0))","v":18.833946189881786}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E488:E513)-SUM(G218:AF218),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G487:G513)","v":0},{"$f":"SUM(H487:H513)","v":0},0,0,0,0,-0.15350653192846564,-1.7255134014251707,-3.7514216479451807,-4.3997957455087793,-5.0133385549818863,-5.4047192529177126,-5.9000358833405082,-6.8652606776986875,-7.5906374713100133,-8.1841584319974174,-8.9147698865193519,-9.594919763373067,-10.307100646262473,-10.786233731255013,-11.231176692022355,-11.971187576370916,-12.27852491619249,-12.586603907145745,-12.895683863407562,-13.206016587145866]
[]
[null,"SCADA and communications","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B516,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":-6.287984916472821},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B516,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":-7.26562907663671},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B516,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":-6.5904495649429977},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B516,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":-6.2552170574159698},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B516,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":-6.103929696294677},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q517,Q517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":-6.103929696294677},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R517,R517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":-6.103929696294677},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S517,S517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":-6.103929696294677},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T517,T517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":-6.103929696294677},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U517,U517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":-6.103929696294677},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V517,V517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":-6.103929696294677},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W517,W517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":-3.6079732922356564},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X517,X517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y517,Y517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z517,Z517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA517,AA517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB517,AB517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC517,AC517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD517,AD517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE517,AE517,-INDEX($R$113:$AF$125,MATCH(B516,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C524,$G$193:$AF$193,0))","v":5.668000000000001},null,null,null,null,null,null,null,null,{"$f":"-IF($D524=0,0,IF($C524+$D524>N$275,($E524+SUM($G524:M524))*(1/$D524*200%),$E524+SUM($G524:M524)))","v":-0.90688000000000013},{"$f":"-IF($D524=0,0,IF($C524+$D524>O$275,($E524+SUM($G524:N524))*(1/$D524*200%),$E524+SUM($G524:N524)))","v":-0.76177920000000021},{"$f":"-IF($D524=0,0,IF($C524+$D524>P$275,($E524+SUM($G524:O524))*(1/$D524*200%),$E524+SUM($G524:O524)))","v":-0.63989452800000013},{"$f":"-IF($D524=0,0,IF($C524+$D524>Q$275,($E524+SUM($G524:P524))*(1/$D524*200%),$E524+SUM($G524:P524)))","v":-0.53751140352000004},{"$f":"-IF($D524=0,0,IF($C524+$D524>R$275,($E524+SUM($G524:Q524))*(1/$D524*200%),$E524+SUM($G524:Q524)))","v":-0.45150957895680011},{"$f":"-IF($D524=0,0,IF($C524+$D524>S$275,($E524+SUM($G524:R524))*(1/$D524*200%),$E524+SUM($G524:R524)))","v":-0.37926804632371208},{"$f":"-IF($D524=0,0,IF($C524+$D524>T$275,($E524+SUM($G524:S524))*(1/$D524*200%),$E524+SUM($G524:S524)))","v":-0.31858515891191813},{"$f":"-IF($D524=0,0,IF($C524+$D524>U$275,($E524+SUM($G524:T524))*(1/$D524*200%),$E524+SUM($G524:T524)))","v":-0.2676115334860113},{"$f":"-IF($D524=0,0,IF($C524+$D524>V$275,($E524+SUM($G524:U524))*(1/$D524*200%),$E524+SUM($G524:U524)))","v":-0.22479368812824946},{"$f":"-IF($D524=0,0,IF($C524+$D524>W$275,($E524+SUM($G524:V524))*(1/$D524*200%),$E524+SUM($G524:V524)))","v":-0.18882669802772953},{"$f":"-IF($D524=0,0,IF($C524+$D524>X$275,($E524+SUM($G524:W524))*(1/$D524*200%),$E524+SUM($G524:W524)))","v":-0.15861442634329279},{"$f":"-IF($D524=0,0,IF($C524+$D524>Y$275,($E524+SUM($G524:X524))*(1/$D524*200%),$E524+SUM($G524:X524)))","v":-0.13323611812836589},{"$f":"-IF($D524=0,0,IF($C524+$D524>Z$275,($E524+SUM($G524:Y524))*(1/$D524*200%),$E524+SUM($G524:Y524)))","v":-0.69948962017392091},{"$f":"-IF($D524=0,0,IF($C524+$D524>AA$275,($E524+SUM($G524:Z524))*(1/$D524*200%),$E524+SUM($G524:Z524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AB$275,($E524+SUM($G524:AA524))*(1/$D524*200%),$E524+SUM($G524:AA524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AC$275,($E524+SUM($G524:AB524))*(1/$D524*200%),$E524+SUM($G524:AB524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AD$275,($E524+SUM($G524:AC524))*(1/$D524*200%),$E524+SUM($G524:AC524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AE$275,($E524+SUM($G524:AD524))*(1/$D524*200%),$E524+SUM($G524:AD524)))","v":0},{"$f":"-IF($D524=0,0,IF($C524+$D524>AF$275,($E524+SUM($G524:AE524))*(1/$D524*200%),$E524+SUM($G524:AE524)))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C525,$G$193:$AF$193,0))","v":10.502000000000001},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D525=0,0,IF($C525+$D525>O$275,($E525+SUM($G525:N525))*(1/$D525*200%),$E525+SUM($G525:N525)))","v":-1.68032},{"$f":"-IF($D525=0,0,IF($C525+$D525>P$275,($E525+SUM($G525:O525))*(1/$D525*200%),$E525+SUM($G525:O525)))","v":-1.4114688000000002},{"$f":"-IF($D525=0,0,IF($C525+$D525>Q$275,($E525+SUM($G525:P525))*(1/$D525*200%),$E525+SUM($G525:P525)))","v":-1.1856337920000002},{"$f":"-IF($D525=0,0,IF($C525+$D525>R$275,($E525+SUM($G525:Q525))*(1/$D525*200%),$E525+SUM($G525:Q525)))","v":-0.99593238528000005},{"$f":"-IF($D525=0,0,IF($C525+$D525>S$275,($E525+SUM($G525:R525))*(1/$D525*200%),$E525+SUM($G525:R525)))","v":-0.83658320363520011},{"$f":"-IF($D525=0,0,IF($C525+$D525>T$275,($E525+SUM($G525:S525))*(1/$D525*200%),$E525+SUM($G525:S525)))","v":-0.70272989105356798},{"$f":"-IF($D525=0,0,IF($C525+$D525>U$275,($E525+SUM($G525:T525))*(1/$D525*200%),$E525+SUM($G525:T525)))","v":-0.59029310848499705},{"$f":"-IF($D525=0,0,IF($C525+$D525>V$275,($E525+SUM($G525:U525))*(1/$D525*200%),$E525+SUM($G525:U525)))","v":-0.49584621112739757},{"$f":"-IF($D525=0,0,IF($C525+$D525>W$275,($E525+SUM($G525:V525))*(1/$D525*200%),$E525+SUM($G525:V525)))","v":-0.41651081734701395},{"$f":"-IF($D525=0,0,IF($C525+$D525>X$275,($E525+SUM($G525:W525))*(1/$D525*200%),$E525+SUM($G525:W525)))","v":-0.34986908657149174},{"$f":"-IF($D525=0,0,IF($C525+$D525>Y$275,($E525+SUM($G525:X525))*(1/$D525*200%),$E525+SUM($G525:X525)))","v":-0.2938900327200531},{"$f":"-IF($D525=0,0,IF($C525+$D525>Z$275,($E525+SUM($G525:Y525))*(1/$D525*200%),$E525+SUM($G525:Y525)))","v":-0.24686762748484456},{"$f":"-IF($D525=0,0,IF($C525+$D525>AA$275,($E525+SUM($G525:Z525))*(1/$D525*200%),$E525+SUM($G525:Z525)))","v":-1.2960550442954339},{"$f":"-IF($D525=0,0,IF($C525+$D525>AB$275,($E525+SUM($G525:AA525))*(1/$D525*200%),$E525+SUM($G525:AA525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>AC$275,($E525+SUM($G525:AB525))*(1/$D525*200%),$E525+SUM($G525:AB525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>AD$275,($E525+SUM($G525:AC525))*(1/$D525*200%),$E525+SUM($G525:AC525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>AE$275,($E525+SUM($G525:AD525))*(1/$D525*200%),$E525+SUM($G525:AD525)))","v":0},{"$f":"-IF($D525=0,0,IF($C525+$D525>AF$275,($E525+SUM($G525:AE525))*(1/$D525*200%),$E525+SUM($G525:AE525)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C526,$G$193:$AF$193,0))","v":12.723999999999998},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D526=0,0,IF($C526+$D526>P$275,($E526+SUM($G526:O526))*(1/$D526*200%),$E526+SUM($G526:O526)))","v":-2.0358399999999999},{"$f":"-IF($D526=0,0,IF($C526+$D526>Q$275,($E526+SUM($G526:P526))*(1/$D526*200%),$E526+SUM($G526:P526)))","v":-1.7101055999999997},{"$f":"-IF($D526=0,0,IF($C526+$D526>R$275,($E526+SUM($G526:Q526))*(1/$D526*200%),$E526+SUM($G526:Q526)))","v":-1.4364887039999996},{"$f":"-IF($D526=0,0,IF($C526+$D526>S$275,($E526+SUM($G526:R526))*(1/$D526*200%),$E526+SUM($G526:R526)))","v":-1.2066505113599999},{"$f":"-IF($D526=0,0,IF($C526+$D526>T$275,($E526+SUM($G526:S526))*(1/$D526*200%),$E526+SUM($G526:S526)))","v":-1.0135864295424},{"$f":"-IF($D526=0,0,IF($C526+$D526>U$275,($E526+SUM($G526:T526))*(1/$D526*200%),$E526+SUM($G526:T526)))","v":-0.85141260081561598},{"$f":"-IF($D526=0,0,IF($C526+$D526>V$275,($E526+SUM($G526:U526))*(1/$D526*200%),$E526+SUM($G526:U526)))","v":-0.71518658468511742},{"$f":"-IF($D526=0,0,IF($C526+$D526>W$275,($E526+SUM($G526:V526))*(1/$D526*200%),$E526+SUM($G526:V526)))","v":-0.60075673113549866},{"$f":"-IF($D526=0,0,IF($C526+$D526>X$275,($E526+SUM($G526:W526))*(1/$D526*200%),$E526+SUM($G526:W526)))","v":-0.50463565415381884},{"$f":"-IF($D526=0,0,IF($C526+$D526>Y$275,($E526+SUM($G526:X526))*(1/$D526*200%),$E526+SUM($G526:X526)))","v":-0.42389394948920767},{"$f":"-IF($D526=0,0,IF($C526+$D526>Z$275,($E526+SUM($G526:Y526))*(1/$D526*200%),$E526+SUM($G526:Y526)))","v":-0.35607091757093456},{"$f":"-IF($D526=0,0,IF($C526+$D526>AA$275,($E526+SUM($G526:Z526))*(1/$D526*200%),$E526+SUM($G526:Z526)))","v":-0.29909957075958515},{"$f":"-IF($D526=0,0,IF($C526+$D526>AB$275,($E526+SUM($G526:AA526))*(1/$D526*200%),$E526+SUM($G526:AA526)))","v":-1.5702727464878219},{"$f":"-IF($D526=0,0,IF($C526+$D526>AC$275,($E526+SUM($G526:AB526))*(1/$D526*200%),$E526+SUM($G526:AB526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>AD$275,($E526+SUM($G526:AC526))*(1/$D526*200%),$E526+SUM($G526:AC526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>AE$275,($E526+SUM($G526:AD526))*(1/$D526*200%),$E526+SUM($G526:AD526)))","v":0},{"$f":"-IF($D526=0,0,IF($C526+$D526>AF$275,($E526+SUM($G526:AE526))*(1/$D526*200%),$E526+SUM($G526:AE526)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C527,$G$193:$AF$193,0))","v":16.462},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D527=0,0,IF($C527+$D527>Q$275,($E527+SUM($G527:P527))*(1/$D527*200%),$E527+SUM($G527:P527)))","v":-2.6339199999999998},{"$f":"-IF($D527=0,0,IF($C527+$D527>R$275,($E527+SUM($G527:Q527))*(1/$D527*200%),$E527+SUM($G527:Q527)))","v":-2.2124928000000001},{"$f":"-IF($D527=0,0,IF($C527+$D527>S$275,($E527+SUM($G527:R527))*(1/$D527*200%),$E527+SUM($G527:R527)))","v":-1.8584939520000001},{"$f":"-IF($D527=0,0,IF($C527+$D527>T$275,($E527+SUM($G527:S527))*(1/$D527*200%),$E527+SUM($G527:S527)))","v":-1.5611349196800002},{"$f":"-IF($D527=0,0,IF($C527+$D527>U$275,($E527+SUM($G527:T527))*(1/$D527*200%),$E527+SUM($G527:T527)))","v":-1.3113533325311999},{"$f":"-IF($D527=0,0,IF($C527+$D527>V$275,($E527+SUM($G527:U527))*(1/$D527*200%),$E527+SUM($G527:U527)))","v":-1.101536799326208},{"$f":"-IF($D527=0,0,IF($C527+$D527>W$275,($E527+SUM($G527:V527))*(1/$D527*200%),$E527+SUM($G527:V527)))","v":-0.92529091143401476},{"$f":"-IF($D527=0,0,IF($C527+$D527>X$275,($E527+SUM($G527:W527))*(1/$D527*200%),$E527+SUM($G527:W527)))","v":-0.77724436560457233},{"$f":"-IF($D527=0,0,IF($C527+$D527>Y$275,($E527+SUM($G527:X527))*(1/$D527*200%),$E527+SUM($G527:X527)))","v":-0.65288526710784089},{"$f":"-IF($D527=0,0,IF($C527+$D527>Z$275,($E527+SUM($G527:Y527))*(1/$D527*200%),$E527+SUM($G527:Y527)))","v":-0.54842362437058623},{"$f":"-IF($D527=0,0,IF($C527+$D527>AA$275,($E527+SUM($G527:Z527))*(1/$D527*200%),$E527+SUM($G527:Z527)))","v":-0.46067584447129234},{"$f":"-IF($D527=0,0,IF($C527+$D527>AB$275,($E527+SUM($G527:AA527))*(1/$D527*200%),$E527+SUM($G527:AA527)))","v":-0.38696770935588548},{"$f":"-IF($D527=0,0,IF($C527+$D527>AC$275,($E527+SUM($G527:AB527))*(1/$D527*200%),$E527+SUM($G527:AB527)))","v":-2.0315804741183978},{"$f":"-IF($D527=0,0,IF($C527+$D527>AD$275,($E527+SUM($G527:AC527))*(1/$D527*200%),$E527+SUM($G527:AC527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>AE$275,($E527+SUM($G527:AD527))*(1/$D527*200%),$E527+SUM($G527:AD527)))","v":0},{"$f":"-IF($D527=0,0,IF($C527+$D527>AF$275,($E527+SUM($G527:AE527))*(1/$D527*200%),$E527+SUM($G527:AE527)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C528,$G$193:$AF$193,0))","v":11.509},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D528=0,0,IF($C528+$D528>R$275,($E528+SUM($G528:Q528))*(1/$D528*200%),$E528+SUM($G528:Q528)))","v":-1.8414400000000002},{"$f":"-IF($D528=0,0,IF($C528+$D528>S$275,($E528+SUM($G528:R528))*(1/$D528*200%),$E528+SUM($G528:R528)))","v":-1.5468096},{"$f":"-IF($D528=0,0,IF($C528+$D528>T$275,($E528+SUM($G528:S528))*(1/$D528*200%),$E528+SUM($G528:S528)))","v":-1.299320064},{"$f":"-IF($D528=0,0,IF($C528+$D528>U$275,($E528+SUM($G528:T528))*(1/$D528*200%),$E528+SUM($G528:T528)))","v":-1.0914288537600001},{"$f":"-IF($D528=0,0,IF($C528+$D528>V$275,($E528+SUM($G528:U528))*(1/$D528*200%),$E528+SUM($G528:U528)))","v":-0.91680023715840009},{"$f":"-IF($D528=0,0,IF($C528+$D528>W$275,($E528+SUM($G528:V528))*(1/$D528*200%),$E528+SUM($G528:V528)))","v":-0.77011219921305607},{"$f":"-IF($D528=0,0,IF($C528+$D528>X$275,($E528+SUM($G528:W528))*(1/$D528*200%),$E528+SUM($G528:W528)))","v":-0.64689424733896717},{"$f":"-IF($D528=0,0,IF($C528+$D528>Y$275,($E528+SUM($G528:X528))*(1/$D528*200%),$E528+SUM($G528:X528)))","v":-0.54339116776473251},{"$f":"-IF($D528=0,0,IF($C528+$D528>Z$275,($E528+SUM($G528:Y528))*(1/$D528*200%),$E528+SUM($G528:Y528)))","v":-0.45644858092237545},{"$f":"-IF($D528=0,0,IF($C528+$D528>AA$275,($E528+SUM($G528:Z528))*(1/$D528*200%),$E528+SUM($G528:Z528)))","v":-0.38341680797479544},{"$f":"-IF($D528=0,0,IF($C528+$D528>AB$275,($E528+SUM($G528:AA528))*(1/$D528*200%),$E528+SUM($G528:AA528)))","v":-0.32207011869882818},{"$f":"-IF($D528=0,0,IF($C528+$D528>AC$275,($E528+SUM($G528:AB528))*(1/$D528*200%),$E528+SUM($G528:AB528)))","v":-0.27053889970701561},{"$f":"-IF($D528=0,0,IF($C528+$D528>AD$275,($E528+SUM($G528:AC528))*(1/$D528*200%),$E528+SUM($G528:AC528)))","v":-1.4203292234618328},{"$f":"-IF($D528=0,0,IF($C528+$D528>AE$275,($E528+SUM($G528:AD528))*(1/$D528*200%),$E528+SUM($G528:AD528)))","v":0},{"$f":"-IF($D528=0,0,IF($C528+$D528>AF$275,($E528+SUM($G528:AE528))*(1/$D528*200%),$E528+SUM($G528:AE528)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C529,$G$193:$AF$193,0))","v":9.3386098187242048},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D529=0,0,IF($C529+$D529>S$275,($E529+SUM($G529:R529))*(1/$D529*200%),$E529+SUM($G529:R529)))","v":-1.4941775709958729},{"$f":"-IF($D529=0,0,IF($C529+$D529>T$275,($E529+SUM($G529:S529))*(1/$D529*200%),$E529+SUM($G529:S529)))","v":-1.2551091596365331},{"$f":"-IF($D529=0,0,IF($C529+$D529>U$275,($E529+SUM($G529:T529))*(1/$D529*200%),$E529+SUM($G529:T529)))","v":-1.0542916940946878},{"$f":"-IF($D529=0,0,IF($C529+$D529>V$275,($E529+SUM($G529:U529))*(1/$D529*200%),$E529+SUM($G529:U529)))","v":-0.88560502303953781},{"$f":"-IF($D529=0,0,IF($C529+$D529>W$275,($E529+SUM($G529:V529))*(1/$D529*200%),$E529+SUM($G529:V529)))","v":-0.74390821935321183},{"$f":"-IF($D529=0,0,IF($C529+$D529>X$275,($E529+SUM($G529:W529))*(1/$D529*200%),$E529+SUM($G529:W529)))","v":-0.6248829042566979},{"$f":"-IF($D529=0,0,IF($C529+$D529>Y$275,($E529+SUM($G529:X529))*(1/$D529*200%),$E529+SUM($G529:X529)))","v":-0.5249016395756263},{"$f":"-IF($D529=0,0,IF($C529+$D529>Z$275,($E529+SUM($G529:Y529))*(1/$D529*200%),$E529+SUM($G529:Y529)))","v":-0.44091737724352614},{"$f":"-IF($D529=0,0,IF($C529+$D529>AA$275,($E529+SUM($G529:Z529))*(1/$D529*200%),$E529+SUM($G529:Z529)))","v":-0.37037059688456198},{"$f":"-IF($D529=0,0,IF($C529+$D529>AB$275,($E529+SUM($G529:AA529))*(1/$D529*200%),$E529+SUM($G529:AA529)))","v":-0.31111130138303211},{"$f":"-IF($D529=0,0,IF($C529+$D529>AC$275,($E529+SUM($G529:AB529))*(1/$D529*200%),$E529+SUM($G529:AB529)))","v":-0.26133349316174703},{"$f":"-IF($D529=0,0,IF($C529+$D529>AD$275,($E529+SUM($G529:AC529))*(1/$D529*200%),$E529+SUM($G529:AC529)))","v":-0.21952013425586756},{"$f":"-IF($D529=0,0,IF($C529+$D529>AE$275,($E529+SUM($G529:AD529))*(1/$D529*200%),$E529+SUM($G529:AD529)))","v":-1.1524807048433043},{"$f":"-IF($D529=0,0,IF($C529+$D529>AF$275,($E529+SUM($G529:AE529))*(1/$D529*200%),$E529+SUM($G529:AE529)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C530,$G$193:$AF$193,0))","v":16.030347054848722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D530=0,0,IF($C530+$D530>T$275,($E530+SUM($G530:S530))*(1/$D530*200%),$E530+SUM($G530:S530)))","v":-2.5648555287757957},{"$f":"-IF($D530=0,0,IF($C530+$D530>U$275,($E530+SUM($G530:T530))*(1/$D530*200%),$E530+SUM($G530:T530)))","v":-2.1544786441716681},{"$f":"-IF($D530=0,0,IF($C530+$D530>V$275,($E530+SUM($G530:U530))*(1/$D530*200%),$E530+SUM($G530:U530)))","v":-1.8097620611042013},{"$f":"-IF($D530=0,0,IF($C530+$D530>W$275,($E530+SUM($G530:V530))*(1/$D530*200%),$E530+SUM($G530:V530)))","v":-1.5202001313275291},{"$f":"-IF($D530=0,0,IF($C530+$D530>X$275,($E530+SUM($G530:W530))*(1/$D530*200%),$E530+SUM($G530:W530)))","v":-1.2769681103151242},{"$f":"-IF($D530=0,0,IF($C530+$D530>Y$275,($E530+SUM($G530:X530))*(1/$D530*200%),$E530+SUM($G530:X530)))","v":-1.0726532126647044},{"$f":"-IF($D530=0,0,IF($C530+$D530>Z$275,($E530+SUM($G530:Y530))*(1/$D530*200%),$E530+SUM($G530:Y530)))","v":-0.90102869863835167},{"$f":"-IF($D530=0,0,IF($C530+$D530>AA$275,($E530+SUM($G530:Z530))*(1/$D530*200%),$E530+SUM($G530:Z530)))","v":-0.75686410685621552},{"$f":"-IF($D530=0,0,IF($C530+$D530>AB$275,($E530+SUM($G530:AA530))*(1/$D530*200%),$E530+SUM($G530:AA530)))","v":-0.63576584975922124},{"$f":"-IF($D530=0,0,IF($C530+$D530>AC$275,($E530+SUM($G530:AB530))*(1/$D530*200%),$E530+SUM($G530:AB530)))","v":-0.53404331379774594},{"$f":"-IF($D530=0,0,IF($C530+$D530>AD$275,($E530+SUM($G530:AC530))*(1/$D530*200%),$E530+SUM($G530:AC530)))","v":-0.44859638359010662},{"$f":"-IF($D530=0,0,IF($C530+$D530>AE$275,($E530+SUM($G530:AD530))*(1/$D530*200%),$E530+SUM($G530:AD530)))","v":-0.37682096221568939},{"$f":"-IF($D530=0,0,IF($C530+$D530>AF$275,($E530+SUM($G530:AE530))*(1/$D530*200%),$E530+SUM($G530:AE530)))","v":-1.9783100516323699}]
[null,null,2020,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C531,$G$193:$AF$193,0))","v":18.862107852635638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D531=0,0,IF($C531+$D531>U$275,($E531+SUM($G531:T531))*(1/$D531*200%),$E531+SUM($G531:T531)))","v":-3.0179372564217024},{"$f":"-IF($D531=0,0,IF($C531+$D531>V$275,($E531+SUM($G531:U531))*(1/$D531*200%),$E531+SUM($G531:U531)))","v":-2.5350672953942297},{"$f":"-IF($D531=0,0,IF($C531+$D531>W$275,($E531+SUM($G531:V531))*(1/$D531*200%),$E531+SUM($G531:V531)))","v":-2.1294565281311533},{"$f":"-IF($D531=0,0,IF($C531+$D531>X$275,($E531+SUM($G531:W531))*(1/$D531*200%),$E531+SUM($G531:W531)))","v":-1.7887434836301686},{"$f":"-IF($D531=0,0,IF($C531+$D531>Y$275,($E531+SUM($G531:X531))*(1/$D531*200%),$E531+SUM($G531:X531)))","v":-1.5025445262493415},{"$f":"-IF($D531=0,0,IF($C531+$D531>Z$275,($E531+SUM($G531:Y531))*(1/$D531*200%),$E531+SUM($G531:Y531)))","v":-1.2621374020494469},{"$f":"-IF($D531=0,0,IF($C531+$D531>AA$275,($E531+SUM($G531:Z531))*(1/$D531*200%),$E531+SUM($G531:Z531)))","v":-1.0601954177215354},{"$f":"-IF($D531=0,0,IF($C531+$D531>AB$275,($E531+SUM($G531:AA531))*(1/$D531*200%),$E531+SUM($G531:AA531)))","v":-0.89056415088608964},{"$f":"-IF($D531=0,0,IF($C531+$D531>AC$275,($E531+SUM($G531:AB531))*(1/$D531*200%),$E531+SUM($G531:AB531)))","v":-0.74807388674431541},{"$f":"-IF($D531=0,0,IF($C531+$D531>AD$275,($E531+SUM($G531:AC531))*(1/$D531*200%),$E531+SUM($G531:AC531)))","v":-0.62838206486522497},{"$f":"-IF($D531=0,0,IF($C531+$D531>AE$275,($E531+SUM($G531:AD531))*(1/$D531*200%),$E531+SUM($G531:AD531)))","v":-0.52784093448678904},{"$f":"-IF($D531=0,0,IF($C531+$D531>AF$275,($E531+SUM($G531:AE531))*(1/$D531*200%),$E531+SUM($G531:AE531)))","v":-0.4433863849689027}]
[null,null,2021,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C532,$G$193:$AF$193,0))","v":17.731611924497777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D532=0,0,IF($C532+$D532>V$275,($E532+SUM($G532:U532))*(1/$D532*200%),$E532+SUM($G532:U532)))","v":-2.8370579079196445},{"$f":"-IF($D532=0,0,IF($C532+$D532>W$275,($E532+SUM($G532:V532))*(1/$D532*200%),$E532+SUM($G532:V532)))","v":-2.3831286426525011},{"$f":"-IF($D532=0,0,IF($C532+$D532>X$275,($E532+SUM($G532:W532))*(1/$D532*200%),$E532+SUM($G532:W532)))","v":-2.0018280598281009},{"$f":"-IF($D532=0,0,IF($C532+$D532>Y$275,($E532+SUM($G532:X532))*(1/$D532*200%),$E532+SUM($G532:X532)))","v":-1.6815355702556047},{"$f":"-IF($D532=0,0,IF($C532+$D532>Z$275,($E532+SUM($G532:Y532))*(1/$D532*200%),$E532+SUM($G532:Y532)))","v":-1.412489879014708},{"$f":"-IF($D532=0,0,IF($C532+$D532>AA$275,($E532+SUM($G532:Z532))*(1/$D532*200%),$E532+SUM($G532:Z532)))","v":-1.1864914983723549},{"$f":"-IF($D532=0,0,IF($C532+$D532>AB$275,($E532+SUM($G532:AA532))*(1/$D532*200%),$E532+SUM($G532:AA532)))","v":-0.99665285863277808},{"$f":"-IF($D532=0,0,IF($C532+$D532>AC$275,($E532+SUM($G532:AB532))*(1/$D532*200%),$E532+SUM($G532:AB532)))","v":-0.83718840125153349},{"$f":"-IF($D532=0,0,IF($C532+$D532>AD$275,($E532+SUM($G532:AC532))*(1/$D532*200%),$E532+SUM($G532:AC532)))","v":-0.70323825705128828},{"$f":"-IF($D532=0,0,IF($C532+$D532>AE$275,($E532+SUM($G532:AD532))*(1/$D532*200%),$E532+SUM($G532:AD532)))","v":-0.59072013592308226},{"$f":"-IF($D532=0,0,IF($C532+$D532>AF$275,($E532+SUM($G532:AE532))*(1/$D532*200%),$E532+SUM($G532:AE532)))","v":-0.49620491417538914}]
[null,null,2022,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C533,$G$193:$AF$193,0))","v":13.942416456988763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D533=0,0,IF($C533+$D533>W$275,($E533+SUM($G533:V533))*(1/$D533*200%),$E533+SUM($G533:V533)))","v":-2.230786633118202},{"$f":"-IF($D533=0,0,IF($C533+$D533>X$275,($E533+SUM($G533:W533))*(1/$D533*200%),$E533+SUM($G533:W533)))","v":-1.8738607718192899},{"$f":"-IF($D533=0,0,IF($C533+$D533>Y$275,($E533+SUM($G533:X533))*(1/$D533*200%),$E533+SUM($G533:X533)))","v":-1.5740430483282035},{"$f":"-IF($D533=0,0,IF($C533+$D533>Z$275,($E533+SUM($G533:Y533))*(1/$D533*200%),$E533+SUM($G533:Y533)))","v":-1.3221961605956909},{"$f":"-IF($D533=0,0,IF($C533+$D533>AA$275,($E533+SUM($G533:Z533))*(1/$D533*200%),$E533+SUM($G533:Z533)))","v":-1.1106447749003803},{"$f":"-IF($D533=0,0,IF($C533+$D533>AB$275,($E533+SUM($G533:AA533))*(1/$D533*200%),$E533+SUM($G533:AA533)))","v":-0.93294161091631933},{"$f":"-IF($D533=0,0,IF($C533+$D533>AC$275,($E533+SUM($G533:AB533))*(1/$D533*200%),$E533+SUM($G533:AB533)))","v":-0.78367095316970825},{"$f":"-IF($D533=0,0,IF($C533+$D533>AD$275,($E533+SUM($G533:AC533))*(1/$D533*200%),$E533+SUM($G533:AC533)))","v":-0.65828360066255498},{"$f":"-IF($D533=0,0,IF($C533+$D533>AE$275,($E533+SUM($G533:AD533))*(1/$D533*200%),$E533+SUM($G533:AD533)))","v":-0.5529582245565462},{"$f":"-IF($D533=0,0,IF($C533+$D533>AF$275,($E533+SUM($G533:AE533))*(1/$D533*200%),$E533+SUM($G533:AE533)))","v":-0.4644849086274988}]
[null,null,2023,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C534,$G$193:$AF$193,0))","v":23.697332878886851},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D534=0,0,IF($C534+$D534>X$275,($E534+SUM($G534:W534))*(1/$D534*200%),$E534+SUM($G534:W534)))","v":-3.7915732606218961},{"$f":"-IF($D534=0,0,IF($C534+$D534>Y$275,($E534+SUM($G534:X534))*(1/$D534*200%),$E534+SUM($G534:X534)))","v":-3.184921538922393},{"$f":"-IF($D534=0,0,IF($C534+$D534>Z$275,($E534+SUM($G534:Y534))*(1/$D534*200%),$E534+SUM($G534:Y534)))","v":-2.6753340926948104},{"$f":"-IF($D534=0,0,IF($C534+$D534>AA$275,($E534+SUM($G534:Z534))*(1/$D534*200%),$E534+SUM($G534:Z534)))","v":-2.2472806378636405},{"$f":"-IF($D534=0,0,IF($C534+$D534>AB$275,($E534+SUM($G534:AA534))*(1/$D534*200%),$E534+SUM($G534:AA534)))","v":-1.8877157358054577},{"$f":"-IF($D534=0,0,IF($C534+$D534>AC$275,($E534+SUM($G534:AB534))*(1/$D534*200%),$E534+SUM($G534:AB534)))","v":-1.5856812180765847},{"$f":"-IF($D534=0,0,IF($C534+$D534>AD$275,($E534+SUM($G534:AC534))*(1/$D534*200%),$E534+SUM($G534:AC534)))","v":-1.331972223184331},{"$f":"-IF($D534=0,0,IF($C534+$D534>AE$275,($E534+SUM($G534:AD534))*(1/$D534*200%),$E534+SUM($G534:AD534)))","v":-1.1188566674748381},{"$f":"-IF($D534=0,0,IF($C534+$D534>AF$275,($E534+SUM($G534:AE534))*(1/$D534*200%),$E534+SUM($G534:AE534)))","v":-0.93983960067886418}]
[null,null,2024,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C535,$G$193:$AF$193,0))","v":27.808111151146701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D535=0,0,IF($C535+$D535>Y$275,($E535+SUM($G535:X535))*(1/$D535*200%),$E535+SUM($G535:X535)))","v":-4.4492977841834724},{"$f":"-IF($D535=0,0,IF($C535+$D535>Z$275,($E535+SUM($G535:Y535))*(1/$D535*200%),$E535+SUM($G535:Y535)))","v":-3.7374101387141168},{"$f":"-IF($D535=0,0,IF($C535+$D535>AA$275,($E535+SUM($G535:Z535))*(1/$D535*200%),$E535+SUM($G535:Z535)))","v":-3.139424516519858},{"$f":"-IF($D535=0,0,IF($C535+$D535>AB$275,($E535+SUM($G535:AA535))*(1/$D535*200%),$E535+SUM($G535:AA535)))","v":-2.637116593876681},{"$f":"-IF($D535=0,0,IF($C535+$D535>AC$275,($E535+SUM($G535:AB535))*(1/$D535*200%),$E535+SUM($G535:AB535)))","v":-2.2151779388564115},{"$f":"-IF($D535=0,0,IF($C535+$D535>AD$275,($E535+SUM($G535:AC535))*(1/$D535*200%),$E535+SUM($G535:AC535)))","v":-1.8607494686393857},{"$f":"-IF($D535=0,0,IF($C535+$D535>AE$275,($E535+SUM($G535:AD535))*(1/$D535*200%),$E535+SUM($G535:AD535)))","v":-1.563029553657084},{"$f":"-IF($D535=0,0,IF($C535+$D535>AF$275,($E535+SUM($G535:AE535))*(1/$D535*200%),$E535+SUM($G535:AE535)))","v":-1.3129448250719502}]
[null,null,2025,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C536,$G$193:$AF$193,0))","v":27.977136332133771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D536=0,0,IF($C536+$D536>Z$275,($E536+SUM($G536:Y536))*(1/$D536*200%),$E536+SUM($G536:Y536)))","v":-4.4763418131414037},{"$f":"-IF($D536=0,0,IF($C536+$D536>AA$275,($E536+SUM($G536:Z536))*(1/$D536*200%),$E536+SUM($G536:Z536)))","v":-3.7601271230387789},{"$f":"-IF($D536=0,0,IF($C536+$D536>AB$275,($E536+SUM($G536:AA536))*(1/$D536*200%),$E536+SUM($G536:AA536)))","v":-3.158506783352574},{"$f":"-IF($D536=0,0,IF($C536+$D536>AC$275,($E536+SUM($G536:AB536))*(1/$D536*200%),$E536+SUM($G536:AB536)))","v":-2.6531456980161625},{"$f":"-IF($D536=0,0,IF($C536+$D536>AD$275,($E536+SUM($G536:AC536))*(1/$D536*200%),$E536+SUM($G536:AC536)))","v":-2.2286423863335765},{"$f":"-IF($D536=0,0,IF($C536+$D536>AE$275,($E536+SUM($G536:AD536))*(1/$D536*200%),$E536+SUM($G536:AD536)))","v":-1.872059604520204},{"$f":"-IF($D536=0,0,IF($C536+$D536>AF$275,($E536+SUM($G536:AE536))*(1/$D536*200%),$E536+SUM($G536:AE536)))","v":-1.5725300677969716}]
[null,null,2026,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C537,$G$193:$AF$193,0))","v":21.998292311297572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D537=0,0,IF($C537+$D537>AA$275,($E537+SUM($G537:Z537))*(1/$D537*200%),$E537+SUM($G537:Z537)))","v":-3.5197267698076118},{"$f":"-IF($D537=0,0,IF($C537+$D537>AB$275,($E537+SUM($G537:AA537))*(1/$D537*200%),$E537+SUM($G537:AA537)))","v":-2.9565704866383937},{"$f":"-IF($D537=0,0,IF($C537+$D537>AC$275,($E537+SUM($G537:AB537))*(1/$D537*200%),$E537+SUM($G537:AB537)))","v":-2.4835192087762503},{"$f":"-IF($D537=0,0,IF($C537+$D537>AD$275,($E537+SUM($G537:AC537))*(1/$D537*200%),$E537+SUM($G537:AC537)))","v":-2.0861561353720508},{"$f":"-IF($D537=0,0,IF($C537+$D537>AE$275,($E537+SUM($G537:AD537))*(1/$D537*200%),$E537+SUM($G537:AD537)))","v":-1.7523711537125226},{"$f":"-IF($D537=0,0,IF($C537+$D537>AF$275,($E537+SUM($G537:AE537))*(1/$D537*200%),$E537+SUM($G537:AE537)))","v":-1.4719917691185191}]
[null,null,2027,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C538,$G$193:$AF$193,0))","v":19.436890378282364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D538=0,0,IF($C538+$D538>AB$275,($E538+SUM($G538:AA538))*(1/$D538*200%),$E538+SUM($G538:AA538)))","v":-3.1099024605251784},{"$f":"-IF($D538=0,0,IF($C538+$D538>AC$275,($E538+SUM($G538:AB538))*(1/$D538*200%),$E538+SUM($G538:AB538)))","v":-2.6123180668411501},{"$f":"-IF($D538=0,0,IF($C538+$D538>AD$275,($E538+SUM($G538:AC538))*(1/$D538*200%),$E538+SUM($G538:AC538)))","v":-2.1943471761465658},{"$f":"-IF($D538=0,0,IF($C538+$D538>AE$275,($E538+SUM($G538:AD538))*(1/$D538*200%),$E538+SUM($G538:AD538)))","v":-1.843251627963115},{"$f":"-IF($D538=0,0,IF($C538+$D538>AF$275,($E538+SUM($G538:AE538))*(1/$D538*200%),$E538+SUM($G538:AE538)))","v":-1.5483313674890167}]
[null,null,2028,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C539,$G$193:$AF$193,0))","v":27.0105085296304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D539=0,0,IF($C539+$D539>AC$275,($E539+SUM($G539:AB539))*(1/$D539*200%),$E539+SUM($G539:AB539)))","v":-4.3216813647408641},{"$f":"-IF($D539=0,0,IF($C539+$D539>AD$275,($E539+SUM($G539:AC539))*(1/$D539*200%),$E539+SUM($G539:AC539)))","v":-3.6302123463823257},{"$f":"-IF($D539=0,0,IF($C539+$D539>AE$275,($E539+SUM($G539:AD539))*(1/$D539*200%),$E539+SUM($G539:AD539)))","v":-3.0493783709611537},{"$f":"-IF($D539=0,0,IF($C539+$D539>AF$275,($E539+SUM($G539:AE539))*(1/$D539*200%),$E539+SUM($G539:AE539)))","v":-2.5614778316073692}]
[null,null,2029,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C540,$G$193:$AF$193,0))","v":27.507501886575596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D540=0,0,IF($C540+$D540>AD$275,($E540+SUM($G540:AC540))*(1/$D540*200%),$E540+SUM($G540:AC540)))","v":-4.4012003018520955},{"$f":"-IF($D540=0,0,IF($C540+$D540>AE$275,($E540+SUM($G540:AD540))*(1/$D540*200%),$E540+SUM($G540:AD540)))","v":-3.6970082535557602},{"$f":"-IF($D540=0,0,IF($C540+$D540>AF$275,($E540+SUM($G540:AE540))*(1/$D540*200%),$E540+SUM($G540:AE540)))","v":-3.1054869329868384}]
[null,null,2030,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C541,$G$193:$AF$193,0))","v":28.01363992128859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D541=0,0,IF($C541+$D541>AE$275,($E541+SUM($G541:AD541))*(1/$D541*200%),$E541+SUM($G541:AD541)))","v":-4.4821823874061746},{"$f":"-IF($D541=0,0,IF($C541+$D541>AF$275,($E541+SUM($G541:AE541))*(1/$D541*200%),$E541+SUM($G541:AE541)))","v":-3.7650332054211866}]
[null,null,2031,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C542,$G$193:$AF$193,0))","v":28.529090895840294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D542=0,0,IF($C542+$D542>AF$275,($E542+SUM($G542:AE542))*(1/$D542*200%),$E542+SUM($G542:AE542)))","v":-4.5646545433344476}]
[null,null,2032,{"$f":"VLOOKUP(B516,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B516,$B$211:$B$223,0),MATCH(C543,$G$193:$AF$193,0))","v":29.054026168323759}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E518:E543)-SUM(G219:AF219),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G517:G543)","v":0},{"$f":"SUM(H517:H543)","v":0},0,0,0,0,-6.287984916472821,-8.172509076636711,-9.0325487649429981,-10.34242038541597,-12.171100491814677,-13.041793164531477,-13.425912580609461,-14.819250847894892,-16.442736720060559,-17.625585504177664,-18.012907208034587,-17.403087662719077,-16.037193855389546,-18.535155932614717,-19.590372709466045,-19.796158406318263,-21.337952917257887,-21.811629701797205,-22.578958581276261,-24.224676402909324]
[]
[null,"IT","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B546,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":-1.3034251663791483},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B546,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":-4.858758344710699},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B546,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":-4.7891522402457536},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B546,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":-4.7777733272978127},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B546,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":-3.0401215730050088},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q547,Q547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R547,R547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S547,S547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T547,T547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U547,U547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V547,V547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W547,W547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X547,X547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y547,Y547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z547,Z547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA547,AA547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB547,AB547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC547,AC547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD547,AD547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE547,AE547,-INDEX($R$113:$AF$125,MATCH(B546,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C554,$G$193:$AF$193,0))","v":9.44},null,null,null,null,null,null,null,null,{"$f":"-IF($D554=0,0,IF($C554+$D554>N$275,($E554+SUM($G554:M554))*(1/$D554*200%),$E554+SUM($G554:M554)))","v":-4.72},{"$f":"-IF($D554=0,0,IF($C554+$D554>O$275,($E554+SUM($G554:N554))*(1/$D554*200%),$E554+SUM($G554:N554)))","v":-2.36},{"$f":"-IF($D554=0,0,IF($C554+$D554>P$275,($E554+SUM($G554:O554))*(1/$D554*200%),$E554+SUM($G554:O554)))","v":-1.1799999999999997},{"$f":"-IF($D554=0,0,IF($C554+$D554>Q$275,($E554+SUM($G554:P554))*(1/$D554*200%),$E554+SUM($G554:P554)))","v":-1.1799999999999997},{"$f":"-IF($D554=0,0,IF($C554+$D554>R$275,($E554+SUM($G554:Q554))*(1/$D554*200%),$E554+SUM($G554:Q554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>S$275,($E554+SUM($G554:R554))*(1/$D554*200%),$E554+SUM($G554:R554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>T$275,($E554+SUM($G554:S554))*(1/$D554*200%),$E554+SUM($G554:S554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>U$275,($E554+SUM($G554:T554))*(1/$D554*200%),$E554+SUM($G554:T554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>V$275,($E554+SUM($G554:U554))*(1/$D554*200%),$E554+SUM($G554:U554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>W$275,($E554+SUM($G554:V554))*(1/$D554*200%),$E554+SUM($G554:V554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>X$275,($E554+SUM($G554:W554))*(1/$D554*200%),$E554+SUM($G554:W554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>Y$275,($E554+SUM($G554:X554))*(1/$D554*200%),$E554+SUM($G554:X554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>Z$275,($E554+SUM($G554:Y554))*(1/$D554*200%),$E554+SUM($G554:Y554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>AA$275,($E554+SUM($G554:Z554))*(1/$D554*200%),$E554+SUM($G554:Z554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>AB$275,($E554+SUM($G554:AA554))*(1/$D554*200%),$E554+SUM($G554:AA554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>AC$275,($E554+SUM($G554:AB554))*(1/$D554*200%),$E554+SUM($G554:AB554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>AD$275,($E554+SUM($G554:AC554))*(1/$D554*200%),$E554+SUM($G554:AC554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>AE$275,($E554+SUM($G554:AD554))*(1/$D554*200%),$E554+SUM($G554:AD554)))","v":0},{"$f":"-IF($D554=0,0,IF($C554+$D554>AF$275,($E554+SUM($G554:AE554))*(1/$D554*200%),$E554+SUM($G554:AE554)))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C555,$G$193:$AF$193,0))","v":6.407},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D555=0,0,IF($C555+$D555>O$275,($E555+SUM($G555:N555))*(1/$D555*200%),$E555+SUM($G555:N555)))","v":-3.2035},{"$f":"-IF($D555=0,0,IF($C555+$D555>P$275,($E555+SUM($G555:O555))*(1/$D555*200%),$E555+SUM($G555:O555)))","v":-1.60175},{"$f":"-IF($D555=0,0,IF($C555+$D555>Q$275,($E555+SUM($G555:P555))*(1/$D555*200%),$E555+SUM($G555:P555)))","v":-0.800875},{"$f":"-IF($D555=0,0,IF($C555+$D555>R$275,($E555+SUM($G555:Q555))*(1/$D555*200%),$E555+SUM($G555:Q555)))","v":-0.80087499999999956},{"$f":"-IF($D555=0,0,IF($C555+$D555>S$275,($E555+SUM($G555:R555))*(1/$D555*200%),$E555+SUM($G555:R555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>T$275,($E555+SUM($G555:S555))*(1/$D555*200%),$E555+SUM($G555:S555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>U$275,($E555+SUM($G555:T555))*(1/$D555*200%),$E555+SUM($G555:T555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>V$275,($E555+SUM($G555:U555))*(1/$D555*200%),$E555+SUM($G555:U555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>W$275,($E555+SUM($G555:V555))*(1/$D555*200%),$E555+SUM($G555:V555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>X$275,($E555+SUM($G555:W555))*(1/$D555*200%),$E555+SUM($G555:W555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>Y$275,($E555+SUM($G555:X555))*(1/$D555*200%),$E555+SUM($G555:X555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>Z$275,($E555+SUM($G555:Y555))*(1/$D555*200%),$E555+SUM($G555:Y555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>AA$275,($E555+SUM($G555:Z555))*(1/$D555*200%),$E555+SUM($G555:Z555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>AB$275,($E555+SUM($G555:AA555))*(1/$D555*200%),$E555+SUM($G555:AA555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>AC$275,($E555+SUM($G555:AB555))*(1/$D555*200%),$E555+SUM($G555:AB555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>AD$275,($E555+SUM($G555:AC555))*(1/$D555*200%),$E555+SUM($G555:AC555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>AE$275,($E555+SUM($G555:AD555))*(1/$D555*200%),$E555+SUM($G555:AD555)))","v":0},{"$f":"-IF($D555=0,0,IF($C555+$D555>AF$275,($E555+SUM($G555:AE555))*(1/$D555*200%),$E555+SUM($G555:AE555)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C556,$G$193:$AF$193,0))","v":9.2629999999999999},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D556=0,0,IF($C556+$D556>P$275,($E556+SUM($G556:O556))*(1/$D556*200%),$E556+SUM($G556:O556)))","v":-4.6315},{"$f":"-IF($D556=0,0,IF($C556+$D556>Q$275,($E556+SUM($G556:P556))*(1/$D556*200%),$E556+SUM($G556:P556)))","v":-2.31575},{"$f":"-IF($D556=0,0,IF($C556+$D556>R$275,($E556+SUM($G556:Q556))*(1/$D556*200%),$E556+SUM($G556:Q556)))","v":-1.1578749999999998},{"$f":"-IF($D556=0,0,IF($C556+$D556>S$275,($E556+SUM($G556:R556))*(1/$D556*200%),$E556+SUM($G556:R556)))","v":-1.1578749999999989},{"$f":"-IF($D556=0,0,IF($C556+$D556>T$275,($E556+SUM($G556:S556))*(1/$D556*200%),$E556+SUM($G556:S556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>U$275,($E556+SUM($G556:T556))*(1/$D556*200%),$E556+SUM($G556:T556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>V$275,($E556+SUM($G556:U556))*(1/$D556*200%),$E556+SUM($G556:U556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>W$275,($E556+SUM($G556:V556))*(1/$D556*200%),$E556+SUM($G556:V556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>X$275,($E556+SUM($G556:W556))*(1/$D556*200%),$E556+SUM($G556:W556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>Y$275,($E556+SUM($G556:X556))*(1/$D556*200%),$E556+SUM($G556:X556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>Z$275,($E556+SUM($G556:Y556))*(1/$D556*200%),$E556+SUM($G556:Y556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>AA$275,($E556+SUM($G556:Z556))*(1/$D556*200%),$E556+SUM($G556:Z556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>AB$275,($E556+SUM($G556:AA556))*(1/$D556*200%),$E556+SUM($G556:AA556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>AC$275,($E556+SUM($G556:AB556))*(1/$D556*200%),$E556+SUM($G556:AB556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>AD$275,($E556+SUM($G556:AC556))*(1/$D556*200%),$E556+SUM($G556:AC556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>AE$275,($E556+SUM($G556:AD556))*(1/$D556*200%),$E556+SUM($G556:AD556)))","v":0},{"$f":"-IF($D556=0,0,IF($C556+$D556>AF$275,($E556+SUM($G556:AE556))*(1/$D556*200%),$E556+SUM($G556:AE556)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C557,$G$193:$AF$193,0))","v":5.1669999999999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D557=0,0,IF($C557+$D557>Q$275,($E557+SUM($G557:P557))*(1/$D557*200%),$E557+SUM($G557:P557)))","v":-2.5834999999999999},{"$f":"-IF($D557=0,0,IF($C557+$D557>R$275,($E557+SUM($G557:Q557))*(1/$D557*200%),$E557+SUM($G557:Q557)))","v":-1.29175},{"$f":"-IF($D557=0,0,IF($C557+$D557>S$275,($E557+SUM($G557:R557))*(1/$D557*200%),$E557+SUM($G557:R557)))","v":-0.64587499999999998},{"$f":"-IF($D557=0,0,IF($C557+$D557>T$275,($E557+SUM($G557:S557))*(1/$D557*200%),$E557+SUM($G557:S557)))","v":-0.6458750000000002},{"$f":"-IF($D557=0,0,IF($C557+$D557>U$275,($E557+SUM($G557:T557))*(1/$D557*200%),$E557+SUM($G557:T557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>V$275,($E557+SUM($G557:U557))*(1/$D557*200%),$E557+SUM($G557:U557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>W$275,($E557+SUM($G557:V557))*(1/$D557*200%),$E557+SUM($G557:V557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>X$275,($E557+SUM($G557:W557))*(1/$D557*200%),$E557+SUM($G557:W557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>Y$275,($E557+SUM($G557:X557))*(1/$D557*200%),$E557+SUM($G557:X557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>Z$275,($E557+SUM($G557:Y557))*(1/$D557*200%),$E557+SUM($G557:Y557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>AA$275,($E557+SUM($G557:Z557))*(1/$D557*200%),$E557+SUM($G557:Z557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>AB$275,($E557+SUM($G557:AA557))*(1/$D557*200%),$E557+SUM($G557:AA557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>AC$275,($E557+SUM($G557:AB557))*(1/$D557*200%),$E557+SUM($G557:AB557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>AD$275,($E557+SUM($G557:AC557))*(1/$D557*200%),$E557+SUM($G557:AC557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>AE$275,($E557+SUM($G557:AD557))*(1/$D557*200%),$E557+SUM($G557:AD557)))","v":0},{"$f":"-IF($D557=0,0,IF($C557+$D557>AF$275,($E557+SUM($G557:AE557))*(1/$D557*200%),$E557+SUM($G557:AE557)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C558,$G$193:$AF$193,0))","v":12.331},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D558=0,0,IF($C558+$D558>R$275,($E558+SUM($G558:Q558))*(1/$D558*200%),$E558+SUM($G558:Q558)))","v":-6.1654999999999998},{"$f":"-IF($D558=0,0,IF($C558+$D558>S$275,($E558+SUM($G558:R558))*(1/$D558*200%),$E558+SUM($G558:R558)))","v":-3.0827499999999999},{"$f":"-IF($D558=0,0,IF($C558+$D558>T$275,($E558+SUM($G558:S558))*(1/$D558*200%),$E558+SUM($G558:S558)))","v":-1.5413750000000004},{"$f":"-IF($D558=0,0,IF($C558+$D558>U$275,($E558+SUM($G558:T558))*(1/$D558*200%),$E558+SUM($G558:T558)))","v":-1.5413750000000004},{"$f":"-IF($D558=0,0,IF($C558+$D558>V$275,($E558+SUM($G558:U558))*(1/$D558*200%),$E558+SUM($G558:U558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558>W$275,($E558+SUM($G558:V558))*(1/$D558*200%),$E558+SUM($G558:V558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558>X$275,($E558+SUM($G558:W558))*(1/$D558*200%),$E558+SUM($G558:W558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558>Y$275,($E558+SUM($G558:X558))*(1/$D558*200%),$E558+SUM($G558:X558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558>Z$275,($E558+SUM($G558:Y558))*(1/$D558*200%),$E558+SUM($G558:Y558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558>AA$275,($E558+SUM($G558:Z558))*(1/$D558*200%),$E558+SUM($G558:Z558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558>AB$275,($E558+SUM($G558:AA558))*(1/$D558*200%),$E558+SUM($G558:AA558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558>AC$275,($E558+SUM($G558:AB558))*(1/$D558*200%),$E558+SUM($G558:AB558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558>AD$275,($E558+SUM($G558:AC558))*(1/$D558*200%),$E558+SUM($G558:AC558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558>AE$275,($E558+SUM($G558:AD558))*(1/$D558*200%),$E558+SUM($G558:AD558)))","v":0},{"$f":"-IF($D558=0,0,IF($C558+$D558>AF$275,($E558+SUM($G558:AE558))*(1/$D558*200%),$E558+SUM($G558:AE558)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C559,$G$193:$AF$193,0))","v":14.325980094125812},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D559=0,0,IF($C559+$D559>S$275,($E559+SUM($G559:R559))*(1/$D559*200%),$E559+SUM($G559:R559)))","v":-7.1629900470629062},{"$f":"-IF($D559=0,0,IF($C559+$D559>T$275,($E559+SUM($G559:S559))*(1/$D559*200%),$E559+SUM($G559:S559)))","v":-3.5814950235314531},{"$f":"-IF($D559=0,0,IF($C559+$D559>U$275,($E559+SUM($G559:T559))*(1/$D559*200%),$E559+SUM($G559:T559)))","v":-1.7907475117657263},{"$f":"-IF($D559=0,0,IF($C559+$D559>V$275,($E559+SUM($G559:U559))*(1/$D559*200%),$E559+SUM($G559:U559)))","v":-1.7907475117657263},{"$f":"-IF($D559=0,0,IF($C559+$D559>W$275,($E559+SUM($G559:V559))*(1/$D559*200%),$E559+SUM($G559:V559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559>X$275,($E559+SUM($G559:W559))*(1/$D559*200%),$E559+SUM($G559:W559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559>Y$275,($E559+SUM($G559:X559))*(1/$D559*200%),$E559+SUM($G559:X559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559>Z$275,($E559+SUM($G559:Y559))*(1/$D559*200%),$E559+SUM($G559:Y559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559>AA$275,($E559+SUM($G559:Z559))*(1/$D559*200%),$E559+SUM($G559:Z559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559>AB$275,($E559+SUM($G559:AA559))*(1/$D559*200%),$E559+SUM($G559:AA559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559>AC$275,($E559+SUM($G559:AB559))*(1/$D559*200%),$E559+SUM($G559:AB559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559>AD$275,($E559+SUM($G559:AC559))*(1/$D559*200%),$E559+SUM($G559:AC559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559>AE$275,($E559+SUM($G559:AD559))*(1/$D559*200%),$E559+SUM($G559:AD559)))","v":0},{"$f":"-IF($D559=0,0,IF($C559+$D559>AF$275,($E559+SUM($G559:AE559))*(1/$D559*200%),$E559+SUM($G559:AE559)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C560,$G$193:$AF$193,0))","v":15.609059691063976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D560=0,0,IF($C560+$D560>T$275,($E560+SUM($G560:S560))*(1/$D560*200%),$E560+SUM($G560:S560)))","v":-7.804529845531988},{"$f":"-IF($D560=0,0,IF($C560+$D560>U$275,($E560+SUM($G560:T560))*(1/$D560*200%),$E560+SUM($G560:T560)))","v":-3.902264922765994},{"$f":"-IF($D560=0,0,IF($C560+$D560>V$275,($E560+SUM($G560:U560))*(1/$D560*200%),$E560+SUM($G560:U560)))","v":-1.951132461382997},{"$f":"-IF($D560=0,0,IF($C560+$D560>W$275,($E560+SUM($G560:V560))*(1/$D560*200%),$E560+SUM($G560:V560)))","v":-1.951132461382997},{"$f":"-IF($D560=0,0,IF($C560+$D560>X$275,($E560+SUM($G560:W560))*(1/$D560*200%),$E560+SUM($G560:W560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560>Y$275,($E560+SUM($G560:X560))*(1/$D560*200%),$E560+SUM($G560:X560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560>Z$275,($E560+SUM($G560:Y560))*(1/$D560*200%),$E560+SUM($G560:Y560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560>AA$275,($E560+SUM($G560:Z560))*(1/$D560*200%),$E560+SUM($G560:Z560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560>AB$275,($E560+SUM($G560:AA560))*(1/$D560*200%),$E560+SUM($G560:AA560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560>AC$275,($E560+SUM($G560:AB560))*(1/$D560*200%),$E560+SUM($G560:AB560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560>AD$275,($E560+SUM($G560:AC560))*(1/$D560*200%),$E560+SUM($G560:AC560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560>AE$275,($E560+SUM($G560:AD560))*(1/$D560*200%),$E560+SUM($G560:AD560)))","v":0},{"$f":"-IF($D560=0,0,IF($C560+$D560>AF$275,($E560+SUM($G560:AE560))*(1/$D560*200%),$E560+SUM($G560:AE560)))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C561,$G$193:$AF$193,0))","v":13.385354729087664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D561=0,0,IF($C561+$D561>U$275,($E561+SUM($G561:T561))*(1/$D561*200%),$E561+SUM($G561:T561)))","v":-6.6926773645438322},{"$f":"-IF($D561=0,0,IF($C561+$D561>V$275,($E561+SUM($G561:U561))*(1/$D561*200%),$E561+SUM($G561:U561)))","v":-3.3463386822719161},{"$f":"-IF($D561=0,0,IF($C561+$D561>W$275,($E561+SUM($G561:V561))*(1/$D561*200%),$E561+SUM($G561:V561)))","v":-1.6731693411359583},{"$f":"-IF($D561=0,0,IF($C561+$D561>X$275,($E561+SUM($G561:W561))*(1/$D561*200%),$E561+SUM($G561:W561)))","v":-1.6731693411359583},{"$f":"-IF($D561=0,0,IF($C561+$D561>Y$275,($E561+SUM($G561:X561))*(1/$D561*200%),$E561+SUM($G561:X561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561>Z$275,($E561+SUM($G561:Y561))*(1/$D561*200%),$E561+SUM($G561:Y561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561>AA$275,($E561+SUM($G561:Z561))*(1/$D561*200%),$E561+SUM($G561:Z561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561>AB$275,($E561+SUM($G561:AA561))*(1/$D561*200%),$E561+SUM($G561:AA561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561>AC$275,($E561+SUM($G561:AB561))*(1/$D561*200%),$E561+SUM($G561:AB561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561>AD$275,($E561+SUM($G561:AC561))*(1/$D561*200%),$E561+SUM($G561:AC561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561>AE$275,($E561+SUM($G561:AD561))*(1/$D561*200%),$E561+SUM($G561:AD561)))","v":0},{"$f":"-IF($D561=0,0,IF($C561+$D561>AF$275,($E561+SUM($G561:AE561))*(1/$D561*200%),$E561+SUM($G561:AE561)))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C562,$G$193:$AF$193,0))","v":9.863800404533837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D562=0,0,IF($C562+$D562>V$275,($E562+SUM($G562:U562))*(1/$D562*200%),$E562+SUM($G562:U562)))","v":-4.9319002022669185},{"$f":"-IF($D562=0,0,IF($C562+$D562>W$275,($E562+SUM($G562:V562))*(1/$D562*200%),$E562+SUM($G562:V562)))","v":-2.4659501011334592},{"$f":"-IF($D562=0,0,IF($C562+$D562>X$275,($E562+SUM($G562:W562))*(1/$D562*200%),$E562+SUM($G562:W562)))","v":-1.2329750505667296},{"$f":"-IF($D562=0,0,IF($C562+$D562>Y$275,($E562+SUM($G562:X562))*(1/$D562*200%),$E562+SUM($G562:X562)))","v":-1.2329750505667292},{"$f":"-IF($D562=0,0,IF($C562+$D562>Z$275,($E562+SUM($G562:Y562))*(1/$D562*200%),$E562+SUM($G562:Y562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562>AA$275,($E562+SUM($G562:Z562))*(1/$D562*200%),$E562+SUM($G562:Z562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562>AB$275,($E562+SUM($G562:AA562))*(1/$D562*200%),$E562+SUM($G562:AA562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562>AC$275,($E562+SUM($G562:AB562))*(1/$D562*200%),$E562+SUM($G562:AB562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562>AD$275,($E562+SUM($G562:AC562))*(1/$D562*200%),$E562+SUM($G562:AC562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562>AE$275,($E562+SUM($G562:AD562))*(1/$D562*200%),$E562+SUM($G562:AD562)))","v":0},{"$f":"-IF($D562=0,0,IF($C562+$D562>AF$275,($E562+SUM($G562:AE562))*(1/$D562*200%),$E562+SUM($G562:AE562)))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C563,$G$193:$AF$193,0))","v":7.5205553161828735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D563=0,0,IF($C563+$D563>W$275,($E563+SUM($G563:V563))*(1/$D563*200%),$E563+SUM($G563:V563)))","v":-3.7602776580914368},{"$f":"-IF($D563=0,0,IF($C563+$D563>X$275,($E563+SUM($G563:W563))*(1/$D563*200%),$E563+SUM($G563:W563)))","v":-1.8801388290457184},{"$f":"-IF($D563=0,0,IF($C563+$D563>Y$275,($E563+SUM($G563:X563))*(1/$D563*200%),$E563+SUM($G563:X563)))","v":-0.94006941452285897},{"$f":"-IF($D563=0,0,IF($C563+$D563>Z$275,($E563+SUM($G563:Y563))*(1/$D563*200%),$E563+SUM($G563:Y563)))","v":-0.94006941452285897},{"$f":"-IF($D563=0,0,IF($C563+$D563>AA$275,($E563+SUM($G563:Z563))*(1/$D563*200%),$E563+SUM($G563:Z563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563>AB$275,($E563+SUM($G563:AA563))*(1/$D563*200%),$E563+SUM($G563:AA563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563>AC$275,($E563+SUM($G563:AB563))*(1/$D563*200%),$E563+SUM($G563:AB563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563>AD$275,($E563+SUM($G563:AC563))*(1/$D563*200%),$E563+SUM($G563:AC563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563>AE$275,($E563+SUM($G563:AD563))*(1/$D563*200%),$E563+SUM($G563:AD563)))","v":0},{"$f":"-IF($D563=0,0,IF($C563+$D563>AF$275,($E563+SUM($G563:AE563))*(1/$D563*200%),$E563+SUM($G563:AE563)))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C564,$G$193:$AF$193,0))","v":13.108612553184336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D564=0,0,IF($C564+$D564>X$275,($E564+SUM($G564:W564))*(1/$D564*200%),$E564+SUM($G564:W564)))","v":-6.5543062765921682},{"$f":"-IF($D564=0,0,IF($C564+$D564>Y$275,($E564+SUM($G564:X564))*(1/$D564*200%),$E564+SUM($G564:X564)))","v":-3.2771531382960841},{"$f":"-IF($D564=0,0,IF($C564+$D564>Z$275,($E564+SUM($G564:Y564))*(1/$D564*200%),$E564+SUM($G564:Y564)))","v":-1.6385765691480421},{"$f":"-IF($D564=0,0,IF($C564+$D564>AA$275,($E564+SUM($G564:Z564))*(1/$D564*200%),$E564+SUM($G564:Z564)))","v":-1.6385765691480429},{"$f":"-IF($D564=0,0,IF($C564+$D564>AB$275,($E564+SUM($G564:AA564))*(1/$D564*200%),$E564+SUM($G564:AA564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564>AC$275,($E564+SUM($G564:AB564))*(1/$D564*200%),$E564+SUM($G564:AB564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564>AD$275,($E564+SUM($G564:AC564))*(1/$D564*200%),$E564+SUM($G564:AC564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564>AE$275,($E564+SUM($G564:AD564))*(1/$D564*200%),$E564+SUM($G564:AD564)))","v":0},{"$f":"-IF($D564=0,0,IF($C564+$D564>AF$275,($E564+SUM($G564:AE564))*(1/$D564*200%),$E564+SUM($G564:AE564)))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C565,$G$193:$AF$193,0))","v":13.314657352878488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D565=0,0,IF($C565+$D565>Y$275,($E565+SUM($G565:X565))*(1/$D565*200%),$E565+SUM($G565:X565)))","v":-6.6573286764392439},{"$f":"-IF($D565=0,0,IF($C565+$D565>Z$275,($E565+SUM($G565:Y565))*(1/$D565*200%),$E565+SUM($G565:Y565)))","v":-3.3286643382196219},{"$f":"-IF($D565=0,0,IF($C565+$D565>AA$275,($E565+SUM($G565:Z565))*(1/$D565*200%),$E565+SUM($G565:Z565)))","v":-1.6643321691098105},{"$f":"-IF($D565=0,0,IF($C565+$D565>AB$275,($E565+SUM($G565:AA565))*(1/$D565*200%),$E565+SUM($G565:AA565)))","v":-1.6643321691098105},{"$f":"-IF($D565=0,0,IF($C565+$D565>AC$275,($E565+SUM($G565:AB565))*(1/$D565*200%),$E565+SUM($G565:AB565)))","v":0},{"$f":"-IF($D565=0,0,IF($C565+$D565>AD$275,($E565+SUM($G565:AC565))*(1/$D565*200%),$E565+SUM($G565:AC565)))","v":0},{"$f":"-IF($D565=0,0,IF($C565+$D565>AE$275,($E565+SUM($G565:AD565))*(1/$D565*200%),$E565+SUM($G565:AD565)))","v":0},{"$f":"-IF($D565=0,0,IF($C565+$D565>AF$275,($E565+SUM($G565:AE565))*(1/$D565*200%),$E565+SUM($G565:AE565)))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C566,$G$193:$AF$193,0))","v":15.636672160090294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D566=0,0,IF($C566+$D566>Z$275,($E566+SUM($G566:Y566))*(1/$D566*200%),$E566+SUM($G566:Y566)))","v":-7.8183360800451469},{"$f":"-IF($D566=0,0,IF($C566+$D566>AA$275,($E566+SUM($G566:Z566))*(1/$D566*200%),$E566+SUM($G566:Z566)))","v":-3.9091680400225735},{"$f":"-IF($D566=0,0,IF($C566+$D566>AB$275,($E566+SUM($G566:AA566))*(1/$D566*200%),$E566+SUM($G566:AA566)))","v":-1.9545840200112865},{"$f":"-IF($D566=0,0,IF($C566+$D566>AC$275,($E566+SUM($G566:AB566))*(1/$D566*200%),$E566+SUM($G566:AB566)))","v":-1.9545840200112874},{"$f":"-IF($D566=0,0,IF($C566+$D566>AD$275,($E566+SUM($G566:AC566))*(1/$D566*200%),$E566+SUM($G566:AC566)))","v":0},{"$f":"-IF($D566=0,0,IF($C566+$D566>AE$275,($E566+SUM($G566:AD566))*(1/$D566*200%),$E566+SUM($G566:AD566)))","v":0},{"$f":"-IF($D566=0,0,IF($C566+$D566>AF$275,($E566+SUM($G566:AE566))*(1/$D566*200%),$E566+SUM($G566:AE566)))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C567,$G$193:$AF$193,0))","v":14.046945943311936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D567=0,0,IF($C567+$D567>AA$275,($E567+SUM($G567:Z567))*(1/$D567*200%),$E567+SUM($G567:Z567)))","v":-7.0234729716559681},{"$f":"-IF($D567=0,0,IF($C567+$D567>AB$275,($E567+SUM($G567:AA567))*(1/$D567*200%),$E567+SUM($G567:AA567)))","v":-3.511736485827984},{"$f":"-IF($D567=0,0,IF($C567+$D567>AC$275,($E567+SUM($G567:AB567))*(1/$D567*200%),$E567+SUM($G567:AB567)))","v":-1.7558682429139925},{"$f":"-IF($D567=0,0,IF($C567+$D567>AD$275,($E567+SUM($G567:AC567))*(1/$D567*200%),$E567+SUM($G567:AC567)))","v":-1.7558682429139925},{"$f":"-IF($D567=0,0,IF($C567+$D567>AE$275,($E567+SUM($G567:AD567))*(1/$D567*200%),$E567+SUM($G567:AD567)))","v":0},{"$f":"-IF($D567=0,0,IF($C567+$D567>AF$275,($E567+SUM($G567:AE567))*(1/$D567*200%),$E567+SUM($G567:AE567)))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C568,$G$193:$AF$193,0))","v":16.352087287140634},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D568=0,0,IF($C568+$D568>AB$275,($E568+SUM($G568:AA568))*(1/$D568*200%),$E568+SUM($G568:AA568)))","v":-8.176043643570317},{"$f":"-IF($D568=0,0,IF($C568+$D568>AC$275,($E568+SUM($G568:AB568))*(1/$D568*200%),$E568+SUM($G568:AB568)))","v":-4.0880218217851585},{"$f":"-IF($D568=0,0,IF($C568+$D568>AD$275,($E568+SUM($G568:AC568))*(1/$D568*200%),$E568+SUM($G568:AC568)))","v":-2.0440109108925792},{"$f":"-IF($D568=0,0,IF($C568+$D568>AE$275,($E568+SUM($G568:AD568))*(1/$D568*200%),$E568+SUM($G568:AD568)))","v":-2.0440109108925792},{"$f":"-IF($D568=0,0,IF($C568+$D568>AF$275,($E568+SUM($G568:AE568))*(1/$D568*200%),$E568+SUM($G568:AE568)))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C569,$G$193:$AF$193,0))","v":11.6326346980299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D569=0,0,IF($C569+$D569>AC$275,($E569+SUM($G569:AB569))*(1/$D569*200%),$E569+SUM($G569:AB569)))","v":-5.81631734901495},{"$f":"-IF($D569=0,0,IF($C569+$D569>AD$275,($E569+SUM($G569:AC569))*(1/$D569*200%),$E569+SUM($G569:AC569)))","v":-2.908158674507475},{"$f":"-IF($D569=0,0,IF($C569+$D569>AE$275,($E569+SUM($G569:AD569))*(1/$D569*200%),$E569+SUM($G569:AD569)))","v":-1.4540793372537379},{"$f":"-IF($D569=0,0,IF($C569+$D569>AF$275,($E569+SUM($G569:AE569))*(1/$D569*200%),$E569+SUM($G569:AE569)))","v":-1.4540793372537379}]
[null,null,2029,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C570,$G$193:$AF$193,0))","v":11.846675176473649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D570=0,0,IF($C570+$D570>AD$275,($E570+SUM($G570:AC570))*(1/$D570*200%),$E570+SUM($G570:AC570)))","v":-5.9233375882368247},{"$f":"-IF($D570=0,0,IF($C570+$D570>AE$275,($E570+SUM($G570:AD570))*(1/$D570*200%),$E570+SUM($G570:AD570)))","v":-2.9616687941184123},{"$f":"-IF($D570=0,0,IF($C570+$D570>AF$275,($E570+SUM($G570:AE570))*(1/$D570*200%),$E570+SUM($G570:AE570)))","v":-1.4808343970592066}]
[null,null,2030,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C571,$G$193:$AF$193,0))","v":12.064653999720765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D571=0,0,IF($C571+$D571>AE$275,($E571+SUM($G571:AD571))*(1/$D571*200%),$E571+SUM($G571:AD571)))","v":-6.0323269998603823},{"$f":"-IF($D571=0,0,IF($C571+$D571>AF$275,($E571+SUM($G571:AE571))*(1/$D571*200%),$E571+SUM($G571:AE571)))","v":-3.0161634999301912}]
[null,null,2031,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C572,$G$193:$AF$193,0))","v":12.286643633315625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D572=0,0,IF($C572+$D572>AF$275,($E572+SUM($G572:AE572))*(1/$D572*200%),$E572+SUM($G572:AE572)))","v":-6.1433218166578127}]
[null,null,2032,{"$f":"VLOOKUP(B546,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":4},{"$f":"INDEX($G$211:$AF$223,MATCH(B546,$B$211:$B$223,0),MATCH(C573,$G$193:$AF$193,0))","v":12.512717876168635}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E548:E573)-SUM(G220:AF220),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G547:G573)","v":0},{"$f":"SUM(H547:H573)","v":0},0,0,0,0,-1.3034251663791483,-9.5787583447106996,-10.352652240245753,-12.191023327297813,-9.9202465730050093,-9.4159999999999986,-12.049490047062905,-13.573274869063441,-13.927064799075552,-12.020118857687558,-9.8505295617438513,-11.340589497340574,-12.107526279824917,-13.72564640193567,-14.235549749936395,-15.306696318519398,-13.614791433725388,-12.63137541655087,-12.492086042125113,-12.094399050900948]
[]
[null,"Other non-network assets","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B576,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":-16.06104995455777},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B576,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":-10.507214807060318},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B576,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":-8.7814822860975958},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B576,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":-8.596737397803869},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B576,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q577,Q577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R577,R577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S577,S577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T577,T577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U577,U577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V577,V577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W577,W577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X577,X577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y577,Y577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z577,Z577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA577,AA577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":-8.4353704707087509},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB577,AB577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":-4.1358780007496421},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC577,AC577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD577,AD577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE577,AE577,-INDEX($R$113:$AF$125,MATCH(B576,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C584,$G$193:$AF$193,0))","v":10.02851765},null,null,null,null,null,null,null,null,{"$f":"-IF($D584=0,0,IF($C584+$D584>N$275,($E584+SUM($G584:M584))*(1/$D584*200%),$E584+SUM($G584:M584)))","v":-1.6045628240000001},{"$f":"-IF($D584=0,0,IF($C584+$D584>O$275,($E584+SUM($G584:N584))*(1/$D584*200%),$E584+SUM($G584:N584)))","v":-1.3478327721599999},{"$f":"-IF($D584=0,0,IF($C584+$D584>P$275,($E584+SUM($G584:O584))*(1/$D584*200%),$E584+SUM($G584:O584)))","v":-1.1321795286144001},{"$f":"-IF($D584=0,0,IF($C584+$D584>Q$275,($E584+SUM($G584:P584))*(1/$D584*200%),$E584+SUM($G584:P584)))","v":-0.95103080403609597},{"$f":"-IF($D584=0,0,IF($C584+$D584>R$275,($E584+SUM($G584:Q584))*(1/$D584*200%),$E584+SUM($G584:Q584)))","v":-0.79886587539032061},{"$f":"-IF($D584=0,0,IF($C584+$D584>S$275,($E584+SUM($G584:R584))*(1/$D584*200%),$E584+SUM($G584:R584)))","v":-0.67104733532786942},{"$f":"-IF($D584=0,0,IF($C584+$D584>T$275,($E584+SUM($G584:S584))*(1/$D584*200%),$E584+SUM($G584:S584)))","v":-0.56367976167541034},{"$f":"-IF($D584=0,0,IF($C584+$D584>U$275,($E584+SUM($G584:T584))*(1/$D584*200%),$E584+SUM($G584:T584)))","v":-0.47349099980734466},{"$f":"-IF($D584=0,0,IF($C584+$D584>V$275,($E584+SUM($G584:U584))*(1/$D584*200%),$E584+SUM($G584:U584)))","v":-0.39773243983816953},{"$f":"-IF($D584=0,0,IF($C584+$D584>W$275,($E584+SUM($G584:V584))*(1/$D584*200%),$E584+SUM($G584:V584)))","v":-0.33409524946406238},{"$f":"-IF($D584=0,0,IF($C584+$D584>X$275,($E584+SUM($G584:W584))*(1/$D584*200%),$E584+SUM($G584:W584)))","v":-0.28064000954981227},{"$f":"-IF($D584=0,0,IF($C584+$D584>Y$275,($E584+SUM($G584:X584))*(1/$D584*200%),$E584+SUM($G584:X584)))","v":-0.2357376080218424},{"$f":"-IF($D584=0,0,IF($C584+$D584>Z$275,($E584+SUM($G584:Y584))*(1/$D584*200%),$E584+SUM($G584:Y584)))","v":-1.237622442114672},{"$f":"-IF($D584=0,0,IF($C584+$D584>AA$275,($E584+SUM($G584:Z584))*(1/$D584*200%),$E584+SUM($G584:Z584)))","v":0},{"$f":"-IF($D584=0,0,IF($C584+$D584>AB$275,($E584+SUM($G584:AA584))*(1/$D584*200%),$E584+SUM($G584:AA584)))","v":0},{"$f":"-IF($D584=0,0,IF($C584+$D584>AC$275,($E584+SUM($G584:AB584))*(1/$D584*200%),$E584+SUM($G584:AB584)))","v":0},{"$f":"-IF($D584=0,0,IF($C584+$D584>AD$275,($E584+SUM($G584:AC584))*(1/$D584*200%),$E584+SUM($G584:AC584)))","v":0},{"$f":"-IF($D584=0,0,IF($C584+$D584>AE$275,($E584+SUM($G584:AD584))*(1/$D584*200%),$E584+SUM($G584:AD584)))","v":0},{"$f":"-IF($D584=0,0,IF($C584+$D584>AF$275,($E584+SUM($G584:AE584))*(1/$D584*200%),$E584+SUM($G584:AE584)))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C585,$G$193:$AF$193,0))","v":1.804},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D585=0,0,IF($C585+$D585>O$275,($E585+SUM($G585:N585))*(1/$D585*200%),$E585+SUM($G585:N585)))","v":-0.28864000000000001},{"$f":"-IF($D585=0,0,IF($C585+$D585>P$275,($E585+SUM($G585:O585))*(1/$D585*200%),$E585+SUM($G585:O585)))","v":-0.24245760000000002},{"$f":"-IF($D585=0,0,IF($C585+$D585>Q$275,($E585+SUM($G585:P585))*(1/$D585*200%),$E585+SUM($G585:P585)))","v":-0.203664384},{"$f":"-IF($D585=0,0,IF($C585+$D585>R$275,($E585+SUM($G585:Q585))*(1/$D585*200%),$E585+SUM($G585:Q585)))","v":-0.17107808255999998},{"$f":"-IF($D585=0,0,IF($C585+$D585>S$275,($E585+SUM($G585:R585))*(1/$D585*200%),$E585+SUM($G585:R585)))","v":-0.14370558935040001},{"$f":"-IF($D585=0,0,IF($C585+$D585>T$275,($E585+SUM($G585:S585))*(1/$D585*200%),$E585+SUM($G585:S585)))","v":-0.12071269505433602},{"$f":"-IF($D585=0,0,IF($C585+$D585>U$275,($E585+SUM($G585:T585))*(1/$D585*200%),$E585+SUM($G585:T585)))","v":-0.10139866384564225},{"$f":"-IF($D585=0,0,IF($C585+$D585>V$275,($E585+SUM($G585:U585))*(1/$D585*200%),$E585+SUM($G585:U585)))","v":-8.5174877630339485E-2},{"$f":"-IF($D585=0,0,IF($C585+$D585>W$275,($E585+SUM($G585:V585))*(1/$D585*200%),$E585+SUM($G585:V585)))","v":-7.154689720948515E-2},{"$f":"-IF($D585=0,0,IF($C585+$D585>X$275,($E585+SUM($G585:W585))*(1/$D585*200%),$E585+SUM($G585:W585)))","v":-6.0099393655967538E-2},{"$f":"-IF($D585=0,0,IF($C585+$D585>Y$275,($E585+SUM($G585:X585))*(1/$D585*200%),$E585+SUM($G585:X585)))","v":-5.0483490671012737E-2},{"$f":"-IF($D585=0,0,IF($C585+$D585>Z$275,($E585+SUM($G585:Y585))*(1/$D585*200%),$E585+SUM($G585:Y585)))","v":-4.2406132163650696E-2},{"$f":"-IF($D585=0,0,IF($C585+$D585>AA$275,($E585+SUM($G585:Z585))*(1/$D585*200%),$E585+SUM($G585:Z585)))","v":-0.22263219385916622},{"$f":"-IF($D585=0,0,IF($C585+$D585>AB$275,($E585+SUM($G585:AA585))*(1/$D585*200%),$E585+SUM($G585:AA585)))","v":0},{"$f":"-IF($D585=0,0,IF($C585+$D585>AC$275,($E585+SUM($G585:AB585))*(1/$D585*200%),$E585+SUM($G585:AB585)))","v":0},{"$f":"-IF($D585=0,0,IF($C585+$D585>AD$275,($E585+SUM($G585:AC585))*(1/$D585*200%),$E585+SUM($G585:AC585)))","v":0},{"$f":"-IF($D585=0,0,IF($C585+$D585>AE$275,($E585+SUM($G585:AD585))*(1/$D585*200%),$E585+SUM($G585:AD585)))","v":0},{"$f":"-IF($D585=0,0,IF($C585+$D585>AF$275,($E585+SUM($G585:AE585))*(1/$D585*200%),$E585+SUM($G585:AE585)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C586,$G$193:$AF$193,0))","v":5.1340000000000003},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D586=0,0,IF($C586+$D586>P$275,($E586+SUM($G586:O586))*(1/$D586*200%),$E586+SUM($G586:O586)))","v":-0.82144000000000006},{"$f":"-IF($D586=0,0,IF($C586+$D586>Q$275,($E586+SUM($G586:P586))*(1/$D586*200%),$E586+SUM($G586:P586)))","v":-0.69000960000000011},{"$f":"-IF($D586=0,0,IF($C586+$D586>R$275,($E586+SUM($G586:Q586))*(1/$D586*200%),$E586+SUM($G586:Q586)))","v":-0.57960806400000009},{"$f":"-IF($D586=0,0,IF($C586+$D586>S$275,($E586+SUM($G586:R586))*(1/$D586*200%),$E586+SUM($G586:R586)))","v":-0.48687077376000004},{"$f":"-IF($D586=0,0,IF($C586+$D586>T$275,($E586+SUM($G586:S586))*(1/$D586*200%),$E586+SUM($G586:S586)))","v":-0.40897144995840001},{"$f":"-IF($D586=0,0,IF($C586+$D586>U$275,($E586+SUM($G586:T586))*(1/$D586*200%),$E586+SUM($G586:T586)))","v":-0.34353601796505601},{"$f":"-IF($D586=0,0,IF($C586+$D586>V$275,($E586+SUM($G586:U586))*(1/$D586*200%),$E586+SUM($G586:U586)))","v":-0.28857025509064704},{"$f":"-IF($D586=0,0,IF($C586+$D586>W$275,($E586+SUM($G586:V586))*(1/$D586*200%),$E586+SUM($G586:V586)))","v":-0.24239901427614358},{"$f":"-IF($D586=0,0,IF($C586+$D586>X$275,($E586+SUM($G586:W586))*(1/$D586*200%),$E586+SUM($G586:W586)))","v":-0.20361517199196058},{"$f":"-IF($D586=0,0,IF($C586+$D586>Y$275,($E586+SUM($G586:X586))*(1/$D586*200%),$E586+SUM($G586:X586)))","v":-0.17103674447324693},{"$f":"-IF($D586=0,0,IF($C586+$D586>Z$275,($E586+SUM($G586:Y586))*(1/$D586*200%),$E586+SUM($G586:Y586)))","v":-0.14367086535752749},{"$f":"-IF($D586=0,0,IF($C586+$D586>AA$275,($E586+SUM($G586:Z586))*(1/$D586*200%),$E586+SUM($G586:Z586)))","v":-0.12068352690032313},{"$f":"-IF($D586=0,0,IF($C586+$D586>AB$275,($E586+SUM($G586:AA586))*(1/$D586*200%),$E586+SUM($G586:AA586)))","v":-0.63358851622669654},{"$f":"-IF($D586=0,0,IF($C586+$D586>AC$275,($E586+SUM($G586:AB586))*(1/$D586*200%),$E586+SUM($G586:AB586)))","v":0},{"$f":"-IF($D586=0,0,IF($C586+$D586>AD$275,($E586+SUM($G586:AC586))*(1/$D586*200%),$E586+SUM($G586:AC586)))","v":0},{"$f":"-IF($D586=0,0,IF($C586+$D586>AE$275,($E586+SUM($G586:AD586))*(1/$D586*200%),$E586+SUM($G586:AD586)))","v":0},{"$f":"-IF($D586=0,0,IF($C586+$D586>AF$275,($E586+SUM($G586:AE586))*(1/$D586*200%),$E586+SUM($G586:AE586)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C587,$G$193:$AF$193,0))","v":5.3700975609756103},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D587=0,0,IF($C587+$D587>Q$275,($E587+SUM($G587:P587))*(1/$D587*200%),$E587+SUM($G587:P587)))","v":-0.85921560975609768},{"$f":"-IF($D587=0,0,IF($C587+$D587>R$275,($E587+SUM($G587:Q587))*(1/$D587*200%),$E587+SUM($G587:Q587)))","v":-0.72174111219512205},{"$f":"-IF($D587=0,0,IF($C587+$D587>S$275,($E587+SUM($G587:R587))*(1/$D587*200%),$E587+SUM($G587:R587)))","v":-0.60626253424390253},{"$f":"-IF($D587=0,0,IF($C587+$D587>T$275,($E587+SUM($G587:S587))*(1/$D587*200%),$E587+SUM($G587:S587)))","v":-0.50926052876487815},{"$f":"-IF($D587=0,0,IF($C587+$D587>U$275,($E587+SUM($G587:T587))*(1/$D587*200%),$E587+SUM($G587:T587)))","v":-0.42777884416249762},{"$f":"-IF($D587=0,0,IF($C587+$D587>V$275,($E587+SUM($G587:U587))*(1/$D587*200%),$E587+SUM($G587:U587)))","v":-0.35933422909649798},{"$f":"-IF($D587=0,0,IF($C587+$D587>W$275,($E587+SUM($G587:V587))*(1/$D587*200%),$E587+SUM($G587:V587)))","v":-0.30184075244105835},{"$f":"-IF($D587=0,0,IF($C587+$D587>X$275,($E587+SUM($G587:W587))*(1/$D587*200%),$E587+SUM($G587:W587)))","v":-0.25354623205048904},{"$f":"-IF($D587=0,0,IF($C587+$D587>Y$275,($E587+SUM($G587:X587))*(1/$D587*200%),$E587+SUM($G587:X587)))","v":-0.21297883492241085},{"$f":"-IF($D587=0,0,IF($C587+$D587>Z$275,($E587+SUM($G587:Y587))*(1/$D587*200%),$E587+SUM($G587:Y587)))","v":-0.17890222133482511},{"$f":"-IF($D587=0,0,IF($C587+$D587>AA$275,($E587+SUM($G587:Z587))*(1/$D587*200%),$E587+SUM($G587:Z587)))","v":-0.15027786592125311},{"$f":"-IF($D587=0,0,IF($C587+$D587>AB$275,($E587+SUM($G587:AA587))*(1/$D587*200%),$E587+SUM($G587:AA587)))","v":-0.12623340737385264},{"$f":"-IF($D587=0,0,IF($C587+$D587>AC$275,($E587+SUM($G587:AB587))*(1/$D587*200%),$E587+SUM($G587:AB587)))","v":-0.66272538871272602},{"$f":"-IF($D587=0,0,IF($C587+$D587>AD$275,($E587+SUM($G587:AC587))*(1/$D587*200%),$E587+SUM($G587:AC587)))","v":0},{"$f":"-IF($D587=0,0,IF($C587+$D587>AE$275,($E587+SUM($G587:AD587))*(1/$D587*200%),$E587+SUM($G587:AD587)))","v":0},{"$f":"-IF($D587=0,0,IF($C587+$D587>AF$275,($E587+SUM($G587:AE587))*(1/$D587*200%),$E587+SUM($G587:AE587)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C588,$G$193:$AF$193,0))","v":2.2650000000000001},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D588=0,0,IF($C588+$D588>R$275,($E588+SUM($G588:Q588))*(1/$D588*200%),$E588+SUM($G588:Q588)))","v":-0.3624},{"$f":"-IF($D588=0,0,IF($C588+$D588>S$275,($E588+SUM($G588:R588))*(1/$D588*200%),$E588+SUM($G588:R588)))","v":-0.30441600000000002},{"$f":"-IF($D588=0,0,IF($C588+$D588>T$275,($E588+SUM($G588:S588))*(1/$D588*200%),$E588+SUM($G588:S588)))","v":-0.25570944000000001},{"$f":"-IF($D588=0,0,IF($C588+$D588>U$275,($E588+SUM($G588:T588))*(1/$D588*200%),$E588+SUM($G588:T588)))","v":-0.21479592960000002},{"$f":"-IF($D588=0,0,IF($C588+$D588>V$275,($E588+SUM($G588:U588))*(1/$D588*200%),$E588+SUM($G588:U588)))","v":-0.18042858086400002},{"$f":"-IF($D588=0,0,IF($C588+$D588>W$275,($E588+SUM($G588:V588))*(1/$D588*200%),$E588+SUM($G588:V588)))","v":-0.15156000792576002},{"$f":"-IF($D588=0,0,IF($C588+$D588>X$275,($E588+SUM($G588:W588))*(1/$D588*200%),$E588+SUM($G588:W588)))","v":-0.12731040665763843},{"$f":"-IF($D588=0,0,IF($C588+$D588>Y$275,($E588+SUM($G588:X588))*(1/$D588*200%),$E588+SUM($G588:X588)))","v":-0.10694074159241627},{"$f":"-IF($D588=0,0,IF($C588+$D588>Z$275,($E588+SUM($G588:Y588))*(1/$D588*200%),$E588+SUM($G588:Y588)))","v":-8.9830222937629683E-2},{"$f":"-IF($D588=0,0,IF($C588+$D588>AA$275,($E588+SUM($G588:Z588))*(1/$D588*200%),$E588+SUM($G588:Z588)))","v":-7.5457387267608922E-2},{"$f":"-IF($D588=0,0,IF($C588+$D588>AB$275,($E588+SUM($G588:AA588))*(1/$D588*200%),$E588+SUM($G588:AA588)))","v":-6.3384205304791483E-2},{"$f":"-IF($D588=0,0,IF($C588+$D588>AC$275,($E588+SUM($G588:AB588))*(1/$D588*200%),$E588+SUM($G588:AB588)))","v":-5.3242732456024844E-2},{"$f":"-IF($D588=0,0,IF($C588+$D588>AD$275,($E588+SUM($G588:AC588))*(1/$D588*200%),$E588+SUM($G588:AC588)))","v":-0.27952434539413051},{"$f":"-IF($D588=0,0,IF($C588+$D588>AE$275,($E588+SUM($G588:AD588))*(1/$D588*200%),$E588+SUM($G588:AD588)))","v":0},{"$f":"-IF($D588=0,0,IF($C588+$D588>AF$275,($E588+SUM($G588:AE588))*(1/$D588*200%),$E588+SUM($G588:AE588)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C589,$G$193:$AF$193,0))","v":4.9794254650805456},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D589=0,0,IF($C589+$D589>S$275,($E589+SUM($G589:R589))*(1/$D589*200%),$E589+SUM($G589:R589)))","v":-0.79670807441288727},{"$f":"-IF($D589=0,0,IF($C589+$D589>T$275,($E589+SUM($G589:S589))*(1/$D589*200%),$E589+SUM($G589:S589)))","v":-0.66923478250682533},{"$f":"-IF($D589=0,0,IF($C589+$D589>U$275,($E589+SUM($G589:T589))*(1/$D589*200%),$E589+SUM($G589:T589)))","v":-0.56215721730573331},{"$f":"-IF($D589=0,0,IF($C589+$D589>V$275,($E589+SUM($G589:U589))*(1/$D589*200%),$E589+SUM($G589:U589)))","v":-0.47221206253681597},{"$f":"-IF($D589=0,0,IF($C589+$D589>W$275,($E589+SUM($G589:V589))*(1/$D589*200%),$E589+SUM($G589:V589)))","v":-0.39665813253092536},{"$f":"-IF($D589=0,0,IF($C589+$D589>X$275,($E589+SUM($G589:W589))*(1/$D589*200%),$E589+SUM($G589:W589)))","v":-0.33319283132597732},{"$f":"-IF($D589=0,0,IF($C589+$D589>Y$275,($E589+SUM($G589:X589))*(1/$D589*200%),$E589+SUM($G589:X589)))","v":-0.27988197831382094},{"$f":"-IF($D589=0,0,IF($C589+$D589>Z$275,($E589+SUM($G589:Y589))*(1/$D589*200%),$E589+SUM($G589:Y589)))","v":-0.23510086178360959},{"$f":"-IF($D589=0,0,IF($C589+$D589>AA$275,($E589+SUM($G589:Z589))*(1/$D589*200%),$E589+SUM($G589:Z589)))","v":-0.19748472389823207},{"$f":"-IF($D589=0,0,IF($C589+$D589>AB$275,($E589+SUM($G589:AA589))*(1/$D589*200%),$E589+SUM($G589:AA589)))","v":-0.1658871680745149},{"$f":"-IF($D589=0,0,IF($C589+$D589>AC$275,($E589+SUM($G589:AB589))*(1/$D589*200%),$E589+SUM($G589:AB589)))","v":-0.13934522118259252},{"$f":"-IF($D589=0,0,IF($C589+$D589>AD$275,($E589+SUM($G589:AC589))*(1/$D589*200%),$E589+SUM($G589:AC589)))","v":-0.11704998579337769},{"$f":"-IF($D589=0,0,IF($C589+$D589>AE$275,($E589+SUM($G589:AD589))*(1/$D589*200%),$E589+SUM($G589:AD589)))","v":-0.61451242541523321},{"$f":"-IF($D589=0,0,IF($C589+$D589>AF$275,($E589+SUM($G589:AE589))*(1/$D589*200%),$E589+SUM($G589:AE589)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C590,$G$193:$AF$193,0))","v":9.1315713217384911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D590=0,0,IF($C590+$D590>T$275,($E590+SUM($G590:S590))*(1/$D590*200%),$E590+SUM($G590:S590)))","v":-1.4610514114781585},{"$f":"-IF($D590=0,0,IF($C590+$D590>U$275,($E590+SUM($G590:T590))*(1/$D590*200%),$E590+SUM($G590:T590)))","v":-1.2272831856416533},{"$f":"-IF($D590=0,0,IF($C590+$D590>V$275,($E590+SUM($G590:U590))*(1/$D590*200%),$E590+SUM($G590:U590)))","v":-1.0309178759389888},{"$f":"-IF($D590=0,0,IF($C590+$D590>W$275,($E590+SUM($G590:V590))*(1/$D590*200%),$E590+SUM($G590:V590)))","v":-0.86597101578875058},{"$f":"-IF($D590=0,0,IF($C590+$D590>X$275,($E590+SUM($G590:W590))*(1/$D590*200%),$E590+SUM($G590:W590)))","v":-0.72741565326255042},{"$f":"-IF($D590=0,0,IF($C590+$D590>Y$275,($E590+SUM($G590:X590))*(1/$D590*200%),$E590+SUM($G590:X590)))","v":-0.61102914874054237},{"$f":"-IF($D590=0,0,IF($C590+$D590>Z$275,($E590+SUM($G590:Y590))*(1/$D590*200%),$E590+SUM($G590:Y590)))","v":-0.51326448494205557},{"$f":"-IF($D590=0,0,IF($C590+$D590>AA$275,($E590+SUM($G590:Z590))*(1/$D590*200%),$E590+SUM($G590:Z590)))","v":-0.4311421673513266},{"$f":"-IF($D590=0,0,IF($C590+$D590>AB$275,($E590+SUM($G590:AA590))*(1/$D590*200%),$E590+SUM($G590:AA590)))","v":-0.3621594205751143},{"$f":"-IF($D590=0,0,IF($C590+$D590>AC$275,($E590+SUM($G590:AB590))*(1/$D590*200%),$E590+SUM($G590:AB590)))","v":-0.30421391328309599},{"$f":"-IF($D590=0,0,IF($C590+$D590>AD$275,($E590+SUM($G590:AC590))*(1/$D590*200%),$E590+SUM($G590:AC590)))","v":-0.25553968715780057},{"$f":"-IF($D590=0,0,IF($C590+$D590>AE$275,($E590+SUM($G590:AD590))*(1/$D590*200%),$E590+SUM($G590:AD590)))","v":-0.2146533372125525},{"$f":"-IF($D590=0,0,IF($C590+$D590>AF$275,($E590+SUM($G590:AE590))*(1/$D590*200%),$E590+SUM($G590:AE590)))","v":-1.1269300203659007}]
[null,null,2020,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C591,$G$193:$AF$193,0))","v":24.813442070374972},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D591=0,0,IF($C591+$D591>U$275,($E591+SUM($G591:T591))*(1/$D591*200%),$E591+SUM($G591:T591)))","v":-3.9701507312599955},{"$f":"-IF($D591=0,0,IF($C591+$D591>V$275,($E591+SUM($G591:U591))*(1/$D591*200%),$E591+SUM($G591:U591)))","v":-3.3349266142583964},{"$f":"-IF($D591=0,0,IF($C591+$D591>W$275,($E591+SUM($G591:V591))*(1/$D591*200%),$E591+SUM($G591:V591)))","v":-2.8013383559770531},{"$f":"-IF($D591=0,0,IF($C591+$D591>X$275,($E591+SUM($G591:W591))*(1/$D591*200%),$E591+SUM($G591:W591)))","v":-2.3531242190207244},{"$f":"-IF($D591=0,0,IF($C591+$D591>Y$275,($E591+SUM($G591:X591))*(1/$D591*200%),$E591+SUM($G591:X591)))","v":-1.9766243439774085},{"$f":"-IF($D591=0,0,IF($C591+$D591>Z$275,($E591+SUM($G591:Y591))*(1/$D591*200%),$E591+SUM($G591:Y591)))","v":-1.6603644489410232},{"$f":"-IF($D591=0,0,IF($C591+$D591>AA$275,($E591+SUM($G591:Z591))*(1/$D591*200%),$E591+SUM($G591:Z591)))","v":-1.3947061371104592},{"$f":"-IF($D591=0,0,IF($C591+$D591>AB$275,($E591+SUM($G591:AA591))*(1/$D591*200%),$E591+SUM($G591:AA591)))","v":-1.1715531551727856},{"$f":"-IF($D591=0,0,IF($C591+$D591>AC$275,($E591+SUM($G591:AB591))*(1/$D591*200%),$E591+SUM($G591:AB591)))","v":-0.98410465034514005},{"$f":"-IF($D591=0,0,IF($C591+$D591>AD$275,($E591+SUM($G591:AC591))*(1/$D591*200%),$E591+SUM($G591:AC591)))","v":-0.82664790628991736},{"$f":"-IF($D591=0,0,IF($C591+$D591>AE$275,($E591+SUM($G591:AD591))*(1/$D591*200%),$E591+SUM($G591:AD591)))","v":-0.6943842412835306},{"$f":"-IF($D591=0,0,IF($C591+$D591>AF$275,($E591+SUM($G591:AE591))*(1/$D591*200%),$E591+SUM($G591:AE591)))","v":-0.58328276267816592}]
[null,null,2021,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C592,$G$193:$AF$193,0))","v":2.3799465027390574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D592=0,0,IF($C592+$D592>V$275,($E592+SUM($G592:U592))*(1/$D592*200%),$E592+SUM($G592:U592)))","v":-0.3807914404382492},{"$f":"-IF($D592=0,0,IF($C592+$D592>W$275,($E592+SUM($G592:V592))*(1/$D592*200%),$E592+SUM($G592:V592)))","v":-0.31986480996812933},{"$f":"-IF($D592=0,0,IF($C592+$D592>X$275,($E592+SUM($G592:W592))*(1/$D592*200%),$E592+SUM($G592:W592)))","v":-0.26868644037322864},{"$f":"-IF($D592=0,0,IF($C592+$D592>Y$275,($E592+SUM($G592:X592))*(1/$D592*200%),$E592+SUM($G592:X592)))","v":-0.22569660991351206},{"$f":"-IF($D592=0,0,IF($C592+$D592>Z$275,($E592+SUM($G592:Y592))*(1/$D592*200%),$E592+SUM($G592:Y592)))","v":-0.1895851523273501},{"$f":"-IF($D592=0,0,IF($C592+$D592>AA$275,($E592+SUM($G592:Z592))*(1/$D592*200%),$E592+SUM($G592:Z592)))","v":-0.15925152795497408},{"$f":"-IF($D592=0,0,IF($C592+$D592>AB$275,($E592+SUM($G592:AA592))*(1/$D592*200%),$E592+SUM($G592:AA592)))","v":-0.13377128348217823},{"$f":"-IF($D592=0,0,IF($C592+$D592>AC$275,($E592+SUM($G592:AB592))*(1/$D592*200%),$E592+SUM($G592:AB592)))","v":-0.11236787812502971},{"$f":"-IF($D592=0,0,IF($C592+$D592>AD$275,($E592+SUM($G592:AC592))*(1/$D592*200%),$E592+SUM($G592:AC592)))","v":-9.4389017625024968E-2},{"$f":"-IF($D592=0,0,IF($C592+$D592>AE$275,($E592+SUM($G592:AD592))*(1/$D592*200%),$E592+SUM($G592:AD592)))","v":-7.9286774805020957E-2},{"$f":"-IF($D592=0,0,IF($C592+$D592>AF$275,($E592+SUM($G592:AE592))*(1/$D592*200%),$E592+SUM($G592:AE592)))","v":-6.6600890836217591E-2}]
[null,null,2022,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C593,$G$193:$AF$193,0))","v":2.0140209126460178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D593=0,0,IF($C593+$D593>W$275,($E593+SUM($G593:V593))*(1/$D593*200%),$E593+SUM($G593:V593)))","v":-0.32224334602336285},{"$f":"-IF($D593=0,0,IF($C593+$D593>X$275,($E593+SUM($G593:W593))*(1/$D593*200%),$E593+SUM($G593:W593)))","v":-0.27068441065962479},{"$f":"-IF($D593=0,0,IF($C593+$D593>Y$275,($E593+SUM($G593:X593))*(1/$D593*200%),$E593+SUM($G593:X593)))","v":-0.22737490495408483},{"$f":"-IF($D593=0,0,IF($C593+$D593>Z$275,($E593+SUM($G593:Y593))*(1/$D593*200%),$E593+SUM($G593:Y593)))","v":-0.19099492016143124},{"$f":"-IF($D593=0,0,IF($C593+$D593>AA$275,($E593+SUM($G593:Z593))*(1/$D593*200%),$E593+SUM($G593:Z593)))","v":-0.16043573293560226},{"$f":"-IF($D593=0,0,IF($C593+$D593>AB$275,($E593+SUM($G593:AA593))*(1/$D593*200%),$E593+SUM($G593:AA593)))","v":-0.13476601566590587},{"$f":"-IF($D593=0,0,IF($C593+$D593>AC$275,($E593+SUM($G593:AB593))*(1/$D593*200%),$E593+SUM($G593:AB593)))","v":-0.11320345315936095},{"$f":"-IF($D593=0,0,IF($C593+$D593>AD$275,($E593+SUM($G593:AC593))*(1/$D593*200%),$E593+SUM($G593:AC593)))","v":-9.5090900653863206E-2},{"$f":"-IF($D593=0,0,IF($C593+$D593>AE$275,($E593+SUM($G593:AD593))*(1/$D593*200%),$E593+SUM($G593:AD593)))","v":-7.9876356549245103E-2},{"$f":"-IF($D593=0,0,IF($C593+$D593>AF$275,($E593+SUM($G593:AE593))*(1/$D593*200%),$E593+SUM($G593:AE593)))","v":-6.7096139501365892E-2}]
[null,null,2023,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C594,$G$193:$AF$193,0))","v":8.5567125280277718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D594=0,0,IF($C594+$D594>X$275,($E594+SUM($G594:W594))*(1/$D594*200%),$E594+SUM($G594:W594)))","v":-1.3690740044844436},{"$f":"-IF($D594=0,0,IF($C594+$D594>Y$275,($E594+SUM($G594:X594))*(1/$D594*200%),$E594+SUM($G594:X594)))","v":-1.1500221637669326},{"$f":"-IF($D594=0,0,IF($C594+$D594>Z$275,($E594+SUM($G594:Y594))*(1/$D594*200%),$E594+SUM($G594:Y594)))","v":-0.96601861756422325},{"$f":"-IF($D594=0,0,IF($C594+$D594>AA$275,($E594+SUM($G594:Z594))*(1/$D594*200%),$E594+SUM($G594:Z594)))","v":-0.81145563875394755},{"$f":"-IF($D594=0,0,IF($C594+$D594>AB$275,($E594+SUM($G594:AA594))*(1/$D594*200%),$E594+SUM($G594:AA594)))","v":-0.68162273655331607},{"$f":"-IF($D594=0,0,IF($C594+$D594>AC$275,($E594+SUM($G594:AB594))*(1/$D594*200%),$E594+SUM($G594:AB594)))","v":-0.5725630987047855},{"$f":"-IF($D594=0,0,IF($C594+$D594>AD$275,($E594+SUM($G594:AC594))*(1/$D594*200%),$E594+SUM($G594:AC594)))","v":-0.48095300291201981},{"$f":"-IF($D594=0,0,IF($C594+$D594>AE$275,($E594+SUM($G594:AD594))*(1/$D594*200%),$E594+SUM($G594:AD594)))","v":-0.40400052244609669},{"$f":"-IF($D594=0,0,IF($C594+$D594>AF$275,($E594+SUM($G594:AE594))*(1/$D594*200%),$E594+SUM($G594:AE594)))","v":-0.33936043885472117}]
[null,null,2024,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C595,$G$193:$AF$193,0))","v":9.8246907726212633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D595=0,0,IF($C595+$D595>Y$275,($E595+SUM($G595:X595))*(1/$D595*200%),$E595+SUM($G595:X595)))","v":-1.5719505236194022},{"$f":"-IF($D595=0,0,IF($C595+$D595>Z$275,($E595+SUM($G595:Y595))*(1/$D595*200%),$E595+SUM($G595:Y595)))","v":-1.3204384398402977},{"$f":"-IF($D595=0,0,IF($C595+$D595>AA$275,($E595+SUM($G595:Z595))*(1/$D595*200%),$E595+SUM($G595:Z595)))","v":-1.1091682894658501},{"$f":"-IF($D595=0,0,IF($C595+$D595>AB$275,($E595+SUM($G595:AA595))*(1/$D595*200%),$E595+SUM($G595:AA595)))","v":-0.93170136315131413},{"$f":"-IF($D595=0,0,IF($C595+$D595>AC$275,($E595+SUM($G595:AB595))*(1/$D595*200%),$E595+SUM($G595:AB595)))","v":-0.78262914504710401},{"$f":"-IF($D595=0,0,IF($C595+$D595>AD$275,($E595+SUM($G595:AC595))*(1/$D595*200%),$E595+SUM($G595:AC595)))","v":-0.65740848183956735},{"$f":"-IF($D595=0,0,IF($C595+$D595>AE$275,($E595+SUM($G595:AD595))*(1/$D595*200%),$E595+SUM($G595:AD595)))","v":-0.55222312474523649},{"$f":"-IF($D595=0,0,IF($C595+$D595>AF$275,($E595+SUM($G595:AE595))*(1/$D595*200%),$E595+SUM($G595:AE595)))","v":-0.46386742478599874}]
[null,null,2025,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C596,$G$193:$AF$193,0))","v":6.6869848576458129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D596=0,0,IF($C596+$D596>Z$275,($E596+SUM($G596:Y596))*(1/$D596*200%),$E596+SUM($G596:Y596)))","v":-1.06991757722333},{"$f":"-IF($D596=0,0,IF($C596+$D596>AA$275,($E596+SUM($G596:Z596))*(1/$D596*200%),$E596+SUM($G596:Z596)))","v":-0.89873076486759729},{"$f":"-IF($D596=0,0,IF($C596+$D596>AB$275,($E596+SUM($G596:AA596))*(1/$D596*200%),$E596+SUM($G596:AA596)))","v":-0.7549338424887817},{"$f":"-IF($D596=0,0,IF($C596+$D596>AC$275,($E596+SUM($G596:AB596))*(1/$D596*200%),$E596+SUM($G596:AB596)))","v":-0.63414442769057655},{"$f":"-IF($D596=0,0,IF($C596+$D596>AD$275,($E596+SUM($G596:AC596))*(1/$D596*200%),$E596+SUM($G596:AC596)))","v":-0.53268131926008433},{"$f":"-IF($D596=0,0,IF($C596+$D596>AE$275,($E596+SUM($G596:AD596))*(1/$D596*200%),$E596+SUM($G596:AD596)))","v":-0.44745230817847087},{"$f":"-IF($D596=0,0,IF($C596+$D596>AF$275,($E596+SUM($G596:AE596))*(1/$D596*200%),$E596+SUM($G596:AE596)))","v":-0.37585993886991559}]
[null,null,2026,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C597,$G$193:$AF$193,0))","v":4.2414098329978751},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D597=0,0,IF($C597+$D597>AA$275,($E597+SUM($G597:Z597))*(1/$D597*200%),$E597+SUM($G597:Z597)))","v":-0.67862557327966},{"$f":"-IF($D597=0,0,IF($C597+$D597>AB$275,($E597+SUM($G597:AA597))*(1/$D597*200%),$E597+SUM($G597:AA597)))","v":-0.57004548155491441},{"$f":"-IF($D597=0,0,IF($C597+$D597>AC$275,($E597+SUM($G597:AB597))*(1/$D597*200%),$E597+SUM($G597:AB597)))","v":-0.47883820450612813},{"$f":"-IF($D597=0,0,IF($C597+$D597>AD$275,($E597+SUM($G597:AC597))*(1/$D597*200%),$E597+SUM($G597:AC597)))","v":-0.40222409178514762},{"$f":"-IF($D597=0,0,IF($C597+$D597>AE$275,($E597+SUM($G597:AD597))*(1/$D597*200%),$E597+SUM($G597:AD597)))","v":-0.33786823709952402},{"$f":"-IF($D597=0,0,IF($C597+$D597>AF$275,($E597+SUM($G597:AE597))*(1/$D597*200%),$E597+SUM($G597:AE597)))","v":-0.28380931916360019}]
[null,null,2027,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C598,$G$193:$AF$193,0))","v":10.045982846974352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D598=0,0,IF($C598+$D598>AB$275,($E598+SUM($G598:AA598))*(1/$D598*200%),$E598+SUM($G598:AA598)))","v":-1.6073572555158964},{"$f":"-IF($D598=0,0,IF($C598+$D598>AC$275,($E598+SUM($G598:AB598))*(1/$D598*200%),$E598+SUM($G598:AB598)))","v":-1.3501800946333529},{"$f":"-IF($D598=0,0,IF($C598+$D598>AD$275,($E598+SUM($G598:AC598))*(1/$D598*200%),$E598+SUM($G598:AC598)))","v":-1.1341512794920166},{"$f":"-IF($D598=0,0,IF($C598+$D598>AE$275,($E598+SUM($G598:AD598))*(1/$D598*200%),$E598+SUM($G598:AD598)))","v":-0.95268707477329384},{"$f":"-IF($D598=0,0,IF($C598+$D598>AF$275,($E598+SUM($G598:AE598))*(1/$D598*200%),$E598+SUM($G598:AE598)))","v":-0.80025714280956695}]
[null,null,2028,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C599,$G$193:$AF$193,0))","v":9.6815308937876097},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D599=0,0,IF($C599+$D599>AC$275,($E599+SUM($G599:AB599))*(1/$D599*200%),$E599+SUM($G599:AB599)))","v":-1.5490449430060176},{"$f":"-IF($D599=0,0,IF($C599+$D599>AD$275,($E599+SUM($G599:AC599))*(1/$D599*200%),$E599+SUM($G599:AC599)))","v":-1.3011977521250548},{"$f":"-IF($D599=0,0,IF($C599+$D599>AE$275,($E599+SUM($G599:AD599))*(1/$D599*200%),$E599+SUM($G599:AD599)))","v":-1.093006111785046},{"$f":"-IF($D599=0,0,IF($C599+$D599>AF$275,($E599+SUM($G599:AE599))*(1/$D599*200%),$E599+SUM($G599:AE599)))","v":-0.91812513389943862}]
[null,null,2029,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C600,$G$193:$AF$193,0))","v":9.8596710622333017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D600=0,0,IF($C600+$D600>AD$275,($E600+SUM($G600:AC600))*(1/$D600*200%),$E600+SUM($G600:AC600)))","v":-1.5775473699573284},{"$f":"-IF($D600=0,0,IF($C600+$D600>AE$275,($E600+SUM($G600:AD600))*(1/$D600*200%),$E600+SUM($G600:AD600)))","v":-1.3251397907641558},{"$f":"-IF($D600=0,0,IF($C600+$D600>AF$275,($E600+SUM($G600:AE600))*(1/$D600*200%),$E600+SUM($G600:AE600)))","v":-1.1131174242418909}]
[null,null,2030,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C601,$G$193:$AF$193,0))","v":10.041089009778394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D601=0,0,IF($C601+$D601>AE$275,($E601+SUM($G601:AD601))*(1/$D601*200%),$E601+SUM($G601:AD601)))","v":-1.6065742415645432},{"$f":"-IF($D601=0,0,IF($C601+$D601>AF$275,($E601+SUM($G601:AE601))*(1/$D601*200%),$E601+SUM($G601:AE601)))","v":-1.3495223629142163}]
[null,null,2031,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C602,$G$193:$AF$193,0))","v":10.225845047558316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D602=0,0,IF($C602+$D602>AF$275,($E602+SUM($G602:AE602))*(1/$D602*200%),$E602+SUM($G602:AE602)))","v":-1.6361352076093305}]
[null,null,2032,{"$f":"VLOOKUP(B576,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":12.5},{"$f":"INDEX($G$211:$AF$223,MATCH(B576,$B$211:$B$223,0),MATCH(C603,$G$193:$AF$193,0))","v":10.414000596433389}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E578:E603)-SUM(G221:AF221),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G577:G603)","v":0},{"$f":"SUM(H577:H603)","v":0},0,0,0,0,-16.06104995455777,-12.111777631060319,-10.417955058257597,-10.792814526418269,-11.139290868500943,-11.069063604854193,-11.444380777803811,-12.423990540146761,-15.755962060296673,-14.965458846400857,-14.242888052313482,-14.682759243741168,-15.255127563675384,-16.273486857400375,-14.845422000274752,-15.772374321848813,-11.87248115160158,-7.7544051402853338,-8.4016645466219497,-9.1239642065303297]
[]
[null,"Land & easements","Year","Depn life","Capex"]
[null,"Initial capital base",2006,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B606,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!M$275,Tx_Inputs!$K$422:$O$422,0))","v":0},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B606,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!N$275,Tx_Inputs!$K$422:$O$422,0))","v":0},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B606,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!O$275,Tx_Inputs!$K$422:$O$422,0))","v":0},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B606,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!P$275,Tx_Inputs!$K$422:$O$422,0))","v":0},{"$f":"INDEX(Tx_Inputs!$K$457:$O$469,MATCH(Tx_Tax_Asset!B606,Tx_Inputs!$B$425:$B$436,0),MATCH(Tx_Tax_Asset!Q$275,Tx_Inputs!$K$422:$O$422,0))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0))>-Q607,Q607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(R$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0))>-R607,R607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(S$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0))>-S607,S607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(T$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0))>-T607,T607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(U$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0))>-U607,U607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(V$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0))>-V607,V607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(W$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0))>-W607,W607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(X$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0))>-X607,X607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(Y$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0))>-Y607,Y607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(Z$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0))>-Z607,Z607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AA$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0))>-AA607,AA607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AB$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0))>-AB607,AB607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AC$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0))>-AC607,AC607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AD$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0))>-AD607,AD607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AE$275,$R$111:$AF$111,0)))","v":0},{"$f":"IF(INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0))>-AE607,AE607,-INDEX($R$113:$AF$125,MATCH(B606,$B$113:$B$125,0),MATCH(AF$275,$R$111:$AF$111,0)))","v":0}]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C614,$G$193:$AF$193,0))","v":31.539515659839001},null,null,null,null,null,null,null,null,{"$f":"-IF($D614=0,0,IF($C614+$D614>N$275,($E614+SUM($G614:M614))*(1/$D614*200%),$E614+SUM($G614:M614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>O$275,($E614+SUM($G614:N614))*(1/$D614*200%),$E614+SUM($G614:N614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>P$275,($E614+SUM($G614:O614))*(1/$D614*200%),$E614+SUM($G614:O614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>Q$275,($E614+SUM($G614:P614))*(1/$D614*200%),$E614+SUM($G614:P614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>R$275,($E614+SUM($G614:Q614))*(1/$D614*200%),$E614+SUM($G614:Q614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>S$275,($E614+SUM($G614:R614))*(1/$D614*200%),$E614+SUM($G614:R614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>T$275,($E614+SUM($G614:S614))*(1/$D614*200%),$E614+SUM($G614:S614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>U$275,($E614+SUM($G614:T614))*(1/$D614*200%),$E614+SUM($G614:T614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>V$275,($E614+SUM($G614:U614))*(1/$D614*200%),$E614+SUM($G614:U614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>W$275,($E614+SUM($G614:V614))*(1/$D614*200%),$E614+SUM($G614:V614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>X$275,($E614+SUM($G614:W614))*(1/$D614*200%),$E614+SUM($G614:W614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>Y$275,($E614+SUM($G614:X614))*(1/$D614*200%),$E614+SUM($G614:X614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>Z$275,($E614+SUM($G614:Y614))*(1/$D614*200%),$E614+SUM($G614:Y614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>AA$275,($E614+SUM($G614:Z614))*(1/$D614*200%),$E614+SUM($G614:Z614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>AB$275,($E614+SUM($G614:AA614))*(1/$D614*200%),$E614+SUM($G614:AA614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>AC$275,($E614+SUM($G614:AB614))*(1/$D614*200%),$E614+SUM($G614:AB614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>AD$275,($E614+SUM($G614:AC614))*(1/$D614*200%),$E614+SUM($G614:AC614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>AE$275,($E614+SUM($G614:AD614))*(1/$D614*200%),$E614+SUM($G614:AD614)))","v":0},{"$f":"-IF($D614=0,0,IF($C614+$D614>AF$275,($E614+SUM($G614:AE614))*(1/$D614*200%),$E614+SUM($G614:AE614)))","v":0}]
[null,null,2014,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C615,$G$193:$AF$193,0))","v":64.056329916926799},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D615=0,0,IF($C615+$D615>O$275,($E615+SUM($G615:N615))*(1/$D615*200%),$E615+SUM($G615:N615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>P$275,($E615+SUM($G615:O615))*(1/$D615*200%),$E615+SUM($G615:O615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>Q$275,($E615+SUM($G615:P615))*(1/$D615*200%),$E615+SUM($G615:P615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>R$275,($E615+SUM($G615:Q615))*(1/$D615*200%),$E615+SUM($G615:Q615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>S$275,($E615+SUM($G615:R615))*(1/$D615*200%),$E615+SUM($G615:R615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>T$275,($E615+SUM($G615:S615))*(1/$D615*200%),$E615+SUM($G615:S615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>U$275,($E615+SUM($G615:T615))*(1/$D615*200%),$E615+SUM($G615:T615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>V$275,($E615+SUM($G615:U615))*(1/$D615*200%),$E615+SUM($G615:U615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>W$275,($E615+SUM($G615:V615))*(1/$D615*200%),$E615+SUM($G615:V615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>X$275,($E615+SUM($G615:W615))*(1/$D615*200%),$E615+SUM($G615:W615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>Y$275,($E615+SUM($G615:X615))*(1/$D615*200%),$E615+SUM($G615:X615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>Z$275,($E615+SUM($G615:Y615))*(1/$D615*200%),$E615+SUM($G615:Y615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>AA$275,($E615+SUM($G615:Z615))*(1/$D615*200%),$E615+SUM($G615:Z615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>AB$275,($E615+SUM($G615:AA615))*(1/$D615*200%),$E615+SUM($G615:AA615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>AC$275,($E615+SUM($G615:AB615))*(1/$D615*200%),$E615+SUM($G615:AB615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>AD$275,($E615+SUM($G615:AC615))*(1/$D615*200%),$E615+SUM($G615:AC615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>AE$275,($E615+SUM($G615:AD615))*(1/$D615*200%),$E615+SUM($G615:AD615)))","v":0},{"$f":"-IF($D615=0,0,IF($C615+$D615>AF$275,($E615+SUM($G615:AE615))*(1/$D615*200%),$E615+SUM($G615:AE615)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C616,$G$193:$AF$193,0))","v":17.515787389717666},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D616=0,0,IF($C616+$D616>P$275,($E616+SUM($G616:O616))*(1/$D616*200%),$E616+SUM($G616:O616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>Q$275,($E616+SUM($G616:P616))*(1/$D616*200%),$E616+SUM($G616:P616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>R$275,($E616+SUM($G616:Q616))*(1/$D616*200%),$E616+SUM($G616:Q616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>S$275,($E616+SUM($G616:R616))*(1/$D616*200%),$E616+SUM($G616:R616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>T$275,($E616+SUM($G616:S616))*(1/$D616*200%),$E616+SUM($G616:S616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>U$275,($E616+SUM($G616:T616))*(1/$D616*200%),$E616+SUM($G616:T616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>V$275,($E616+SUM($G616:U616))*(1/$D616*200%),$E616+SUM($G616:U616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>W$275,($E616+SUM($G616:V616))*(1/$D616*200%),$E616+SUM($G616:V616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>X$275,($E616+SUM($G616:W616))*(1/$D616*200%),$E616+SUM($G616:W616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>Y$275,($E616+SUM($G616:X616))*(1/$D616*200%),$E616+SUM($G616:X616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>Z$275,($E616+SUM($G616:Y616))*(1/$D616*200%),$E616+SUM($G616:Y616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>AA$275,($E616+SUM($G616:Z616))*(1/$D616*200%),$E616+SUM($G616:Z616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>AB$275,($E616+SUM($G616:AA616))*(1/$D616*200%),$E616+SUM($G616:AA616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>AC$275,($E616+SUM($G616:AB616))*(1/$D616*200%),$E616+SUM($G616:AB616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>AD$275,($E616+SUM($G616:AC616))*(1/$D616*200%),$E616+SUM($G616:AC616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>AE$275,($E616+SUM($G616:AD616))*(1/$D616*200%),$E616+SUM($G616:AD616)))","v":0},{"$f":"-IF($D616=0,0,IF($C616+$D616>AF$275,($E616+SUM($G616:AE616))*(1/$D616*200%),$E616+SUM($G616:AE616)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C617,$G$193:$AF$193,0))","v":7.1647887286003558},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D617=0,0,IF($C617+$D617>Q$275,($E617+SUM($G617:P617))*(1/$D617*200%),$E617+SUM($G617:P617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>R$275,($E617+SUM($G617:Q617))*(1/$D617*200%),$E617+SUM($G617:Q617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>S$275,($E617+SUM($G617:R617))*(1/$D617*200%),$E617+SUM($G617:R617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>T$275,($E617+SUM($G617:S617))*(1/$D617*200%),$E617+SUM($G617:S617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>U$275,($E617+SUM($G617:T617))*(1/$D617*200%),$E617+SUM($G617:T617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>V$275,($E617+SUM($G617:U617))*(1/$D617*200%),$E617+SUM($G617:U617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>W$275,($E617+SUM($G617:V617))*(1/$D617*200%),$E617+SUM($G617:V617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>X$275,($E617+SUM($G617:W617))*(1/$D617*200%),$E617+SUM($G617:W617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>Y$275,($E617+SUM($G617:X617))*(1/$D617*200%),$E617+SUM($G617:X617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>Z$275,($E617+SUM($G617:Y617))*(1/$D617*200%),$E617+SUM($G617:Y617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>AA$275,($E617+SUM($G617:Z617))*(1/$D617*200%),$E617+SUM($G617:Z617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>AB$275,($E617+SUM($G617:AA617))*(1/$D617*200%),$E617+SUM($G617:AA617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>AC$275,($E617+SUM($G617:AB617))*(1/$D617*200%),$E617+SUM($G617:AB617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>AD$275,($E617+SUM($G617:AC617))*(1/$D617*200%),$E617+SUM($G617:AC617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>AE$275,($E617+SUM($G617:AD617))*(1/$D617*200%),$E617+SUM($G617:AD617)))","v":0},{"$f":"-IF($D617=0,0,IF($C617+$D617>AF$275,($E617+SUM($G617:AE617))*(1/$D617*200%),$E617+SUM($G617:AE617)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C618,$G$193:$AF$193,0))","v":6.1580901839220221},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D618=0,0,IF($C618+$D618>R$275,($E618+SUM($G618:Q618))*(1/$D618*200%),$E618+SUM($G618:Q618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>S$275,($E618+SUM($G618:R618))*(1/$D618*200%),$E618+SUM($G618:R618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>T$275,($E618+SUM($G618:S618))*(1/$D618*200%),$E618+SUM($G618:S618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>U$275,($E618+SUM($G618:T618))*(1/$D618*200%),$E618+SUM($G618:T618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>V$275,($E618+SUM($G618:U618))*(1/$D618*200%),$E618+SUM($G618:U618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>W$275,($E618+SUM($G618:V618))*(1/$D618*200%),$E618+SUM($G618:V618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>X$275,($E618+SUM($G618:W618))*(1/$D618*200%),$E618+SUM($G618:W618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>Y$275,($E618+SUM($G618:X618))*(1/$D618*200%),$E618+SUM($G618:X618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>Z$275,($E618+SUM($G618:Y618))*(1/$D618*200%),$E618+SUM($G618:Y618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>AA$275,($E618+SUM($G618:Z618))*(1/$D618*200%),$E618+SUM($G618:Z618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>AB$275,($E618+SUM($G618:AA618))*(1/$D618*200%),$E618+SUM($G618:AA618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>AC$275,($E618+SUM($G618:AB618))*(1/$D618*200%),$E618+SUM($G618:AB618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>AD$275,($E618+SUM($G618:AC618))*(1/$D618*200%),$E618+SUM($G618:AC618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>AE$275,($E618+SUM($G618:AD618))*(1/$D618*200%),$E618+SUM($G618:AD618)))","v":0},{"$f":"-IF($D618=0,0,IF($C618+$D618>AF$275,($E618+SUM($G618:AE618))*(1/$D618*200%),$E618+SUM($G618:AE618)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C619,$G$193:$AF$193,0))","v":12.718584685086697},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D619=0,0,IF($C619+$D619>S$275,($E619+SUM($G619:R619))*(1/$D619*200%),$E619+SUM($G619:R619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>T$275,($E619+SUM($G619:S619))*(1/$D619*200%),$E619+SUM($G619:S619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>U$275,($E619+SUM($G619:T619))*(1/$D619*200%),$E619+SUM($G619:T619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>V$275,($E619+SUM($G619:U619))*(1/$D619*200%),$E619+SUM($G619:U619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>W$275,($E619+SUM($G619:V619))*(1/$D619*200%),$E619+SUM($G619:V619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>X$275,($E619+SUM($G619:W619))*(1/$D619*200%),$E619+SUM($G619:W619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>Y$275,($E619+SUM($G619:X619))*(1/$D619*200%),$E619+SUM($G619:X619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>Z$275,($E619+SUM($G619:Y619))*(1/$D619*200%),$E619+SUM($G619:Y619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>AA$275,($E619+SUM($G619:Z619))*(1/$D619*200%),$E619+SUM($G619:Z619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>AB$275,($E619+SUM($G619:AA619))*(1/$D619*200%),$E619+SUM($G619:AA619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>AC$275,($E619+SUM($G619:AB619))*(1/$D619*200%),$E619+SUM($G619:AB619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>AD$275,($E619+SUM($G619:AC619))*(1/$D619*200%),$E619+SUM($G619:AC619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>AE$275,($E619+SUM($G619:AD619))*(1/$D619*200%),$E619+SUM($G619:AD619)))","v":0},{"$f":"-IF($D619=0,0,IF($C619+$D619>AF$275,($E619+SUM($G619:AE619))*(1/$D619*200%),$E619+SUM($G619:AE619)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C620,$G$193:$AF$193,0))","v":14.777627319597737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D620=0,0,IF($C620+$D620>T$275,($E620+SUM($G620:S620))*(1/$D620*200%),$E620+SUM($G620:S620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>U$275,($E620+SUM($G620:T620))*(1/$D620*200%),$E620+SUM($G620:T620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>V$275,($E620+SUM($G620:U620))*(1/$D620*200%),$E620+SUM($G620:U620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>W$275,($E620+SUM($G620:V620))*(1/$D620*200%),$E620+SUM($G620:V620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>X$275,($E620+SUM($G620:W620))*(1/$D620*200%),$E620+SUM($G620:W620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>Y$275,($E620+SUM($G620:X620))*(1/$D620*200%),$E620+SUM($G620:X620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>Z$275,($E620+SUM($G620:Y620))*(1/$D620*200%),$E620+SUM($G620:Y620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>AA$275,($E620+SUM($G620:Z620))*(1/$D620*200%),$E620+SUM($G620:Z620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>AB$275,($E620+SUM($G620:AA620))*(1/$D620*200%),$E620+SUM($G620:AA620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>AC$275,($E620+SUM($G620:AB620))*(1/$D620*200%),$E620+SUM($G620:AB620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>AD$275,($E620+SUM($G620:AC620))*(1/$D620*200%),$E620+SUM($G620:AC620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>AE$275,($E620+SUM($G620:AD620))*(1/$D620*200%),$E620+SUM($G620:AD620)))","v":0},{"$f":"-IF($D620=0,0,IF($C620+$D620>AF$275,($E620+SUM($G620:AE620))*(1/$D620*200%),$E620+SUM($G620:AE620)))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C621,$G$193:$AF$193,0))","v":19.813760093777585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D621=0,0,IF($C621+$D621>U$275,($E621+SUM($G621:T621))*(1/$D621*200%),$E621+SUM($G621:T621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>V$275,($E621+SUM($G621:U621))*(1/$D621*200%),$E621+SUM($G621:U621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>W$275,($E621+SUM($G621:V621))*(1/$D621*200%),$E621+SUM($G621:V621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>X$275,($E621+SUM($G621:W621))*(1/$D621*200%),$E621+SUM($G621:W621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>Y$275,($E621+SUM($G621:X621))*(1/$D621*200%),$E621+SUM($G621:X621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>Z$275,($E621+SUM($G621:Y621))*(1/$D621*200%),$E621+SUM($G621:Y621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>AA$275,($E621+SUM($G621:Z621))*(1/$D621*200%),$E621+SUM($G621:Z621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>AB$275,($E621+SUM($G621:AA621))*(1/$D621*200%),$E621+SUM($G621:AA621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>AC$275,($E621+SUM($G621:AB621))*(1/$D621*200%),$E621+SUM($G621:AB621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>AD$275,($E621+SUM($G621:AC621))*(1/$D621*200%),$E621+SUM($G621:AC621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>AE$275,($E621+SUM($G621:AD621))*(1/$D621*200%),$E621+SUM($G621:AD621)))","v":0},{"$f":"-IF($D621=0,0,IF($C621+$D621>AF$275,($E621+SUM($G621:AE621))*(1/$D621*200%),$E621+SUM($G621:AE621)))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C622,$G$193:$AF$193,0))","v":5.2285074796223769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D622=0,0,IF($C622+$D622>V$275,($E622+SUM($G622:U622))*(1/$D622*200%),$E622+SUM($G622:U622)))","v":0},{"$f":"-IF($D622=0,0,IF($C622+$D622>W$275,($E622+SUM($G622:V622))*(1/$D622*200%),$E622+SUM($G622:V622)))","v":0},{"$f":"-IF($D622=0,0,IF($C622+$D622>X$275,($E622+SUM($G622:W622))*(1/$D622*200%),$E622+SUM($G622:W622)))","v":0},{"$f":"-IF($D622=0,0,IF($C622+$D622>Y$275,($E622+SUM($G622:X622))*(1/$D622*200%),$E622+SUM($G622:X622)))","v":0},{"$f":"-IF($D622=0,0,IF($C622+$D622>Z$275,($E622+SUM($G622:Y622))*(1/$D622*200%),$E622+SUM($G622:Y622)))","v":0},{"$f":"-IF($D622=0,0,IF($C622+$D622>AA$275,($E622+SUM($G622:Z622))*(1/$D622*200%),$E622+SUM($G622:Z622)))","v":0},{"$f":"-IF($D622=0,0,IF($C622+$D622>AB$275,($E622+SUM($G622:AA622))*(1/$D622*200%),$E622+SUM($G622:AA622)))","v":0},{"$f":"-IF($D622=0,0,IF($C622+$D622>AC$275,($E622+SUM($G622:AB622))*(1/$D622*200%),$E622+SUM($G622:AB622)))","v":0},{"$f":"-IF($D622=0,0,IF($C622+$D622>AD$275,($E622+SUM($G622:AC622))*(1/$D622*200%),$E622+SUM($G622:AC622)))","v":0},{"$f":"-IF($D622=0,0,IF($C622+$D622>AE$275,($E622+SUM($G622:AD622))*(1/$D622*200%),$E622+SUM($G622:AD622)))","v":0},{"$f":"-IF($D622=0,0,IF($C622+$D622>AF$275,($E622+SUM($G622:AE622))*(1/$D622*200%),$E622+SUM($G622:AE622)))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C623,$G$193:$AF$193,0))","v":4.1793502991493394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D623=0,0,IF($C623+$D623>W$275,($E623+SUM($G623:V623))*(1/$D623*200%),$E623+SUM($G623:V623)))","v":0},{"$f":"-IF($D623=0,0,IF($C623+$D623>X$275,($E623+SUM($G623:W623))*(1/$D623*200%),$E623+SUM($G623:W623)))","v":0},{"$f":"-IF($D623=0,0,IF($C623+$D623>Y$275,($E623+SUM($G623:X623))*(1/$D623*200%),$E623+SUM($G623:X623)))","v":0},{"$f":"-IF($D623=0,0,IF($C623+$D623>Z$275,($E623+SUM($G623:Y623))*(1/$D623*200%),$E623+SUM($G623:Y623)))","v":0},{"$f":"-IF($D623=0,0,IF($C623+$D623>AA$275,($E623+SUM($G623:Z623))*(1/$D623*200%),$E623+SUM($G623:Z623)))","v":0},{"$f":"-IF($D623=0,0,IF($C623+$D623>AB$275,($E623+SUM($G623:AA623))*(1/$D623*200%),$E623+SUM($G623:AA623)))","v":0},{"$f":"-IF($D623=0,0,IF($C623+$D623>AC$275,($E623+SUM($G623:AB623))*(1/$D623*200%),$E623+SUM($G623:AB623)))","v":0},{"$f":"-IF($D623=0,0,IF($C623+$D623>AD$275,($E623+SUM($G623:AC623))*(1/$D623*200%),$E623+SUM($G623:AC623)))","v":0},{"$f":"-IF($D623=0,0,IF($C623+$D623>AE$275,($E623+SUM($G623:AD623))*(1/$D623*200%),$E623+SUM($G623:AD623)))","v":0},{"$f":"-IF($D623=0,0,IF($C623+$D623>AF$275,($E623+SUM($G623:AE623))*(1/$D623*200%),$E623+SUM($G623:AE623)))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C624,$G$193:$AF$193,0))","v":22.711495367831898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D624=0,0,IF($C624+$D624>X$275,($E624+SUM($G624:W624))*(1/$D624*200%),$E624+SUM($G624:W624)))","v":0},{"$f":"-IF($D624=0,0,IF($C624+$D624>Y$275,($E624+SUM($G624:X624))*(1/$D624*200%),$E624+SUM($G624:X624)))","v":0},{"$f":"-IF($D624=0,0,IF($C624+$D624>Z$275,($E624+SUM($G624:Y624))*(1/$D624*200%),$E624+SUM($G624:Y624)))","v":0},{"$f":"-IF($D624=0,0,IF($C624+$D624>AA$275,($E624+SUM($G624:Z624))*(1/$D624*200%),$E624+SUM($G624:Z624)))","v":0},{"$f":"-IF($D624=0,0,IF($C624+$D624>AB$275,($E624+SUM($G624:AA624))*(1/$D624*200%),$E624+SUM($G624:AA624)))","v":0},{"$f":"-IF($D624=0,0,IF($C624+$D624>AC$275,($E624+SUM($G624:AB624))*(1/$D624*200%),$E624+SUM($G624:AB624)))","v":0},{"$f":"-IF($D624=0,0,IF($C624+$D624>AD$275,($E624+SUM($G624:AC624))*(1/$D624*200%),$E624+SUM($G624:AC624)))","v":0},{"$f":"-IF($D624=0,0,IF($C624+$D624>AE$275,($E624+SUM($G624:AD624))*(1/$D624*200%),$E624+SUM($G624:AD624)))","v":0},{"$f":"-IF($D624=0,0,IF($C624+$D624>AF$275,($E624+SUM($G624:AE624))*(1/$D624*200%),$E624+SUM($G624:AE624)))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C625,$G$193:$AF$193,0))","v":31.394979655485844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D625=0,0,IF($C625+$D625>Y$275,($E625+SUM($G625:X625))*(1/$D625*200%),$E625+SUM($G625:X625)))","v":0},{"$f":"-IF($D625=0,0,IF($C625+$D625>Z$275,($E625+SUM($G625:Y625))*(1/$D625*200%),$E625+SUM($G625:Y625)))","v":0},{"$f":"-IF($D625=0,0,IF($C625+$D625>AA$275,($E625+SUM($G625:Z625))*(1/$D625*200%),$E625+SUM($G625:Z625)))","v":0},{"$f":"-IF($D625=0,0,IF($C625+$D625>AB$275,($E625+SUM($G625:AA625))*(1/$D625*200%),$E625+SUM($G625:AA625)))","v":0},{"$f":"-IF($D625=0,0,IF($C625+$D625>AC$275,($E625+SUM($G625:AB625))*(1/$D625*200%),$E625+SUM($G625:AB625)))","v":0},{"$f":"-IF($D625=0,0,IF($C625+$D625>AD$275,($E625+SUM($G625:AC625))*(1/$D625*200%),$E625+SUM($G625:AC625)))","v":0},{"$f":"-IF($D625=0,0,IF($C625+$D625>AE$275,($E625+SUM($G625:AD625))*(1/$D625*200%),$E625+SUM($G625:AD625)))","v":0},{"$f":"-IF($D625=0,0,IF($C625+$D625>AF$275,($E625+SUM($G625:AE625))*(1/$D625*200%),$E625+SUM($G625:AE625)))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C626,$G$193:$AF$193,0))","v":14.013825166972785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D626=0,0,IF($C626+$D626>Z$275,($E626+SUM($G626:Y626))*(1/$D626*200%),$E626+SUM($G626:Y626)))","v":0},{"$f":"-IF($D626=0,0,IF($C626+$D626>AA$275,($E626+SUM($G626:Z626))*(1/$D626*200%),$E626+SUM($G626:Z626)))","v":0},{"$f":"-IF($D626=0,0,IF($C626+$D626>AB$275,($E626+SUM($G626:AA626))*(1/$D626*200%),$E626+SUM($G626:AA626)))","v":0},{"$f":"-IF($D626=0,0,IF($C626+$D626>AC$275,($E626+SUM($G626:AB626))*(1/$D626*200%),$E626+SUM($G626:AB626)))","v":0},{"$f":"-IF($D626=0,0,IF($C626+$D626>AD$275,($E626+SUM($G626:AC626))*(1/$D626*200%),$E626+SUM($G626:AC626)))","v":0},{"$f":"-IF($D626=0,0,IF($C626+$D626>AE$275,($E626+SUM($G626:AD626))*(1/$D626*200%),$E626+SUM($G626:AD626)))","v":0},{"$f":"-IF($D626=0,0,IF($C626+$D626>AF$275,($E626+SUM($G626:AE626))*(1/$D626*200%),$E626+SUM($G626:AE626)))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C627,$G$193:$AF$193,0))","v":10.558267657453495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D627=0,0,IF($C627+$D627>AA$275,($E627+SUM($G627:Z627))*(1/$D627*200%),$E627+SUM($G627:Z627)))","v":0},{"$f":"-IF($D627=0,0,IF($C627+$D627>AB$275,($E627+SUM($G627:AA627))*(1/$D627*200%),$E627+SUM($G627:AA627)))","v":0},{"$f":"-IF($D627=0,0,IF($C627+$D627>AC$275,($E627+SUM($G627:AB627))*(1/$D627*200%),$E627+SUM($G627:AB627)))","v":0},{"$f":"-IF($D627=0,0,IF($C627+$D627>AD$275,($E627+SUM($G627:AC627))*(1/$D627*200%),$E627+SUM($G627:AC627)))","v":0},{"$f":"-IF($D627=0,0,IF($C627+$D627>AE$275,($E627+SUM($G627:AD627))*(1/$D627*200%),$E627+SUM($G627:AD627)))","v":0},{"$f":"-IF($D627=0,0,IF($C627+$D627>AF$275,($E627+SUM($G627:AE627))*(1/$D627*200%),$E627+SUM($G627:AE627)))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C628,$G$193:$AF$193,0))","v":23.433304132565638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D628=0,0,IF($C628+$D628>AB$275,($E628+SUM($G628:AA628))*(1/$D628*200%),$E628+SUM($G628:AA628)))","v":0},{"$f":"-IF($D628=0,0,IF($C628+$D628>AC$275,($E628+SUM($G628:AB628))*(1/$D628*200%),$E628+SUM($G628:AB628)))","v":0},{"$f":"-IF($D628=0,0,IF($C628+$D628>AD$275,($E628+SUM($G628:AC628))*(1/$D628*200%),$E628+SUM($G628:AC628)))","v":0},{"$f":"-IF($D628=0,0,IF($C628+$D628>AE$275,($E628+SUM($G628:AD628))*(1/$D628*200%),$E628+SUM($G628:AD628)))","v":0},{"$f":"-IF($D628=0,0,IF($C628+$D628>AF$275,($E628+SUM($G628:AE628))*(1/$D628*200%),$E628+SUM($G628:AE628)))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C629,$G$193:$AF$193,0))","v":14.097993724596762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D629=0,0,IF($C629+$D629>AC$275,($E629+SUM($G629:AB629))*(1/$D629*200%),$E629+SUM($G629:AB629)))","v":0},{"$f":"-IF($D629=0,0,IF($C629+$D629>AD$275,($E629+SUM($G629:AC629))*(1/$D629*200%),$E629+SUM($G629:AC629)))","v":0},{"$f":"-IF($D629=0,0,IF($C629+$D629>AE$275,($E629+SUM($G629:AD629))*(1/$D629*200%),$E629+SUM($G629:AD629)))","v":0},{"$f":"-IF($D629=0,0,IF($C629+$D629>AF$275,($E629+SUM($G629:AE629))*(1/$D629*200%),$E629+SUM($G629:AE629)))","v":0}]
[null,null,2029,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C630,$G$193:$AF$193,0))","v":14.357396809129343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D630=0,0,IF($C630+$D630>AD$275,($E630+SUM($G630:AC630))*(1/$D630*200%),$E630+SUM($G630:AC630)))","v":0},{"$f":"-IF($D630=0,0,IF($C630+$D630>AE$275,($E630+SUM($G630:AD630))*(1/$D630*200%),$E630+SUM($G630:AD630)))","v":0},{"$f":"-IF($D630=0,0,IF($C630+$D630>AF$275,($E630+SUM($G630:AE630))*(1/$D630*200%),$E630+SUM($G630:AE630)))","v":0}]
[null,null,2030,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C631,$G$193:$AF$193,0))","v":14.621572910417322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D631=0,0,IF($C631+$D631>AE$275,($E631+SUM($G631:AD631))*(1/$D631*200%),$E631+SUM($G631:AD631)))","v":0},{"$f":"-IF($D631=0,0,IF($C631+$D631>AF$275,($E631+SUM($G631:AE631))*(1/$D631*200%),$E631+SUM($G631:AE631)))","v":0}]
[null,null,2031,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C632,$G$193:$AF$193,0))","v":14.890609851969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D632=0,0,IF($C632+$D632>AF$275,($E632+SUM($G632:AE632))*(1/$D632*200%),$E632+SUM($G632:AE632)))","v":0}]
[null,null,2032,{"$f":"VLOOKUP(B606,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":0},{"$f":"INDEX($G$211:$AF$223,MATCH(B606,$B$211:$B$223,0),MATCH(C633,$G$193:$AF$193,0))","v":15.164597073245229}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E608:E633)-SUM(G222:AF222),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G607:G633)","v":0},{"$f":"SUM(H607:H633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity raising costs","Year","Depn life","Capex"]
[null,"Initial capital base",2006]
[null,"Capital expenditure",2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C644,$G$193:$AF$193,0))","v":0.50967619801846342},null,null,null,null,null,null,null,{"$f":"-IF($D644=0,0,IF($C644+$D644-1>M$275,($E644+SUM($G644:L644))*(1/$D644*200%),$E644+SUM($G644:L644)))","v":-0.20387047920738538},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>N$275,($E644+SUM($G644:M644))*(1/$D644*200%),$E644+SUM($G644:M644)))","v":-0.12232228752443122},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>O$275,($E644+SUM($G644:N644))*(1/$D644*200%),$E644+SUM($G644:N644)))","v":-7.3393372514658717E-2},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>P$275,($E644+SUM($G644:O644))*(1/$D644*200%),$E644+SUM($G644:O644)))","v":-4.4036023508795236E-2},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>Q$275,($E644+SUM($G644:P644))*(1/$D644*200%),$E644+SUM($G644:P644)))","v":-6.6054035263192867E-2},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>R$275,($E644+SUM($G644:Q644))*(1/$D644*200%),$E644+SUM($G644:Q644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>S$275,($E644+SUM($G644:R644))*(1/$D644*200%),$E644+SUM($G644:R644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>T$275,($E644+SUM($G644:S644))*(1/$D644*200%),$E644+SUM($G644:S644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>U$275,($E644+SUM($G644:T644))*(1/$D644*200%),$E644+SUM($G644:T644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>V$275,($E644+SUM($G644:U644))*(1/$D644*200%),$E644+SUM($G644:U644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>W$275,($E644+SUM($G644:V644))*(1/$D644*200%),$E644+SUM($G644:V644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>X$275,($E644+SUM($G644:W644))*(1/$D644*200%),$E644+SUM($G644:W644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>Y$275,($E644+SUM($G644:X644))*(1/$D644*200%),$E644+SUM($G644:X644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>Z$275,($E644+SUM($G644:Y644))*(1/$D644*200%),$E644+SUM($G644:Y644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>AA$275,($E644+SUM($G644:Z644))*(1/$D644*200%),$E644+SUM($G644:Z644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>AB$275,($E644+SUM($G644:AA644))*(1/$D644*200%),$E644+SUM($G644:AA644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>AC$275,($E644+SUM($G644:AB644))*(1/$D644*200%),$E644+SUM($G644:AB644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>AD$275,($E644+SUM($G644:AC644))*(1/$D644*200%),$E644+SUM($G644:AC644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>AE$275,($E644+SUM($G644:AD644))*(1/$D644*200%),$E644+SUM($G644:AD644)))","v":0},{"$f":"-IF($D644=0,0,IF($C644+$D644-1>AF$275,($E644+SUM($G644:AE644))*(1/$D644*200%),$E644+SUM($G644:AE644)))","v":0}]
[null,"Note: For ERC depreciation starts in year 1",2014,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C645,$G$193:$AF$193,0))","v":1.8170653477550498},null,null,null,null,null,null,null,null,{"$f":"-IF($D645=0,0,IF($C645+$D645-1>N$275,($E645+SUM($G645:M645))*(1/$D645*200%),$E645+SUM($G645:M645)))","v":-0.72682613910201999},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>O$275,($E645+SUM($G645:N645))*(1/$D645*200%),$E645+SUM($G645:N645)))","v":-0.43609568346121197},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>P$275,($E645+SUM($G645:O645))*(1/$D645*200%),$E645+SUM($G645:O645)))","v":-0.2616574100767271},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>Q$275,($E645+SUM($G645:P645))*(1/$D645*200%),$E645+SUM($G645:P645)))","v":-0.1569944460460363},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>R$275,($E645+SUM($G645:Q645))*(1/$D645*200%),$E645+SUM($G645:Q645)))","v":-0.23549166906905428},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>S$275,($E645+SUM($G645:R645))*(1/$D645*200%),$E645+SUM($G645:R645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>T$275,($E645+SUM($G645:S645))*(1/$D645*200%),$E645+SUM($G645:S645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>U$275,($E645+SUM($G645:T645))*(1/$D645*200%),$E645+SUM($G645:T645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>V$275,($E645+SUM($G645:U645))*(1/$D645*200%),$E645+SUM($G645:U645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>W$275,($E645+SUM($G645:V645))*(1/$D645*200%),$E645+SUM($G645:V645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>X$275,($E645+SUM($G645:W645))*(1/$D645*200%),$E645+SUM($G645:W645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>Y$275,($E645+SUM($G645:X645))*(1/$D645*200%),$E645+SUM($G645:X645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>Z$275,($E645+SUM($G645:Y645))*(1/$D645*200%),$E645+SUM($G645:Y645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>AA$275,($E645+SUM($G645:Z645))*(1/$D645*200%),$E645+SUM($G645:Z645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>AB$275,($E645+SUM($G645:AA645))*(1/$D645*200%),$E645+SUM($G645:AA645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>AC$275,($E645+SUM($G645:AB645))*(1/$D645*200%),$E645+SUM($G645:AB645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>AD$275,($E645+SUM($G645:AC645))*(1/$D645*200%),$E645+SUM($G645:AC645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>AE$275,($E645+SUM($G645:AD645))*(1/$D645*200%),$E645+SUM($G645:AD645)))","v":0},{"$f":"-IF($D645=0,0,IF($C645+$D645-1>AF$275,($E645+SUM($G645:AE645))*(1/$D645*200%),$E645+SUM($G645:AE645)))","v":0}]
[null,null,2015,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C646,$G$193:$AF$193,0))","v":0.35149609735220311},null,null,null,null,null,null,null,null,null,{"$f":"-IF($D646=0,0,IF($C646+$D646-1>O$275,($E646+SUM($G646:N646))*(1/$D646*200%),$E646+SUM($G646:N646)))","v":-0.14059843894088125},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>P$275,($E646+SUM($G646:O646))*(1/$D646*200%),$E646+SUM($G646:O646)))","v":-8.4359063364528752E-2},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>Q$275,($E646+SUM($G646:P646))*(1/$D646*200%),$E646+SUM($G646:P646)))","v":-5.0615438018717242E-2},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>R$275,($E646+SUM($G646:Q646))*(1/$D646*200%),$E646+SUM($G646:Q646)))","v":-3.0369262811230337E-2},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>S$275,($E646+SUM($G646:R646))*(1/$D646*200%),$E646+SUM($G646:R646)))","v":-4.5553894216845525E-2},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>T$275,($E646+SUM($G646:S646))*(1/$D646*200%),$E646+SUM($G646:S646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>U$275,($E646+SUM($G646:T646))*(1/$D646*200%),$E646+SUM($G646:T646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>V$275,($E646+SUM($G646:U646))*(1/$D646*200%),$E646+SUM($G646:U646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>W$275,($E646+SUM($G646:V646))*(1/$D646*200%),$E646+SUM($G646:V646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>X$275,($E646+SUM($G646:W646))*(1/$D646*200%),$E646+SUM($G646:W646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>Y$275,($E646+SUM($G646:X646))*(1/$D646*200%),$E646+SUM($G646:X646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>Z$275,($E646+SUM($G646:Y646))*(1/$D646*200%),$E646+SUM($G646:Y646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>AA$275,($E646+SUM($G646:Z646))*(1/$D646*200%),$E646+SUM($G646:Z646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>AB$275,($E646+SUM($G646:AA646))*(1/$D646*200%),$E646+SUM($G646:AA646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>AC$275,($E646+SUM($G646:AB646))*(1/$D646*200%),$E646+SUM($G646:AB646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>AD$275,($E646+SUM($G646:AC646))*(1/$D646*200%),$E646+SUM($G646:AC646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>AE$275,($E646+SUM($G646:AD646))*(1/$D646*200%),$E646+SUM($G646:AD646)))","v":0},{"$f":"-IF($D646=0,0,IF($C646+$D646-1>AF$275,($E646+SUM($G646:AE646))*(1/$D646*200%),$E646+SUM($G646:AE646)))","v":0}]
[null,null,2016,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C647,$G$193:$AF$193,0))","v":0.68150867006665694},null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D647=0,0,IF($C647+$D647-1>P$275,($E647+SUM($G647:O647))*(1/$D647*200%),$E647+SUM($G647:O647)))","v":-0.2726034680266628},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>Q$275,($E647+SUM($G647:P647))*(1/$D647*200%),$E647+SUM($G647:P647)))","v":-0.16356208081599766},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>R$275,($E647+SUM($G647:Q647))*(1/$D647*200%),$E647+SUM($G647:Q647)))","v":-9.8137248489598594E-2},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>S$275,($E647+SUM($G647:R647))*(1/$D647*200%),$E647+SUM($G647:R647)))","v":-5.8882349093759161E-2},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>T$275,($E647+SUM($G647:S647))*(1/$D647*200%),$E647+SUM($G647:S647)))","v":-8.8323523640638779E-2},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>U$275,($E647+SUM($G647:T647))*(1/$D647*200%),$E647+SUM($G647:T647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>V$275,($E647+SUM($G647:U647))*(1/$D647*200%),$E647+SUM($G647:U647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>W$275,($E647+SUM($G647:V647))*(1/$D647*200%),$E647+SUM($G647:V647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>X$275,($E647+SUM($G647:W647))*(1/$D647*200%),$E647+SUM($G647:W647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>Y$275,($E647+SUM($G647:X647))*(1/$D647*200%),$E647+SUM($G647:X647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>Z$275,($E647+SUM($G647:Y647))*(1/$D647*200%),$E647+SUM($G647:Y647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>AA$275,($E647+SUM($G647:Z647))*(1/$D647*200%),$E647+SUM($G647:Z647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>AB$275,($E647+SUM($G647:AA647))*(1/$D647*200%),$E647+SUM($G647:AA647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>AC$275,($E647+SUM($G647:AB647))*(1/$D647*200%),$E647+SUM($G647:AB647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>AD$275,($E647+SUM($G647:AC647))*(1/$D647*200%),$E647+SUM($G647:AC647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>AE$275,($E647+SUM($G647:AD647))*(1/$D647*200%),$E647+SUM($G647:AD647)))","v":0},{"$f":"-IF($D647=0,0,IF($C647+$D647-1>AF$275,($E647+SUM($G647:AE647))*(1/$D647*200%),$E647+SUM($G647:AE647)))","v":0}]
[null,null,2017,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C648,$G$193:$AF$193,0))","v":1.1958425501334993},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D648=0,0,IF($C648+$D648-1>Q$275,($E648+SUM($G648:P648))*(1/$D648*200%),$E648+SUM($G648:P648)))","v":-0.47833702005339973},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>R$275,($E648+SUM($G648:Q648))*(1/$D648*200%),$E648+SUM($G648:Q648)))","v":-0.28700221203203985},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>S$275,($E648+SUM($G648:R648))*(1/$D648*200%),$E648+SUM($G648:R648)))","v":-0.1722013272192239},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>T$275,($E648+SUM($G648:S648))*(1/$D648*200%),$E648+SUM($G648:S648)))","v":-0.10332079633153435},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>U$275,($E648+SUM($G648:T648))*(1/$D648*200%),$E648+SUM($G648:T648)))","v":-0.15498119449730141},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>V$275,($E648+SUM($G648:U648))*(1/$D648*200%),$E648+SUM($G648:U648)))","v":0},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>W$275,($E648+SUM($G648:V648))*(1/$D648*200%),$E648+SUM($G648:V648)))","v":0},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>X$275,($E648+SUM($G648:W648))*(1/$D648*200%),$E648+SUM($G648:W648)))","v":0},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>Y$275,($E648+SUM($G648:X648))*(1/$D648*200%),$E648+SUM($G648:X648)))","v":0},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>Z$275,($E648+SUM($G648:Y648))*(1/$D648*200%),$E648+SUM($G648:Y648)))","v":0},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>AA$275,($E648+SUM($G648:Z648))*(1/$D648*200%),$E648+SUM($G648:Z648)))","v":0},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>AB$275,($E648+SUM($G648:AA648))*(1/$D648*200%),$E648+SUM($G648:AA648)))","v":0},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>AC$275,($E648+SUM($G648:AB648))*(1/$D648*200%),$E648+SUM($G648:AB648)))","v":0},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>AD$275,($E648+SUM($G648:AC648))*(1/$D648*200%),$E648+SUM($G648:AC648)))","v":0},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>AE$275,($E648+SUM($G648:AD648))*(1/$D648*200%),$E648+SUM($G648:AD648)))","v":0},{"$f":"-IF($D648=0,0,IF($C648+$D648-1>AF$275,($E648+SUM($G648:AE648))*(1/$D648*200%),$E648+SUM($G648:AE648)))","v":0}]
[null,null,2018,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C649,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D649=0,0,IF($C649+$D649-1>R$275,($E649+SUM($G649:Q649))*(1/$D649*200%),$E649+SUM($G649:Q649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>S$275,($E649+SUM($G649:R649))*(1/$D649*200%),$E649+SUM($G649:R649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>T$275,($E649+SUM($G649:S649))*(1/$D649*200%),$E649+SUM($G649:S649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>U$275,($E649+SUM($G649:T649))*(1/$D649*200%),$E649+SUM($G649:T649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>V$275,($E649+SUM($G649:U649))*(1/$D649*200%),$E649+SUM($G649:U649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>W$275,($E649+SUM($G649:V649))*(1/$D649*200%),$E649+SUM($G649:V649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>X$275,($E649+SUM($G649:W649))*(1/$D649*200%),$E649+SUM($G649:W649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>Y$275,($E649+SUM($G649:X649))*(1/$D649*200%),$E649+SUM($G649:X649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>Z$275,($E649+SUM($G649:Y649))*(1/$D649*200%),$E649+SUM($G649:Y649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>AA$275,($E649+SUM($G649:Z649))*(1/$D649*200%),$E649+SUM($G649:Z649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>AB$275,($E649+SUM($G649:AA649))*(1/$D649*200%),$E649+SUM($G649:AA649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>AC$275,($E649+SUM($G649:AB649))*(1/$D649*200%),$E649+SUM($G649:AB649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>AD$275,($E649+SUM($G649:AC649))*(1/$D649*200%),$E649+SUM($G649:AC649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>AE$275,($E649+SUM($G649:AD649))*(1/$D649*200%),$E649+SUM($G649:AD649)))","v":0},{"$f":"-IF($D649=0,0,IF($C649+$D649-1>AF$275,($E649+SUM($G649:AE649))*(1/$D649*200%),$E649+SUM($G649:AE649)))","v":0}]
[null,null,2019,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C650,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D650=0,0,IF($C650+$D650-1>S$275,($E650+SUM($G650:R650))*(1/$D650*200%),$E650+SUM($G650:R650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>T$275,($E650+SUM($G650:S650))*(1/$D650*200%),$E650+SUM($G650:S650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>U$275,($E650+SUM($G650:T650))*(1/$D650*200%),$E650+SUM($G650:T650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>V$275,($E650+SUM($G650:U650))*(1/$D650*200%),$E650+SUM($G650:U650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>W$275,($E650+SUM($G650:V650))*(1/$D650*200%),$E650+SUM($G650:V650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>X$275,($E650+SUM($G650:W650))*(1/$D650*200%),$E650+SUM($G650:W650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>Y$275,($E650+SUM($G650:X650))*(1/$D650*200%),$E650+SUM($G650:X650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>Z$275,($E650+SUM($G650:Y650))*(1/$D650*200%),$E650+SUM($G650:Y650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>AA$275,($E650+SUM($G650:Z650))*(1/$D650*200%),$E650+SUM($G650:Z650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>AB$275,($E650+SUM($G650:AA650))*(1/$D650*200%),$E650+SUM($G650:AA650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>AC$275,($E650+SUM($G650:AB650))*(1/$D650*200%),$E650+SUM($G650:AB650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>AD$275,($E650+SUM($G650:AC650))*(1/$D650*200%),$E650+SUM($G650:AC650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>AE$275,($E650+SUM($G650:AD650))*(1/$D650*200%),$E650+SUM($G650:AD650)))","v":0},{"$f":"-IF($D650=0,0,IF($C650+$D650-1>AF$275,($E650+SUM($G650:AE650))*(1/$D650*200%),$E650+SUM($G650:AE650)))","v":0}]
[null,null,2020,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C651,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D651=0,0,IF($C651+$D651-1>T$275,($E651+SUM($G651:S651))*(1/$D651*200%),$E651+SUM($G651:S651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>U$275,($E651+SUM($G651:T651))*(1/$D651*200%),$E651+SUM($G651:T651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>V$275,($E651+SUM($G651:U651))*(1/$D651*200%),$E651+SUM($G651:U651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>W$275,($E651+SUM($G651:V651))*(1/$D651*200%),$E651+SUM($G651:V651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>X$275,($E651+SUM($G651:W651))*(1/$D651*200%),$E651+SUM($G651:W651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>Y$275,($E651+SUM($G651:X651))*(1/$D651*200%),$E651+SUM($G651:X651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>Z$275,($E651+SUM($G651:Y651))*(1/$D651*200%),$E651+SUM($G651:Y651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>AA$275,($E651+SUM($G651:Z651))*(1/$D651*200%),$E651+SUM($G651:Z651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>AB$275,($E651+SUM($G651:AA651))*(1/$D651*200%),$E651+SUM($G651:AA651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>AC$275,($E651+SUM($G651:AB651))*(1/$D651*200%),$E651+SUM($G651:AB651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>AD$275,($E651+SUM($G651:AC651))*(1/$D651*200%),$E651+SUM($G651:AC651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>AE$275,($E651+SUM($G651:AD651))*(1/$D651*200%),$E651+SUM($G651:AD651)))","v":0},{"$f":"-IF($D651=0,0,IF($C651+$D651-1>AF$275,($E651+SUM($G651:AE651))*(1/$D651*200%),$E651+SUM($G651:AE651)))","v":0}]
[null,null,2021,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C652,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D652=0,0,IF($C652+$D652-1>U$275,($E652+SUM($G652:T652))*(1/$D652*200%),$E652+SUM($G652:T652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>V$275,($E652+SUM($G652:U652))*(1/$D652*200%),$E652+SUM($G652:U652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>W$275,($E652+SUM($G652:V652))*(1/$D652*200%),$E652+SUM($G652:V652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>X$275,($E652+SUM($G652:W652))*(1/$D652*200%),$E652+SUM($G652:W652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>Y$275,($E652+SUM($G652:X652))*(1/$D652*200%),$E652+SUM($G652:X652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>Z$275,($E652+SUM($G652:Y652))*(1/$D652*200%),$E652+SUM($G652:Y652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>AA$275,($E652+SUM($G652:Z652))*(1/$D652*200%),$E652+SUM($G652:Z652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>AB$275,($E652+SUM($G652:AA652))*(1/$D652*200%),$E652+SUM($G652:AA652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>AC$275,($E652+SUM($G652:AB652))*(1/$D652*200%),$E652+SUM($G652:AB652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>AD$275,($E652+SUM($G652:AC652))*(1/$D652*200%),$E652+SUM($G652:AC652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>AE$275,($E652+SUM($G652:AD652))*(1/$D652*200%),$E652+SUM($G652:AD652)))","v":0},{"$f":"-IF($D652=0,0,IF($C652+$D652-1>AF$275,($E652+SUM($G652:AE652))*(1/$D652*200%),$E652+SUM($G652:AE652)))","v":0}]
[null,null,2022,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C653,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D653=0,0,IF($C653+$D653-1>V$275,($E653+SUM($G653:U653))*(1/$D653*200%),$E653+SUM($G653:U653)))","v":0},{"$f":"-IF($D653=0,0,IF($C653+$D653-1>W$275,($E653+SUM($G653:V653))*(1/$D653*200%),$E653+SUM($G653:V653)))","v":0},{"$f":"-IF($D653=0,0,IF($C653+$D653-1>X$275,($E653+SUM($G653:W653))*(1/$D653*200%),$E653+SUM($G653:W653)))","v":0},{"$f":"-IF($D653=0,0,IF($C653+$D653-1>Y$275,($E653+SUM($G653:X653))*(1/$D653*200%),$E653+SUM($G653:X653)))","v":0},{"$f":"-IF($D653=0,0,IF($C653+$D653-1>Z$275,($E653+SUM($G653:Y653))*(1/$D653*200%),$E653+SUM($G653:Y653)))","v":0},{"$f":"-IF($D653=0,0,IF($C653+$D653-1>AA$275,($E653+SUM($G653:Z653))*(1/$D653*200%),$E653+SUM($G653:Z653)))","v":0},{"$f":"-IF($D653=0,0,IF($C653+$D653-1>AB$275,($E653+SUM($G653:AA653))*(1/$D653*200%),$E653+SUM($G653:AA653)))","v":0},{"$f":"-IF($D653=0,0,IF($C653+$D653-1>AC$275,($E653+SUM($G653:AB653))*(1/$D653*200%),$E653+SUM($G653:AB653)))","v":0},{"$f":"-IF($D653=0,0,IF($C653+$D653-1>AD$275,($E653+SUM($G653:AC653))*(1/$D653*200%),$E653+SUM($G653:AC653)))","v":0},{"$f":"-IF($D653=0,0,IF($C653+$D653-1>AE$275,($E653+SUM($G653:AD653))*(1/$D653*200%),$E653+SUM($G653:AD653)))","v":0},{"$f":"-IF($D653=0,0,IF($C653+$D653-1>AF$275,($E653+SUM($G653:AE653))*(1/$D653*200%),$E653+SUM($G653:AE653)))","v":0}]
[null,null,2023,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C654,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D654=0,0,IF($C654+$D654-1>W$275,($E654+SUM($G654:V654))*(1/$D654*200%),$E654+SUM($G654:V654)))","v":0},{"$f":"-IF($D654=0,0,IF($C654+$D654-1>X$275,($E654+SUM($G654:W654))*(1/$D654*200%),$E654+SUM($G654:W654)))","v":0},{"$f":"-IF($D654=0,0,IF($C654+$D654-1>Y$275,($E654+SUM($G654:X654))*(1/$D654*200%),$E654+SUM($G654:X654)))","v":0},{"$f":"-IF($D654=0,0,IF($C654+$D654-1>Z$275,($E654+SUM($G654:Y654))*(1/$D654*200%),$E654+SUM($G654:Y654)))","v":0},{"$f":"-IF($D654=0,0,IF($C654+$D654-1>AA$275,($E654+SUM($G654:Z654))*(1/$D654*200%),$E654+SUM($G654:Z654)))","v":0},{"$f":"-IF($D654=0,0,IF($C654+$D654-1>AB$275,($E654+SUM($G654:AA654))*(1/$D654*200%),$E654+SUM($G654:AA654)))","v":0},{"$f":"-IF($D654=0,0,IF($C654+$D654-1>AC$275,($E654+SUM($G654:AB654))*(1/$D654*200%),$E654+SUM($G654:AB654)))","v":0},{"$f":"-IF($D654=0,0,IF($C654+$D654-1>AD$275,($E654+SUM($G654:AC654))*(1/$D654*200%),$E654+SUM($G654:AC654)))","v":0},{"$f":"-IF($D654=0,0,IF($C654+$D654-1>AE$275,($E654+SUM($G654:AD654))*(1/$D654*200%),$E654+SUM($G654:AD654)))","v":0},{"$f":"-IF($D654=0,0,IF($C654+$D654-1>AF$275,($E654+SUM($G654:AE654))*(1/$D654*200%),$E654+SUM($G654:AE654)))","v":0}]
[null,null,2024,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C655,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D655=0,0,IF($C655+$D655-1>X$275,($E655+SUM($G655:W655))*(1/$D655*200%),$E655+SUM($G655:W655)))","v":0},{"$f":"-IF($D655=0,0,IF($C655+$D655-1>Y$275,($E655+SUM($G655:X655))*(1/$D655*200%),$E655+SUM($G655:X655)))","v":0},{"$f":"-IF($D655=0,0,IF($C655+$D655-1>Z$275,($E655+SUM($G655:Y655))*(1/$D655*200%),$E655+SUM($G655:Y655)))","v":0},{"$f":"-IF($D655=0,0,IF($C655+$D655-1>AA$275,($E655+SUM($G655:Z655))*(1/$D655*200%),$E655+SUM($G655:Z655)))","v":0},{"$f":"-IF($D655=0,0,IF($C655+$D655-1>AB$275,($E655+SUM($G655:AA655))*(1/$D655*200%),$E655+SUM($G655:AA655)))","v":0},{"$f":"-IF($D655=0,0,IF($C655+$D655-1>AC$275,($E655+SUM($G655:AB655))*(1/$D655*200%),$E655+SUM($G655:AB655)))","v":0},{"$f":"-IF($D655=0,0,IF($C655+$D655-1>AD$275,($E655+SUM($G655:AC655))*(1/$D655*200%),$E655+SUM($G655:AC655)))","v":0},{"$f":"-IF($D655=0,0,IF($C655+$D655-1>AE$275,($E655+SUM($G655:AD655))*(1/$D655*200%),$E655+SUM($G655:AD655)))","v":0},{"$f":"-IF($D655=0,0,IF($C655+$D655-1>AF$275,($E655+SUM($G655:AE655))*(1/$D655*200%),$E655+SUM($G655:AE655)))","v":0}]
[null,null,2025,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C656,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D656=0,0,IF($C656+$D656-1>Y$275,($E656+SUM($G656:X656))*(1/$D656*200%),$E656+SUM($G656:X656)))","v":0},{"$f":"-IF($D656=0,0,IF($C656+$D656-1>Z$275,($E656+SUM($G656:Y656))*(1/$D656*200%),$E656+SUM($G656:Y656)))","v":0},{"$f":"-IF($D656=0,0,IF($C656+$D656-1>AA$275,($E656+SUM($G656:Z656))*(1/$D656*200%),$E656+SUM($G656:Z656)))","v":0},{"$f":"-IF($D656=0,0,IF($C656+$D656-1>AB$275,($E656+SUM($G656:AA656))*(1/$D656*200%),$E656+SUM($G656:AA656)))","v":0},{"$f":"-IF($D656=0,0,IF($C656+$D656-1>AC$275,($E656+SUM($G656:AB656))*(1/$D656*200%),$E656+SUM($G656:AB656)))","v":0},{"$f":"-IF($D656=0,0,IF($C656+$D656-1>AD$275,($E656+SUM($G656:AC656))*(1/$D656*200%),$E656+SUM($G656:AC656)))","v":0},{"$f":"-IF($D656=0,0,IF($C656+$D656-1>AE$275,($E656+SUM($G656:AD656))*(1/$D656*200%),$E656+SUM($G656:AD656)))","v":0},{"$f":"-IF($D656=0,0,IF($C656+$D656-1>AF$275,($E656+SUM($G656:AE656))*(1/$D656*200%),$E656+SUM($G656:AE656)))","v":0}]
[null,null,2026,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C657,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D657=0,0,IF($C657+$D657-1>Z$275,($E657+SUM($G657:Y657))*(1/$D657*200%),$E657+SUM($G657:Y657)))","v":0},{"$f":"-IF($D657=0,0,IF($C657+$D657-1>AA$275,($E657+SUM($G657:Z657))*(1/$D657*200%),$E657+SUM($G657:Z657)))","v":0},{"$f":"-IF($D657=0,0,IF($C657+$D657-1>AB$275,($E657+SUM($G657:AA657))*(1/$D657*200%),$E657+SUM($G657:AA657)))","v":0},{"$f":"-IF($D657=0,0,IF($C657+$D657-1>AC$275,($E657+SUM($G657:AB657))*(1/$D657*200%),$E657+SUM($G657:AB657)))","v":0},{"$f":"-IF($D657=0,0,IF($C657+$D657-1>AD$275,($E657+SUM($G657:AC657))*(1/$D657*200%),$E657+SUM($G657:AC657)))","v":0},{"$f":"-IF($D657=0,0,IF($C657+$D657-1>AE$275,($E657+SUM($G657:AD657))*(1/$D657*200%),$E657+SUM($G657:AD657)))","v":0},{"$f":"-IF($D657=0,0,IF($C657+$D657-1>AF$275,($E657+SUM($G657:AE657))*(1/$D657*200%),$E657+SUM($G657:AE657)))","v":0}]
[null,null,2027,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C658,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D658=0,0,IF($C658+$D658-1>AA$275,($E658+SUM($G658:Z658))*(1/$D658*200%),$E658+SUM($G658:Z658)))","v":0},{"$f":"-IF($D658=0,0,IF($C658+$D658-1>AB$275,($E658+SUM($G658:AA658))*(1/$D658*200%),$E658+SUM($G658:AA658)))","v":0},{"$f":"-IF($D658=0,0,IF($C658+$D658-1>AC$275,($E658+SUM($G658:AB658))*(1/$D658*200%),$E658+SUM($G658:AB658)))","v":0},{"$f":"-IF($D658=0,0,IF($C658+$D658-1>AD$275,($E658+SUM($G658:AC658))*(1/$D658*200%),$E658+SUM($G658:AC658)))","v":0},{"$f":"-IF($D658=0,0,IF($C658+$D658-1>AE$275,($E658+SUM($G658:AD658))*(1/$D658*200%),$E658+SUM($G658:AD658)))","v":0},{"$f":"-IF($D658=0,0,IF($C658+$D658-1>AF$275,($E658+SUM($G658:AE658))*(1/$D658*200%),$E658+SUM($G658:AE658)))","v":0}]
[null,null,2028,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C659,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D659=0,0,IF($C659+$D659-1>AB$275,($E659+SUM($G659:AA659))*(1/$D659*200%),$E659+SUM($G659:AA659)))","v":0},{"$f":"-IF($D659=0,0,IF($C659+$D659-1>AC$275,($E659+SUM($G659:AB659))*(1/$D659*200%),$E659+SUM($G659:AB659)))","v":0},{"$f":"-IF($D659=0,0,IF($C659+$D659-1>AD$275,($E659+SUM($G659:AC659))*(1/$D659*200%),$E659+SUM($G659:AC659)))","v":0},{"$f":"-IF($D659=0,0,IF($C659+$D659-1>AE$275,($E659+SUM($G659:AD659))*(1/$D659*200%),$E659+SUM($G659:AD659)))","v":0},{"$f":"-IF($D659=0,0,IF($C659+$D659-1>AF$275,($E659+SUM($G659:AE659))*(1/$D659*200%),$E659+SUM($G659:AE659)))","v":0}]
[null,null,2029,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C660,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D660=0,0,IF($C660+$D660-1>AC$275,($E660+SUM($G660:AB660))*(1/$D660*200%),$E660+SUM($G660:AB660)))","v":0},{"$f":"-IF($D660=0,0,IF($C660+$D660-1>AD$275,($E660+SUM($G660:AC660))*(1/$D660*200%),$E660+SUM($G660:AC660)))","v":0},{"$f":"-IF($D660=0,0,IF($C660+$D660-1>AE$275,($E660+SUM($G660:AD660))*(1/$D660*200%),$E660+SUM($G660:AD660)))","v":0},{"$f":"-IF($D660=0,0,IF($C660+$D660-1>AF$275,($E660+SUM($G660:AE660))*(1/$D660*200%),$E660+SUM($G660:AE660)))","v":0}]
[null,null,2030,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C661,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D661=0,0,IF($C661+$D661-1>AD$275,($E661+SUM($G661:AC661))*(1/$D661*200%),$E661+SUM($G661:AC661)))","v":0},{"$f":"-IF($D661=0,0,IF($C661+$D661-1>AE$275,($E661+SUM($G661:AD661))*(1/$D661*200%),$E661+SUM($G661:AD661)))","v":0},{"$f":"-IF($D661=0,0,IF($C661+$D661-1>AF$275,($E661+SUM($G661:AE661))*(1/$D661*200%),$E661+SUM($G661:AE661)))","v":0}]
[null,null,2031,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C662,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D662=0,0,IF($C662+$D662-1>AE$275,($E662+SUM($G662:AD662))*(1/$D662*200%),$E662+SUM($G662:AD662)))","v":0},{"$f":"-IF($D662=0,0,IF($C662+$D662-1>AF$275,($E662+SUM($G662:AE662))*(1/$D662*200%),$E662+SUM($G662:AE662)))","v":0}]
[null,null,2032,{"$f":"VLOOKUP(B636,Tx_Inputs!$B$34:$J$46,9,FALSE)","v":5},{"$f":"INDEX($G$211:$AF$223,MATCH(B636,$B$211:$B$223,0),MATCH(C663,$G$193:$AF$193,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D663=0,0,IF($C663+$D663-1>AF$275,($E663+SUM($G663:AE663))*(1/$D663*200%),$E663+SUM($G663:AE663)))","v":0}]
[null,"Total depreciation",null,null,{"$f":"IF(ROUND(SUM(E638:E663)-SUM(G223:AF223),8)=0,\"OK\",\"CHECK\")","v":"OK"},null,{"$f":"SUM(G637:G663)","v":0},{"$f":"SUM(H637:H663)","v":0},0,0,0,0,-0.20387047920738538,-0.84914842662645118,-0.65008749491675188,-0.66265596497671386,-0.91556302019734381,-0.65100039240192298,-0.27663757052982862,-0.19164431997217313,-0.15498119449730141,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Dx_CoS","index":17,"n_rows":135,"n_cols":35,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"IF(COUNTIF(C89,\"CHECK\")+COUNTIF(E116,\"CHECK\")>0,\"CHECK\",\"OK\")","v":"OK"}]
[null,"Distribution cost of service"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Days in the year",null,null,null,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[null,"Financial parameters"]
[null,"Implied inflation",null,null,null,null,{"$f":"Dx_Inputs!E31","v":2.0738820479585085E-2},{"$f":"Dx_Inputs!F31","v":4.5079365079365052E-2},{"$f":"Dx_Inputs!G31","v":1.4580801944106936E-2},{"$f":"Dx_Inputs!H31","v":3.0538922155688653E-2},{"$f":"Dx_Inputs!I31","v":3.6025566531086683E-2},{"$f":"Dx_Inputs!J31","v":1.1777902411665764E-2},{"$f":"Dx_Inputs!K31","v":2.3904382470119501E-2},{"$f":"Dx_Inputs!L31","v":3.0155642023346418E-2},{"$f":"Dx_Inputs!M31","v":1.5108593012275628E-2},{"$f":"Dx_Inputs!N31","v":1.0232558139534831E-2},{"$f":"Dx_Inputs!O31","v":1.9337016574585641E-2},{"$f":"Dx_Inputs!P31","v":1.84E-2},{"$f":"Dx_Inputs!Q31","v":1.84E-2},{"$f":"Dx_Inputs!R31","v":1.84E-2},{"$f":"Dx_Inputs!S31","v":1.84E-2},{"$f":"Dx_Inputs!T31","v":1.84E-2},{"$f":"Dx_Inputs!U31","v":1.84E-2},{"$f":"Dx_Inputs!V31","v":1.84E-2},{"$f":"Dx_Inputs!W31","v":1.84E-2},{"$f":"Dx_Inputs!X31","v":1.84E-2},{"$f":"Dx_Inputs!Y31","v":1.84E-2},{"$f":"Dx_Inputs!Z31","v":1.84E-2},{"$f":"Dx_Inputs!AA31","v":1.84E-2},{"$f":"Dx_Inputs!AB31","v":1.84E-2},{"$f":"Dx_Inputs!AC31","v":1.84E-2},{"$f":"Dx_Inputs!AD31","v":1.84E-2}]
[null,"Implied inflation factor",null,null,null,{"$f":"Dx_Inputs!D32","v":0.77573874777920004},{"$f":"Dx_Inputs!E32","v":0.79182665440845101},{"$f":"Dx_Inputs!F32","v":0.82752169724210178},{"$f":"Dx_Inputs!G32","v":0.83958762721404012},{"$f":"Dx_Inputs!H32","v":0.86522772840440898},{"$f":"Dx_Inputs!I32","v":0.89639804749858298},{"$f":"Dx_Inputs!J32","v":0.90695573622402903},{"$f":"Dx_Inputs!K32","v":0.92863595302619706},{"$f":"Dx_Inputs!L32","v":0.95663956639566416},{"$f":"Dx_Inputs!M32","v":0.97109304426377607},{"$f":"Dx_Inputs!N32","v":0.98102981029810299},{"$f":"Dx_Inputs!O32","v":1},{"$f":"Dx_Inputs!P32","v":1.0184},{"$f":"Dx_Inputs!Q32","v":1.03713856},{"$f":"Dx_Inputs!R32","v":1.056221909504},{"$f":"Dx_Inputs!S32","v":1.0756563926388736},{"$f":"Dx_Inputs!T32","v":1.0954484702634288},{"$f":"Dx_Inputs!U32","v":1.1156047221162759},{"$f":"Dx_Inputs!V32","v":1.1361318490032153},{"$f":"Dx_Inputs!W32","v":1.1570366750248744},{"$f":"Dx_Inputs!X32","v":1.1783261498453321},{"$f":"Dx_Inputs!Y32","v":1.2000073510024862},{"$f":"Dx_Inputs!Z32","v":1.2220874862609319},{"$f":"Dx_Inputs!AA32","v":1.244573896008133},{"$f":"Dx_Inputs!AB32","v":1.2674740556946826},{"$f":"Dx_Inputs!AC32","v":1.2907955783194647},{"$f":"Dx_Inputs!AD32","v":1.3145462169605429}]
[]
[null,"Real WACC",null,null,null,null,null,null,null,null,null,null,{"$f":"WACC_Inputs!$F$31","v":3.604113614103821E-2},{"$f":"WACC_Inputs!$F$31","v":3.604113614103821E-2},{"$f":"WACC_Inputs!$F$31","v":3.604113614103821E-2},{"$f":"WACC_Inputs!$F$31","v":3.604113614103821E-2},{"$f":"WACC_Inputs!$F$31","v":3.604113614103821E-2},{"$f":"WACC_Inputs!H$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!I$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!J$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!K$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!L$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2}]
[null,"Nominal WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC_Inputs!H$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!I$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!J$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!K$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!L$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2}]
[null,"WACC deflating factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+R10)","v":0.94458738675459886},{"$f":"R11/(1+S10)","v":0.89224533121588212},{"$f":"S11/(1+T10)","v":0.84280368575720166},{"$f":"T11/(1+U10)","v":0.79610173107653925},{"$f":"U11/(1+V10)","v":0.7519876537484006}]
[]
[null,"Capital base [$M real as at 30 June 2017]"]
[null,"Opening balance",null,null,null,null,{"$f":"Dx_Asset!G5","v":2055.4789493448698},{"$f":"Dx_Asset!H5","v":2395.1913902027245},{"$f":"Dx_Asset!I5","v":2767.3738382803267},{"$f":"Dx_Asset!J5","v":3311.0922757558965},{"$f":"Dx_Asset!K5","v":3612.5978078937342},{"$f":"Dx_Asset!L5","v":3901.0330595624769},{"$f":"Dx_Asset!M5","v":4248.7017237382324},{"$f":"Dx_Asset!N5","v":4708.4779615536008},{"$f":"Dx_Asset!O5","v":5142.9263518630532},{"$f":"Dx_Asset!P5","v":5494.3359954043626},{"$f":"Dx_Asset!Q5","v":5723.0881023682914},{"$f":"Dx_Asset!R5","v":5798.4063301498691},{"$f":"Dx_Asset!S5","v":6008.6291238954618},{"$f":"Dx_Asset!T5","v":6205.5590634670234},{"$f":"Dx_Asset!U5","v":6433.2206840933477},{"$f":"Dx_Asset!V5","v":6565.6447366865523},{"$f":"Dx_Asset!W5","v":6705.2201430161813},{"$f":"Dx_Asset!X5","v":6906.6319609144657},{"$f":"Dx_Asset!Y5","v":7119.1586751397481},{"$f":"Dx_Asset!Z5","v":7313.7681117252669},{"$f":"Dx_Asset!AA5","v":7490.818911268967},{"$f":"Dx_Asset!AB5","v":7679.5763195177287},{"$f":"Dx_Asset!AC5","v":7850.9776515206022},{"$f":"Dx_Asset!AD5","v":8009.4772183626847},{"$f":"Dx_Asset!AE5","v":8156.5072054544935},{"$f":"Dx_Asset!AF5","v":8291.9212541704492}]
[null,"Capital expenditure",null,null,null,null,{"$f":"Dx_Asset!G6","v":470.23111396852374},{"$f":"Dx_Asset!H6","v":508.2201356449944},{"$f":"Dx_Asset!I6","v":690.83139935569159},{"$f":"Dx_Asset!J6","v":475.38856694437629},{"$f":"Dx_Asset!K6","v":475.96422805895406},{"$f":"Dx_Asset!L6","v":556.92117246361249},{"$f":"Dx_Asset!M6","v":678.54939952185839},{"$f":"Dx_Asset!N6","v":671.44066977233877},{"$f":"Dx_Asset!O6","v":618.24605628489712},{"$f":"Dx_Asset!P6","v":498.05396067130476},{"$f":"Dx_Asset!Q6","v":357.43299999999994},{"$f":"Dx_Asset!R6","v":472.25811612137505},{"$f":"Dx_Asset!S6","v":479.43326636770433},{"$f":"Dx_Asset!T6","v":511.24391747317628},{"$f":"Dx_Asset!U6","v":401.51970838098646},{"$f":"Dx_Asset!V6","v":401.43367091955133},{"$f":"Dx_Asset!W6","v":467.9386077983832},{"$f":"Dx_Asset!X6","v":476.75321922350207},{"$f":"Dx_Asset!Y6","v":471.28132341791417},{"$f":"Dx_Asset!Z6","v":465.5968157967618},{"$f":"Dx_Asset!AA6","v":488.97668658999265},{"$f":"Dx_Asset!AB6","v":485.25457782548835},{"$f":"Dx_Asset!AC6","v":485.25457782548835},{"$f":"Dx_Asset!AD6","v":485.25457782548835},{"$f":"Dx_Asset!AE6","v":485.25457782548835},{"$f":"Dx_Asset!AF6","v":485.25457782548835}]
[null,"Disposals/redundant assets",null,null,null,null,{"$f":"Dx_Asset!G7","v":-0.24127629315879337},{"$f":"Dx_Asset!H7","v":0},{"$f":"Dx_Asset!I7","v":0},{"$f":"Dx_Asset!J7","v":-0.94656492565401107},{"$f":"Dx_Asset!K7","v":-1.1155758346311892E-3},{"$f":"Dx_Asset!L7","v":-2.4720430472832833},{"$f":"Dx_Asset!M7","v":-0.92823891557392979},{"$f":"Dx_Asset!N7","v":-0.29791784702549567},{"$f":"Dx_Asset!O7","v":-4.9315562790697669},{"$f":"Dx_Asset!P7","v":-2.8110899206967073},{"$f":"Dx_Asset!Q7","v":-0.61798305249999996},{"$f":"Dx_Asset!R7","v":0},{"$f":"Dx_Asset!S7","v":0},{"$f":"Dx_Asset!T7","v":0},{"$f":"Dx_Asset!U7","v":0},{"$f":"Dx_Asset!V7","v":0},{"$f":"Dx_Asset!W7","v":0},{"$f":"Dx_Asset!X7","v":0},{"$f":"Dx_Asset!Y7","v":0},{"$f":"Dx_Asset!Z7","v":0},{"$f":"Dx_Asset!AA7","v":0},{"$f":"Dx_Asset!AB7","v":0},{"$f":"Dx_Asset!AC7","v":0},{"$f":"Dx_Asset!AD7","v":0},{"$f":"Dx_Asset!AE7","v":0},{"$f":"Dx_Asset!AF7","v":0}]
[null,"Depreciation",null,null,null,null,{"$f":"Dx_Asset!G8","v":-125.33313284482929},{"$f":"Dx_Asset!H8","v":-131.30669379037403},{"$f":"Dx_Asset!I8","v":-142.44995843283328},{"$f":"Dx_Asset!J8","v":-168.36159760742979},{"$f":"Dx_Asset!K8","v":-183.05584490679632},{"$f":"Dx_Asset!L8","v":-202.42601937145997},{"$f":"Dx_Asset!M8","v":-214.04617729579826},{"$f":"Dx_Asset!N8","v":-236.18485021248361},{"$f":"Dx_Asset!O8","v":-261.90485646451793},{"$f":"Dx_Asset!P8","v":-266.490763786679},{"$f":"Dx_Asset!Q8","v":-281.49678916592268},{"$f":"Dx_Asset!R8","v":-257.6658820073074},{"$f":"Dx_Asset!S8","v":-275.60434799788686},{"$f":"Dx_Asset!T8","v":-279.21460778313656},{"$f":"Dx_Asset!U8","v":-269.09565578778125},{"$f":"Dx_Asset!V8","v":-261.85826458992261},{"$f":"Dx_Asset!W8","v":-266.5267899000994},{"$f":"Dx_Asset!X8","v":-264.2265049982193},{"$f":"Dx_Asset!Y8","v":-276.6718868323951},{"$f":"Dx_Asset!Z8","v":-288.54601625306202},{"$f":"Dx_Asset!AA8","v":-300.21927834123125},{"$f":"Dx_Asset!AB8","v":-313.85324582261433},{"$f":"Dx_Asset!AC8","v":-326.75501098340663},{"$f":"Dx_Asset!AD8","v":-338.22459073367941},{"$f":"Dx_Asset!AE8","v":-349.84052910953272},{"$f":"Dx_Asset!AF8","v":-359.74876064378446}]
[null,"Accelerated depreciation",null,null,null,null,{"$f":"Dx_Asset!G9","v":-4.9442639726807061},{"$f":"Dx_Asset!H9","v":-4.7309937770182939},{"$f":"Dx_Asset!I9","v":-4.6630034472886894},{"$f":"Dx_Asset!J9","v":-4.5748722734547504},{"$f":"Dx_Asset!K9","v":-4.4720159075803991},{"$f":"Dx_Asset!L9","v":-4.3544458691143157},{"$f":"Dx_Asset!M9","v":-3.798745495117823},{"$f":"Dx_Asset!N9","v":-0.50951140337612377},{"$f":"Dx_Asset!O9","v":0},{"$f":"Dx_Asset!P9","v":0},{"$f":"Dx_Asset!Q9","v":0},{"$f":"Dx_Asset!R9","v":-4.3694403684746987},{"$f":"Dx_Asset!S9","v":-6.898978798255456},{"$f":"Dx_Asset!T9","v":-4.3676890637154937},{"$f":"Dx_Asset!U9","v":0},{"$f":"Dx_Asset!V9","v":0},{"$f":"Dx_Asset!W9","v":0},{"$f":"Dx_Asset!X9","v":0},{"$f":"Dx_Asset!Y9","v":0},{"$f":"Dx_Asset!Z9","v":0},{"$f":"Dx_Asset!AA9","v":0},{"$f":"Dx_Asset!AB9","v":0},{"$f":"Dx_Asset!AC9","v":0},{"$f":"Dx_Asset!AD9","v":0},{"$f":"Dx_Asset!AE9","v":0},{"$f":"Dx_Asset!AF9","v":0}]
[null,"Closing balance",null,null,null,{"$f":"Dx_Asset!F10","v":2055.4789493448698},{"$f":"Dx_Asset!G10","v":2395.1913902027245},{"$f":"Dx_Asset!H10","v":2767.3738382803267},{"$f":"Dx_Asset!I10","v":3311.0922757558965},{"$f":"Dx_Asset!J10","v":3612.5978078937342},{"$f":"Dx_Asset!K10","v":3901.0330595624769},{"$f":"Dx_Asset!L10","v":4248.7017237382324},{"$f":"Dx_Asset!M10","v":4708.4779615536008},{"$f":"Dx_Asset!N10","v":5142.9263518630532},{"$f":"Dx_Asset!O10","v":5494.3359954043626},{"$f":"Dx_Asset!P10","v":5723.0881023682914},{"$f":"Dx_Asset!Q10","v":5798.4063301498691},{"$f":"Dx_Asset!R10","v":6008.6291238954618},{"$f":"Dx_Asset!S10","v":6205.5590634670234},{"$f":"Dx_Asset!T10","v":6433.2206840933477},{"$f":"Dx_Asset!U10","v":6565.6447366865523},{"$f":"Dx_Asset!V10","v":6705.2201430161813},{"$f":"Dx_Asset!W10","v":6906.6319609144657},{"$f":"Dx_Asset!X10","v":7119.1586751397481},{"$f":"Dx_Asset!Y10","v":7313.7681117252669},{"$f":"Dx_Asset!Z10","v":7490.818911268967},{"$f":"Dx_Asset!AA10","v":7679.5763195177287},{"$f":"Dx_Asset!AB10","v":7850.9776515206022},{"$f":"Dx_Asset!AC10","v":8009.4772183626847},{"$f":"Dx_Asset!AD10","v":8156.5072054544935},{"$f":"Dx_Asset!AE10","v":8291.9212541704492},{"$f":"Dx_Asset!AF10","v":8417.4270713521528}]
[]
[null,"Capital base [$M nominal]"]
[null,"Opening balance",null,null,null,null,null,{"$f":"G29","v":1896.5763851721504},2290.0618955571254,2779.9521072886296,3125.7197949626429,3496.8784178192277,3853.3843998493094,4372.4619191301726,4919.9268352511071,5335.5114679852677,5614.5200353856953,5798.4063301498691,{"$f":"R29","v":6119.1878997751382},6436.0245910791373,6794.9086352137047,7062.3777328126653,7345.2231484466056,7705.0712295153717,8088.3029089338033,8462.2979378935561,8826.6278069041637,9215.5480360058937,9594.5815428375663,9968.3862666460282,10338.161268000307,10703.175290656407]
[null,"Inflation on opening value (start period)",null,null,null,null,null,{"$f":"H24-H22","v":85.496459268077388},33.39093893886502,84.896741001029568,112.60582643096132,41.185892750535004,92.112774498390536,131.85439639400465,74.333172203981121,54.595931300313168,108.56806698259606,106.69067647475731,{"$f":"S24-S22","v":112.59305735586258},118.42285247585551,125.02631888793258,129.9477502837517,135.15210593141728,141.77331062308258,148.82477352438036,155.70628205724279,162.40995164703781,169.56608386250628,176.54030038821111,183.41830730628863,190.22216733120695,196.93842534807663]
[null,"Opening balance (end period)",null,null,null,null,{"$f":"G14*G$7","v":1627.5830196667462},1982.0728444402278,2323.4528344959904,2864.8488482896591,3238.3256213936043,3538.0643105697627,{"$f":"M14*M$7","v":3945.4971743476999},4504.3163155241773,4994.2600074550883,{"$f":"P14*P$7","v":5390.1073992855809},5723.0881023682914,5905.0970066246264,{"$f":"S14*S$7","v":6231.7809571310008},6554.4474435549928,6919.9349541016372,7192.325483096417,7480.3752543780229,7846.8445401384542,8237.1276824581837,8618.0042199507989,8989.0377585512015,9385.1141198683999,9771.1218432257774,10151.804573952317,10528.383435331514,10900.113716004484]
[null,"Capital expenditure",null,null,null,null,{"$f":"G15*G$7","v":372.3415297724552},420.56318922155697,580.01349539000012,411.31936988671004,426.65340471121669,505.10285199048514,630.12536830033469,642.32671119142447,600.37444490177461,488.60578255558897,357.43299999999994,480.94766545800832,{"$f":"S15*S$7","v":497.23872749669732},539.98702673582363,431.89724109050439,439.74990072105521,522.03452052039233,541.6545164746326,545.28977544878592,548.62490333804465,586.77561837683004,593.02354721136078,603.93518048004978,615.04758780088275,626.36446341641897,637.88956954328103]
[null,"Disposals/redundant assets",null,null,null,null,{"$f":"G16*G$7","v":-0.191049},0,0,-0.8189942204109083,-1E-3,-2.2420336219263022,-0.86199602999999991,-0.28499999999999998,-4.7889999999999997,-2.757763011632,-0.61798305249999996,0,{"$f":"S16*S$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,{"$f":"G17*G$7","v":-99.242115267051119},-108.65913810465926,-119.59922259736115,-145.67112264841364,-164.09090195765566,-183.59143942994203,-198.77097584469797,-225.94377269649522,-254.33398437159605,-261.43538344384228,-281.49678916592268,-262.40693423624185,{"$f":"S17*S$7","v":-285.8398966122673},-294.91258619411491,-289.45446237947681,-286.85223537086694,-297.33854538304342,-300.19614767928419,-320.11952001341274,-340.00131638467917,-360.26534092213899,-383.55612424219305,-406.67075705979869,-428.69089375289082,-451.57260809152683,-472.90637236053067]
[null,"Accelerated depreciation",null,null,null,null,{"$f":"G18*G$7","v":-3.9150000000000005},-3.915,-3.915,-3.9583063449015681,-4.0087063279376736,-3.949289659070256,-3.5276516431627125,-0.48741876799938139,0,0,0,{"$f":"R18*R$7","v":-4.449838071254633},{"$f":"S18*S$7","v":-7.1551969362931942},-4.6132488829973166,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing balance",null,null,null,null,{"$f":"SUM(G24:G28)","v":1896.5763851721504},2290.0618955571254,2779.9521072886296,3125.7197949626429,3496.8784178192277,3853.3843998493094,4372.4619191301726,4919.9268352511071,5335.5114679852677,5614.5200353856953,5798.4063301498691,6119.1878997751382,{"$f":"SUM(S24:S28)","v":6436.0245910791373},6794.9086352137047,7062.3777328126653,7345.2231484466056,7705.0712295153717,8088.3029089338033,8462.2979378935561,8826.6278069041637,9215.5480360058937,9594.5815428375663,9968.3862666460282,10338.161268000307,10703.175290656407,11065.096913187233]
[]
[null,"Deferred revenue account [$M real as at 30 June 2017]"]
[null,"Opening balance",null,null,null,null,null,null,null,null,null,null,{"$f":"L36","v":726.11409825628789},{"$f":"M36","v":718.47142629981806},710.55330376288384,702.34980309361458,693.85063893989104,685.04515525381817,676.57662043119194,667.77327496626037,658.62188183885996,649.10868069210915,{"$f":"V36","v":639.21936714185097},{"$f":"W36","v":628.93907126807733},{"$f":"X36","v":618.25233525599413},{"$f":"Y36","v":607.14309015310641},{"$f":"Z36","v":595.59463170737592},{"$f":"AA36","v":583.58959525011949},{"$f":"AB36","v":571.10992958588201},{"$f":"AC36","v":558.13686985002346},{"$f":"AD36","v":544.65090929320775},{"$f":"AE36","v":530.6317699503677}]
[null,"Payment to principal",null,null,null,null,null,null,null,null,null,null,{"$f":"M34-M35","v":-7.6426719564698047},{"$f":"N34-N35","v":-7.9181225369342272},-8.203500669269296,-8.4991641537235303,-8.8054836860729111,-8.4685348226261752,-8.8033454649316027,-9.1513931274003575,-9.5132011467507702,-9.8893135502582048,{"$f":"W34-W35","v":-10.280295873773632},-10.686736012083244,-11.109245102887751,-11.548458445730542,-12.005036457256455,-12.479665664237466,-12.973059735858524,-13.485960556815698,-14.019139342840091,-14.573397800324937]
[null,"Return on opening balance",null,null,null,null,null,null,null,null,null,null,{"$f":"M32*M9","v":26.169977069182067},{"$f":"N32*N9","v":25.894526488717645},25.609148356382576,25.313484871928342,25.007165339578961,27.083836016821543,26.749025374516116,26.400977712047361,26.039169692696948,25.663057289189513,{"$f":"W32*W9","v":25.272074965674086},24.865634827364474,24.443125736559967,24.003912393717176,23.54733438219127,23.072705175210267,22.579311103589202,22.06641028263202,21.533231496607634,20.978973039122781]
[null,"Revenue recovery to be added to CoS",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!M$3-Dx_CoS!$M$3),-PMT(M9,Dx_Inputs!$E699-(Dx_CoS!M$3-Dx_CoS!$M$3),M$32),0)","v":33.812649025651872},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!N$3-Dx_CoS!$M$3),-PMT(N9,Dx_Inputs!$E699-(Dx_CoS!N$3-Dx_CoS!$M$3),N$32),0)","v":33.812649025651872},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!O$3-Dx_CoS!$M$3),-PMT(O9,Dx_Inputs!$E699-(Dx_CoS!O$3-Dx_CoS!$M$3),O$32),0)","v":33.812649025651872},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!P$3-Dx_CoS!$M$3),-PMT(P9,Dx_Inputs!$E699-(Dx_CoS!P$3-Dx_CoS!$M$3),P$32),0)","v":33.812649025651872},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!Q$3-Dx_CoS!$M$3),-PMT(Q9,Dx_Inputs!$E699-(Dx_CoS!Q$3-Dx_CoS!$M$3),Q$32),0)","v":33.812649025651872},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!R$3-Dx_CoS!$M$3),-PMT(R9,Dx_Inputs!$E699-(Dx_CoS!R$3-Dx_CoS!$M$3),R$32),0)","v":35.552370839447718},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!S$3-Dx_CoS!$M$3),-PMT(S9,Dx_Inputs!$E699-(Dx_CoS!S$3-Dx_CoS!$M$3),S$32),0)","v":35.552370839447718},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!T$3-Dx_CoS!$M$3),-PMT(T9,Dx_Inputs!$E699-(Dx_CoS!T$3-Dx_CoS!$M$3),T$32),0)","v":35.552370839447718},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!U$3-Dx_CoS!$M$3),-PMT(U9,Dx_Inputs!$E699-(Dx_CoS!U$3-Dx_CoS!$M$3),U$32),0)","v":35.552370839447718},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!V$3-Dx_CoS!$M$3),-PMT(V9,Dx_Inputs!$E699-(Dx_CoS!V$3-Dx_CoS!$M$3),V$32),0)","v":35.552370839447718},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!W$3-Dx_CoS!$M$3),-PMT(W9,Dx_Inputs!$E699-(Dx_CoS!W$3-Dx_CoS!$M$3),W$32),0)","v":35.552370839447718},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!X$3-Dx_CoS!$M$3),-PMT(X9,Dx_Inputs!$E699-(Dx_CoS!X$3-Dx_CoS!$M$3),X$32),0)","v":35.552370839447718},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!Y$3-Dx_CoS!$M$3),-PMT(Y9,Dx_Inputs!$E699-(Dx_CoS!Y$3-Dx_CoS!$M$3),Y$32),0)","v":35.552370839447718},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!Z$3-Dx_CoS!$M$3),-PMT(Z9,Dx_Inputs!$E699-(Dx_CoS!Z$3-Dx_CoS!$M$3),Z$32),0)","v":35.552370839447718},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!AA$3-Dx_CoS!$M$3),-PMT(AA9,Dx_Inputs!$E699-(Dx_CoS!AA$3-Dx_CoS!$M$3),AA$32),0)","v":35.552370839447725},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!AB$3-Dx_CoS!$M$3),-PMT(AB9,Dx_Inputs!$E699-(Dx_CoS!AB$3-Dx_CoS!$M$3),AB$32),0)","v":35.552370839447732},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!AC$3-Dx_CoS!$M$3),-PMT(AC9,Dx_Inputs!$E699-(Dx_CoS!AC$3-Dx_CoS!$M$3),AC$32),0)","v":35.552370839447725},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!AD$3-Dx_CoS!$M$3),-PMT(AD9,Dx_Inputs!$E699-(Dx_CoS!AD$3-Dx_CoS!$M$3),AD$32),0)","v":35.552370839447718},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!AE$3-Dx_CoS!$M$3),-PMT(AE9,Dx_Inputs!$E699-(Dx_CoS!AE$3-Dx_CoS!$M$3),AE$32),0)","v":35.552370839447725},{"$f":"IF(Dx_Inputs!$E$699>(Dx_CoS!AF$3-Dx_CoS!$M$3),-PMT(AF9,Dx_Inputs!$E699-(Dx_CoS!AF$3-Dx_CoS!$M$3),AF$32),0)","v":35.552370839447718}]
[null,"Closing balance",null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!$E$698*((1+WACC_Inputs!$E$28)^3)","v":726.11409825628789},{"$f":"SUM(M32:M33)","v":718.47142629981806},{"$f":"SUM(N32:N33)","v":710.55330376288384},702.34980309361458,693.85063893989104,685.04515525381817,676.57662043119194,667.77327496626037,658.62188183885996,649.10868069210915,639.21936714185097,{"$f":"SUM(W32:W33)","v":628.93907126807733},618.25233525599413,607.14309015310641,595.59463170737592,583.58959525011949,571.10992958588201,558.13686985002346,544.65090929320775,530.6317699503677,516.05837215004271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality enabled as part of ERA Draft Decision"]
[null,"Working capital [$M Nominal]"]
[]
[null,"Operating expenditure",null,null,null,null,{"$f":"Dx_Inputs!E651","v":236.81825931500003},{"$f":"Dx_Inputs!F651","v":252.01829953000001},{"$f":"Dx_Inputs!G651","v":284.04516913999998},{"$f":"Dx_Inputs!H651","v":281.53577161999999},{"$f":"Dx_Inputs!I651","v":325.209},{"$f":"Dx_Inputs!J651","v":376.30799999999999},{"$f":"Dx_Inputs!K651","v":374.30400000000003},{"$f":"Dx_Inputs!L651","v":371.40500000000003},{"$f":"Dx_Inputs!M651","v":350.96700000000004},{"$f":"Dx_Inputs!N651","v":378.03000000000003},{"$f":"Dx_Inputs!O651","v":351.12799999999993},{"$f":"Dx_Inputs!P651","v":278.73293872730051},{"$f":"Dx_Inputs!Q651","v":280.74866135546176},{"$f":"Dx_Inputs!R651","v":285.82684231920769},{"$f":"Dx_Inputs!S651","v":296.7652978273145},{"$f":"Dx_Inputs!T651","v":298.2755490002333},{"$f":"Dx_Inputs!U651","v":308.95947089298585},{"$f":"Dx_Inputs!V651","v":317.12556254306287},{"$f":"Dx_Inputs!W651","v":325.50786933520772},{"$f":"Dx_Inputs!X651","v":334.11212648737609},{"$f":"Dx_Inputs!Y651","v":342.94422163590093},{"$f":"Dx_Inputs!Z651","v":352.01019889411162},{"$f":"Dx_Inputs!AA651","v":358.48718655376314},{"$f":"Dx_Inputs!AB651","v":365.08335078635247},{"$f":"Dx_Inputs!AC651","v":371.80088444082128},{"$f":"Dx_Inputs!AD651","v":378.64202071453246}]
[null,"Capital expenditure",null,null,null,null,{"$f":"G15*G$7","v":372.3415297724552},420.56318922155697,580.01349539000012,411.31936988671004,426.65340471121669,505.10285199048514,630.12536830033469,642.32671119142447,600.37444490177461,488.60578255558897,357.43299999999994,480.94766545800832,497.23872749669732,539.98702673582363,431.89724109050439,439.74990072105521,522.03452052039233,541.6545164746326,545.28977544878592,548.62490333804465,586.77561837683004,593.02354721136078,603.93518048004978,615.04758780088275,626.36446341641897,637.88956954328103]
[null,"Total expenditure",null,null,null,null,{"$f":"SUM(G40:G41)","v":609.15978908745524},672.581488751557,864.0586645300001,692.85514150670997,751.86240471121664,881.41085199048507,{"$f":"SUM(M40:M41)","v":1004.4293683003348},{"$f":"SUM(N40:N41)","v":1013.7317111914244},951.34144490177459,866.635782555589,708.56099999999992,759.68060418530877,777.98738885215903,825.81386905503132,728.66253891781889,738.02544972128851,830.99399141337813,858.78007901769547,870.79764478399363,882.73702982542068,929.71984001273097,945.03374610547235,962.42236703381286,980.13093858723528,998.16534785724025,1016.5315902578135]
[]
[null,"Opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q50","v":118.85916334661353},{"$f":"R50","v":114.66065939581924},115.00155506350291,109.19833390125055,107.44939917477241,102.96836182502469,102.9492036769951,104.93504183517888,107.94733622896729,110.80952309127824,112.64593051275314,118.54047412421455,125.30758653075587,132.12899693007239,139.27900387567499]
[null,"Receivables",{"$f":"Dx_Inputs!C57","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R88/R4*$C$45","v":149.72430610132002},150.72211822432772,146.46629502757105,142.2579085458533,138.13202054475346,141.46681802323431,144.48627172693585,148.37988371078131,151.96208615815434,155.63077050626117,162.18546238846989,169.94360275240916,177.5863158502041,185.57273746393713,193.38849338326662]
[null,"Tariff equalisation",{"$f":"Dx_Inputs!C58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R62*($C46/R4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inventory",{"$f":"Dx_Inputs!C59","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R25*$C$47","v":19.237906618320334},19.889549099867892,21.599481069432947,17.275889643620175,17.589996028842208,20.881380820815693,21.666180658985304,21.811591017951436,21.944996133521787,23.4710247350732,23.72094188845443,24.157407219201993,24.60190351203531,25.054578536656759,25.51558278173124]
[null,"Prepayments",{"$f":"Dx_Inputs!C60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R42*($C48/R4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Creditors",{"$f":"Dx_Inputs!C61","v":-26.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R42*($C49/R4)","v":-54.301553323821111},-55.610112260692681,-58.867442195753462,-52.084399014701077,-52.753654748571002,-59.398995167054885,-61.217410550742279,-62.244138499765455,-63.097559200397875,-66.455864728581233,-67.365930152709765,-68.793423440855278,-70.059222432167033,-71.348312124918891,-72.462593414826102]
[null,"End of year working capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!C55/L7","v":118.85916334661353},{"$f":"SUM(R45:R49)","v":114.66065939581924},{"$f":"SUM(S45:S49)","v":115.00155506350291},109.19833390125055,107.44939917477241,102.96836182502469,102.9492036769951,104.93504183517888,107.94733622896729,110.80952309127824,112.64593051275314,118.54047412421455,125.30758653075587,132.12899693007239,139.27900387567499,146.44148275017176]
[]
[]
[null,"Gross cost of service [$M nominal]"]
[null,"Operating expenditure",null,null,null,null,{"$f":"Dx_Inputs!E651","v":236.81825931500003},{"$f":"Dx_Inputs!F651","v":252.01829953000001},{"$f":"Dx_Inputs!G651","v":284.04516913999998},{"$f":"Dx_Inputs!H651","v":281.53577161999999},{"$f":"Dx_Inputs!I651","v":325.209},{"$f":"Dx_Inputs!J651","v":376.30799999999999},{"$f":"Dx_Inputs!K651","v":374.30400000000003},{"$f":"Dx_Inputs!L651","v":371.40500000000003},{"$f":"Dx_Inputs!M651","v":350.96700000000004},{"$f":"Dx_Inputs!N651","v":378.03000000000003},{"$f":"Dx_Inputs!O651","v":351.12799999999993},{"$f":"Dx_Inputs!P651","v":278.73293872730051},{"$f":"Dx_Inputs!Q651","v":280.74866135546176},{"$f":"Dx_Inputs!R651","v":285.82684231920769},{"$f":"Dx_Inputs!S651","v":296.7652978273145},{"$f":"Dx_Inputs!T651","v":298.2755490002333},{"$f":"Dx_Inputs!U651","v":308.95947089298585},{"$f":"Dx_Inputs!V651","v":317.12556254306287},{"$f":"Dx_Inputs!W651","v":325.50786933520772},{"$f":"Dx_Inputs!X651","v":334.11212648737609},{"$f":"Dx_Inputs!Y651","v":342.94422163590093},{"$f":"Dx_Inputs!Z651","v":352.01019889411162},{"$f":"Dx_Inputs!AA651","v":358.48718655376314},{"$f":"Dx_Inputs!AB651","v":365.08335078635247},{"$f":"Dx_Inputs!AC651","v":371.80088444082128},{"$f":"Dx_Inputs!AD651","v":378.64202071453246}]
[null,"Depreciation",null,null,null,null,{"$f":"-G27","v":99.242115267051119},108.65913810465926,119.59922259736115,145.67112264841364,164.09090195765566,183.59143942994203,198.77097584469797,225.94377269649522,254.33398437159605,261.43538344384228,281.49678916592268,{"$f":"-R27","v":262.40693423624185},285.8398966122673,294.91258619411491,289.45446237947681,286.85223537086694,297.33854538304342,300.19614767928419,320.11952001341274,340.00131638467917,360.26534092213899,383.55612424219305,406.67075705979869,428.69089375289082,451.57260809152683,472.90637236053067]
[null,"Inflationary gain in return on asset",null,null,null,null,{"$f":"-G23","v":0},-85.496459268077388,-33.39093893886502,-84.896741001029568,-112.60582643096132,-41.185892750535004,-92.112774498390536,-131.85439639400465,-74.333172203981121,-54.595931300313168,-108.56806698259606,-106.69067647475731,-112.59305735586258,{"$f":"-T23","v":-118.42285247585551},-125.02631888793258,-129.9477502837517,-135.15210593141728,-141.77331062308258,-148.82477352438036,-155.70628205724279,-162.40995164703781,-169.56608386250628,-176.54030038821111,-183.41830730628863,-190.22216733120695,-196.93842534807663]
[null,"Redundant Assets/Accelerated Depreciation",null,null,null,null,{"$f":"-SUM(G26,G28)","v":4.1060490000000005},3.915,3.915,4.7773005653124763,4.0097063279376739,6.1913232809965582,4.3896476731627123,0.77241876799938136,4.7889999999999997,2.757763011632,0.61798305249999996,4.449838071254633,7.1551969362931942,4.6132488829973166,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Revenue Recovery",null,null,null,null,null,null,null,null,null,null,{"$f":"M35*M7","v":31.399641552276538},32.346517902588381,32.835228276942878,33.17121665931159,33.812649025651872,36.206534462893558,{"$f":"S35*S7","v":36.872734697010799},{"$f":"T35*T7","v":37.551193015435793},{"$f":"U35*U7","v":38.242134966919814},{"$f":"V35*V7","v":38.945790250311141},{"$f":"W35*W7","v":39.662392790916861},40.392180818269729,41.135396945325887,41.892288249119886,42.663106352903704,43.448107509797133,44.247552687977389,45.061707657436166,45.890843078332999,46.735234590974315]
[null,"Tax costs due to capital contributions and gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Tax_Analysis!G69,Tax_Analysis!G90)=0,0,-Tax_Analysis!G47*(Tax_Analysis!G69/SUM(Tax_Analysis!G69,Tax_Analysis!G90)))","v":152.20114558660131},{"$f":"IF(SUM(Tax_Analysis!H69,Tax_Analysis!H90)=0,0,-Tax_Analysis!H47*(Tax_Analysis!H69/SUM(Tax_Analysis!H69,Tax_Analysis!H90)))","v":65.449096852604967},{"$f":"IF(SUM(Tax_Analysis!I69,Tax_Analysis!I90)=0,0,-Tax_Analysis!I47*(Tax_Analysis!I69/SUM(Tax_Analysis!I69,Tax_Analysis!I90)))","v":62.813713634933116},{"$f":"IF(SUM(Tax_Analysis!J69,Tax_Analysis!J90)=0,0,-Tax_Analysis!J47*(Tax_Analysis!J69/SUM(Tax_Analysis!J69,Tax_Analysis!J90)))","v":51.614323866546741},{"$f":"IF(SUM(Tax_Analysis!K69,Tax_Analysis!K90)=0,0,-Tax_Analysis!K47*(Tax_Analysis!K69/SUM(Tax_Analysis!K69,Tax_Analysis!K90)))","v":62.079157799784674},{"$f":"IF(SUM(Tax_Analysis!L69,Tax_Analysis!L90)=0,0,-Tax_Analysis!L47*(Tax_Analysis!L69/SUM(Tax_Analysis!L69,Tax_Analysis!L90)))","v":44.447167833036048},{"$f":"IF(SUM(Tax_Analysis!M69,Tax_Analysis!M90)=0,0,-Tax_Analysis!M47*(Tax_Analysis!M69/SUM(Tax_Analysis!M69,Tax_Analysis!M90)))","v":41.042146446713943},{"$f":"IF(SUM(Tax_Analysis!N69,Tax_Analysis!N90)=0,0,-Tax_Analysis!N47*(Tax_Analysis!N69/SUM(Tax_Analysis!N69,Tax_Analysis!N90)))","v":42.907899930987995},{"$f":"IF(SUM(Tax_Analysis!O69,Tax_Analysis!O90)=0,0,-Tax_Analysis!O47*(Tax_Analysis!O69/SUM(Tax_Analysis!O69,Tax_Analysis!O90)))","v":45.896408987490183},{"$f":"IF(SUM(Tax_Analysis!P69,Tax_Analysis!P90)=0,0,-Tax_Analysis!P47*(Tax_Analysis!P69/SUM(Tax_Analysis!P69,Tax_Analysis!P90)))","v":50.23804041189829},{"$f":"IF(SUM(Tax_Analysis!Q69,Tax_Analysis!Q90)=0,0,-Tax_Analysis!Q47*(Tax_Analysis!Q69/SUM(Tax_Analysis!Q69,Tax_Analysis!Q90)))","v":54.572613574478623},{"$f":"IF(SUM(Tax_Analysis!R69,Tax_Analysis!R90)=0,0,-Tax_Analysis!R47*(Tax_Analysis!R69/SUM(Tax_Analysis!R69,Tax_Analysis!R90)))","v":61.059191549093086},{"$f":"IF(SUM(Tax_Analysis!S69,Tax_Analysis!S90)=0,0,-Tax_Analysis!S47*(Tax_Analysis!S69/SUM(Tax_Analysis!S69,Tax_Analysis!S90)))","v":64.889237092317956},{"$f":"IF(SUM(Tax_Analysis!T69,Tax_Analysis!T90)=0,0,-Tax_Analysis!T47*(Tax_Analysis!T69/SUM(Tax_Analysis!T69,Tax_Analysis!T90)))","v":72.144221815754889},{"$f":"IF(SUM(Tax_Analysis!U69,Tax_Analysis!U90)=0,0,-Tax_Analysis!U47*(Tax_Analysis!U69/SUM(Tax_Analysis!U69,Tax_Analysis!U90)))","v":76.830950352244528}]
[null,"Less Value of Imputation Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R60*WACC_Inputs!H$16","v":-76.100572793300657},{"$f":"-S60*WACC_Inputs!I$16","v":-32.724548426302484},{"$f":"-T60*WACC_Inputs!J$16","v":-31.406856817466558},{"$f":"-U60*WACC_Inputs!K$16","v":-25.80716193327337},{"$f":"-V60*WACC_Inputs!L$16","v":-31.039578899892337},{"$f":"-W60*WACC_Inputs!$N$16","v":-22.223583916518024},{"$f":"-X60*WACC_Inputs!$N$16","v":-20.521073223356971},{"$f":"-Y60*WACC_Inputs!$N$16","v":-21.453949965493997},{"$f":"-Z60*WACC_Inputs!$N$16","v":-22.948204493745092},{"$f":"-AA60*WACC_Inputs!$N$16","v":-25.119020205949145},{"$f":"-AB60*WACC_Inputs!$N$16","v":-27.286306787239312},{"$f":"-AC60*WACC_Inputs!$N$16","v":-30.529595774546543},{"$f":"-AD60*WACC_Inputs!$N$16","v":-32.444618546158978},{"$f":"-AE60*WACC_Inputs!$N$16","v":-36.072110907877445},{"$f":"-AF60*WACC_Inputs!$N$16","v":-38.415475176122264}]
[null,"Tariff Equalisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_Inputs!P709","v":167},{"$f":"Dx_Inputs!Q709","v":198},{"$f":"Dx_Inputs!R709","v":162},{"$f":"Dx_Inputs!S709","v":157},{"$f":"Dx_Inputs!T709","v":161},{"$f":"Dx_Inputs!U709","v":161},{"$f":"Dx_Inputs!V709","v":161},{"$f":"Dx_Inputs!W709","v":161},{"$f":"Dx_Inputs!X709","v":161},{"$f":"Dx_Inputs!Y709","v":161},{"$f":"Dx_Inputs!Z709","v":161},{"$f":"Dx_Inputs!AA709","v":161},{"$f":"Dx_Inputs!AB709","v":161},{"$f":"Dx_Inputs!AC709","v":161},{"$f":"Dx_Inputs!AD709","v":161}]
[null,"Return on Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R22*R10","v":340.15365006748084},{"$f":"S22*S10","v":358.9717555208789},{"$f":"T22*T10","v":377.55844139385277},398.61176374013212,414.30238365330922,430.89502912426775,452.00490505842913,474.48654003765643,496.42632262003104,517.79911502476102,540.61445910062457,562.84981542194305,584.77843407613591,606.4706559130824,627.883583028364]
[null,"Return on debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R22*R10*WACC_Inputs!H$7","v":187.08450753711449},{"$f":"S22*S10*WACC_Inputs!I$7","v":197.4344655364834},{"$f":"T22*T10*WACC_Inputs!J$7","v":207.65714276661905},{"$f":"U22*U10*WACC_Inputs!K$7","v":219.23647005707269},{"$f":"V22*V10*WACC_Inputs!L$7","v":227.8663110093201},{"$f":"W22*W10*WACC_Inputs!$N$7","v":236.99226601834729},{"$f":"X22*X10*WACC_Inputs!$N$7","v":248.60269778213603},{"$f":"Y22*Y10*WACC_Inputs!$N$7","v":260.96759702071108},{"$f":"Z22*Z10*WACC_Inputs!$N$7","v":273.03447744101709},{"$f":"AA22*AA10*WACC_Inputs!$N$7","v":284.78951326361857},{"$f":"AB22*AB10*WACC_Inputs!$N$7","v":297.33795250534354},{"$f":"AC22*AC10*WACC_Inputs!$N$7","v":309.56739848206871},{"$f":"AD22*AD10*WACC_Inputs!$N$7","v":321.62813874187475},{"$f":"AE22*AE10*WACC_Inputs!$N$7","v":333.55886075219536},{"$f":"AF22*AF10*WACC_Inputs!$N$7","v":345.3359706656002}]
[null,"Return on equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R22*R10*WACC_Inputs!H$8","v":153.06914253036635},{"$f":"S22*S10*WACC_Inputs!I$8","v":161.5372899843955},{"$f":"T22*T10*WACC_Inputs!J$8","v":169.90129862723373},{"$f":"U22*U10*WACC_Inputs!K$8","v":179.37529368305943},{"$f":"V22*V10*WACC_Inputs!L$8","v":186.43607264398912},{"$f":"W22*W10*WACC_Inputs!$N$8","v":193.90276310592046},{"$f":"X22*X10*WACC_Inputs!$N$8","v":203.4022072762931},{"$f":"Y22*Y10*WACC_Inputs!$N$8","v":213.51894301694537},{"$f":"Z22*Z10*WACC_Inputs!$N$8","v":223.39184517901396},{"$f":"AA22*AA10*WACC_Inputs!$N$8","v":233.00960176114245},{"$f":"AB22*AB10*WACC_Inputs!$N$8","v":243.27650659528103},{"$f":"AC22*AC10*WACC_Inputs!$N$8","v":253.28241693987434},{"$f":"AD22*AD10*WACC_Inputs!$N$8","v":263.15029533426116},{"$f":"AE22*AE10*WACC_Inputs!$N$8","v":272.91179516088704},{"$f":"AF22*AF10*WACC_Inputs!$N$8","v":282.5476123627638}]
[null,"Return on Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R44*R10","v":6.9726707571513939},{"$f":"S44*S10","v":6.7263726603347624},6.7463707251567904,6.4059346211492318,6.3033363386094265,6.0404639002499705,6.0393400200646665,6.1558358396896491,6.3325469694007772,6.5004522959605824,6.6081820154487918,6.9539753956910362,7.3509565409296913,7.7511229856079158,8.1705659880598844]
[null,"Return on debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R44*R10*WACC_Inputs!H$7","v":3.834968916433267},{"$f":"S44*S10*WACC_Inputs!I$7","v":3.6995049631841197},{"$f":"T44*T10*WACC_Inputs!J$7","v":3.7105038988362349},{"$f":"U44*U10*WACC_Inputs!K$7","v":3.523264041632078},{"$f":"V44*V10*WACC_Inputs!L$7","v":3.466834986235185},{"$f":"W44*W10*WACC_Inputs!$N$7","v":3.322255145137484},{"$f":"X44*X10*WACC_Inputs!$N$7","v":3.3216370110355671},{"$f":"Y44*Y10*WACC_Inputs!$N$7","v":3.3857097118293074},{"$f":"Z44*Z10*WACC_Inputs!$N$7","v":3.4829008331704276},{"$f":"AA44*AA10*WACC_Inputs!$N$7","v":3.5752487627783207},{"$f":"AB44*AB10*WACC_Inputs!$N$7","v":3.6345001084968356},{"$f":"AC44*AC10*WACC_Inputs!$N$7","v":3.82468646763007},{"$f":"AD44*AD10*WACC_Inputs!$N$7","v":4.0430260975113308},{"$f":"AE44*AE10*WACC_Inputs!$N$7","v":4.263117642084354},{"$f":"AF44*AF10*WACC_Inputs!$N$7","v":4.4938112934329366}]
[null,"Return on equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R44*R10*WACC_Inputs!H$8","v":3.137701840718127},{"$f":"S44*S10*WACC_Inputs!I$8","v":3.0268676971506427},{"$f":"T44*T10*WACC_Inputs!J$8","v":3.0358668263205555},{"$f":"U44*U10*WACC_Inputs!K$8","v":2.8826705795171539},{"$f":"V44*V10*WACC_Inputs!L$8","v":2.8365013523742415},{"$f":"W44*W10*WACC_Inputs!$N$8","v":2.7182087551124865},{"$f":"X44*X10*WACC_Inputs!$N$8","v":2.7177030090290994},{"$f":"Y44*Y10*WACC_Inputs!$N$8","v":2.7701261278603417},{"$f":"Z44*Z10*WACC_Inputs!$N$8","v":2.8496461362303496},{"$f":"AA44*AA10*WACC_Inputs!$N$8","v":2.9252035331822617},{"$f":"AB44*AB10*WACC_Inputs!$N$8","v":2.9736819069519562},{"$f":"AC44*AC10*WACC_Inputs!$N$8","v":3.1292889280609661},{"$f":"AD44*AD10*WACC_Inputs!$N$8","v":3.307930443418361},{"$f":"AE44*AE10*WACC_Inputs!$N$8","v":3.4880053435235618},{"$f":"AF44*AF10*WACC_Inputs!$N$8","v":3.6767546946269478}]
[null,"Cost of Service (original)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R54:R63,R66)","v":1065.3324626408662},{"$f":"SUM(S54:S63,S66)","v":1094.4461088526866},1082.1926868723763,1087.2604365803334,1106.7711232294705,1130.9673800765647,1155.5058987193847,1201.0343386124061,1247.0065231471092,1293.8813047905765,1344.9572946869082,1394.1985825055087,1440.9916540536153,1490.3360580860419,1536.8148265105069]
[null,"Additional deferred revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality disabled as part of ERA Draft Decision"]
[null,"Cost of Service (adjusted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality disabled as part of ERA Draft Decision"]
[]
[null,"Net cost of service [$M nominal]"]
[null,"Gross CoS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R69","v":1065.3324626408662},{"$f":"S69","v":1094.4461088526866},1082.1926868723763,1087.2604365803334,1106.7711232294705,{"$f":"W69","v":1130.9673800765647},1155.5058987193847,1201.0343386124061,1247.0065231471092,1293.8813047905765,1344.9572946869082,1394.1985825055087,1440.9916540536153,1490.3360580860419,1536.8148265105069]
[null,"Non-revenue cap services revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Dx_Inputs!P636","v":0},{"$f":"-Dx_Inputs!Q636","v":0},{"$f":"-Dx_Inputs!R636","v":0},{"$f":"-Dx_Inputs!S636","v":0},{"$f":"-Dx_Inputs!T636","v":0},{"$f":"-Dx_Inputs!U636","v":0},{"$f":"-Dx_Inputs!V636","v":0},{"$f":"-Dx_Inputs!W636","v":0},{"$f":"-Dx_Inputs!X636","v":0},{"$f":"-Dx_Inputs!Y636","v":0},{"$f":"-Dx_Inputs!Z636","v":0},{"$f":"-Dx_Inputs!AA636","v":0},{"$f":"-Dx_Inputs!AB636","v":0},{"$f":"-Dx_Inputs!AC636","v":0},{"$f":"-Dx_Inputs!AD636","v":0}]
[null,"IAM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_Adjustments!I66*R7*(1+Dx_CoS!R9)*(1+Dx_CoS!Q9)^5","v":-7.2780044238494677}]
[null,"SSAM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_Adjustments!C104*R7*(1+Dx_CoS!R9)*(1+Dx_CoS!Q9)^5","v":245.14515108057}]
[null,"Unforeseen Events Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_Adjustments!C122*R7*(1+R9)*(1+Q9)^5","v":0}]
[null,"Technical Rule Change Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_Adjustments!C123*R7*(1+R9)*(1+Q9)^5","v":0}]
[null,"D-Factor Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_Adjustments!C124*R7*(1+R9)*(1+Q9)^5","v":8.9011011559685809}]
[null,"GSM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GSM!K173","v":27.854069326777008},{"$f":"GSM!L173","v":30.395032050733285},{"$f":"GSM!M173","v":30.954300640466773},{"$f":"GSM!N173","v":24.227150054771418},{"$f":"GSM!O173","v":57.702876877434356}]
[null,"k-factor adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_Adjustments!I111*(R7/L7)","v":37.076545822037971}]
[null,"Net Revenue Cap Services Revenue = Net Cost of Service",null,null,null,null,null,null,null,null,null,804.78300000000002,1007.0062267884056,1019.3919632247181,1102.9646742801542,1104.1013802866828,1166.9087895880687,{"$f":"SUM(R74:R82)","v":1377.0313256023703},{"$f":"SUM(S74:S82)","v":1124.84114090342},{"$f":"SUM(T74:T82)","v":1113.146987512843},{"$f":"SUM(U74:U82)","v":1111.4875866351049},{"$f":"SUM(V74:V82)","v":1164.4740001069049},1130.9673800765647,1155.5058987193847,1201.0343386124061,1247.0065231471092,1293.8813047905765,1344.9572946869082,1394.1985825055087,1440.9916540536153,1490.3360580860419,1536.8148265105069]
[]
[null,"Smoothed cost of service [$M nominal]"]
[null,null,null,"AA4 PV","AA5 PV","AA6 PV"]
[null,"Net revenue cap services revenue (Building block)",null,{"$f":"NPV($R$10,R87:V87)","v":5003.0523245076347},{"$f":"NPV($W$10,W87:AA87)","v":5077.2552510390351},{"$f":"NPV($AB$10,AB87:AF87)","v":6070.9948408564105},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":1377.0313256023703},{"$f":"S83","v":1124.84114090342},{"$f":"T83","v":1113.146987512843},1111.4875866351049,1164.4740001069049,1130.9673800765647,1155.5058987193847,1201.0343386124061,1247.0065231471092,1293.8813047905765,1344.9572946869082,1394.1985825055087,1440.9916540536153,1490.3360580860419,1536.8148265105069]
[null,"Smoothed revenue cap services",null,{"$f":"NPV($R$10,R88:V88)","v":5003.0523239984814},{"$f":"NPV($W$10,W88:AA88)","v":5077.2552970689931},{"$f":"NPV($AB$10,AB88:AF88)","v":6070.9948320613894},{"$f":"Adjustments_Inputs!C286","v":327.56358468000002},{"$f":"Adjustments_Inputs!D286","v":427.53696985000005},{"$f":"Adjustments_Inputs!E286","v":461.97045481999999},{"$f":"Adjustments_Inputs!F286","v":513.89967598999999},{"$f":"Adjustments_Inputs!G286","v":711.27099999999996},{"$f":"Adjustments_Inputs!H286","v":804.78300000000002},{"$f":"Adjustments_Inputs!I286","v":835.20699999999999},{"$f":"Adjustments_Inputs!J286","v":968.27800000000002},{"$f":"Adjustments_Inputs!K286","v":1043.2750000000001},{"$f":"Adjustments_Inputs!L286","v":1173.615},{"$f":"Adjustments_Inputs!M286","v":1217.9939999999999},{"$f":"R135*R7","v":1214.430482821818},{"$f":"S135*S7","v":1222.523847819547},{"$f":"T90*T91/1000","v":1191.2591995575779},{"$f":"U90*U91/1000","v":1153.8697026496991},1120.4041666407782,1147.4530795217895,1175.155010045745,1203.5257234318929,1232.5813655050297,1262.3384718841185,1319.1084274262219,1378.4314445473187,1440.4223396738778,1505.2010927630456,1572.8930795172353]
[null,"Delta PV",{"$f":"IF(ROUND(SUM(D89:F89),2)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"NPV(SUMPRODUCT(R87:V87,R10:V10)/SUM(R87:V87),R89:V89)","v":5.0915319144709677E-7},{"$f":"NPV($W$10,W89:AA89)","v":-4.6029958989584692E-5},{"$f":"NPV($AB$10,AB89:AF89)","v":8.7950211092054409E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R87-R88","v":162.60084278055228},{"$f":"S87-S88","v":-97.682706916127017},{"$f":"T87-T88","v":-78.112212044734861},-42.382116014594203,44.069833466126738,-16.485699445224782,-19.649111326360298,-2.4913848194867114,14.425157642079512,31.542832906457988,25.848867260686347,15.767137958190006,0.56931437973753418,-14.865034677003678,-36.078253006728346]
[null,"Energy transported [GWh]",null,null,null,null,{"$f":"Dx_Inputs!E712","v":12851.397798996928},{"$f":"Dx_Inputs!F712","v":13417.775068147537},{"$f":"Dx_Inputs!G712","v":13544.70477451734},{"$f":"Dx_Inputs!H712","v":13724.362693310937},{"$f":"Dx_Inputs!I712","v":14105.32086607463},{"$f":"Dx_Inputs!J712","v":13930.738775762884},{"$f":"Dx_Inputs!K712","v":13639},{"$f":"Dx_Inputs!L712","v":13665},{"$f":"Dx_Inputs!M712","v":13456},{"$f":"Dx_Inputs!N712","v":13860},{"$f":"Dx_Inputs!O712","v":13769},{"$f":"Dx_Inputs!P712","v":13691},{"$f":"Dx_Inputs!Q712","v":13656},{"$f":"Dx_Inputs!R712","v":13505},{"$f":"Dx_Inputs!S712","v":13276},{"$f":"Dx_Inputs!T712","v":13083},{"$f":"Dx_Inputs!U712","v":13083},{"$f":"Dx_Inputs!V712","v":13083},{"$f":"Dx_Inputs!W712","v":13083},{"$f":"Dx_Inputs!X712","v":13083},{"$f":"Dx_Inputs!Y712","v":13083},{"$f":"Dx_Inputs!Z712","v":13083},{"$f":"Dx_Inputs!AA712","v":13083},{"$f":"Dx_Inputs!AB712","v":13083},{"$f":"Dx_Inputs!AC712","v":13083},{"$f":"Dx_Inputs!AD712","v":13083}]
[null,"Annual average tariff [$/MWh]",null,null,null,null,{"$f":"G88/G90*1000","v":25.488556949467931},31.863477191902724,34.107089265551167,37.44433803403254,50.425722800160564,57.770302993563092,{"$f":"M88/M90*1000","v":61.236674242979689},70.858251006220272,77.532327586206904,84.676406926406926,88.459147360011613,{"$f":"R88/R90*1000","v":88.702832723819881},{"$f":"S88/S90*1000","v":89.522835956323007},{"$f":"S91*(1+T92)","v":88.208752281197931},{"$f":"T91*(1+U92)","v":86.913957716910147},85.638169123349229,87.705654629808862,89.823053584479467,91.991571002972776,94.212440992511631,96.486927454262656,100.82614288972115,105.36050176162338,110.098780071381,115.0501484952263,120.22419013355005]
[null,"Average tariff variation",null,null,null,null,null,{"$f":"H91/G91-1","v":0.25010910798415642},{"$f":"I91/H91-1","v":7.041328415401571E-2},9.7846190934037347E-2,0.3466848513740437,0.14565146091230918,6.0002649627834304E-2,0.15712115137186156,9.4189123852362E-2,9.2143233185623563E-2,4.4672897338361439E-2,2.7547785738484265E-3,9.2443860846727066E-3,-1.4678753874220404E-2,{"$f":"$T$92","v":-1.4678753874220404E-2},{"$f":"$T$92","v":-1.4678753874220404E-2},2.414210307884709E-2,{"$f":"$W$92","v":2.414210307884709E-2},{"$f":"$W$92","v":2.414210307884709E-2},{"$f":"$W$92","v":2.414210307884709E-2},{"$f":"$W$92","v":2.414210307884709E-2},4.4972055281948989E-2,{"$f":"$AB$92","v":4.4972055281948989E-2},{"$f":"$AB$92","v":4.4972055281948989E-2},{"$f":"$AB$92","v":4.4972055281948989E-2},{"$f":"$AB$92","v":4.4972055281948989E-2}]
[]
[null,"RECONCILIATION"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,"Net cash flow analysis [$M nominal]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI88/8*12","v":0}]
[null,"Smoothed Revenue Cap Services Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R83-R82","v":1339.9547797803323},{"$f":"S83-S82","v":1124.84114090342},1113.146987512843,1111.4875866351049,1164.4740001069049]
[null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R40","v":-278.73293872730051},-280.74866135546176,-285.82684231920769,-296.7652978273145,-298.2755490002333]
[null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-480.94766545800832,-497.23872749669732,-539.98702673582363,-431.89724109050439,-439.74990072105521]
[null,"Non-revenue cap services revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R75","v":0},{"$f":"-S75","v":0},{"$f":"-T75","v":0},{"$f":"-U75","v":0},{"$f":"-V75","v":0}]
[null,"Tax costs due to capital contributions and gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R59","v":0},0,0,0,0]
[null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-152.20114558660131,-65.449096852604967,-62.813713634933116,-51.614323866546741,-62.079157799784674]
[null,"Less Value of Imputation Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76.100572793300657,32.724548426302484,31.406856817466558,25.80716193327337,31.039578899892337]
[null,"Tariff Equalisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-167,-198,-162,-157,-161]
[null,"IAM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R76","v":7.2780044238494677},0,0,0,0]
[null,"SSAM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-245.14515108057,0,0,0,0]
[null,"Unforeseen Events Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Technical Rule Change Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"D-Factor Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9011011559685809,0,0,0,0]
[null,"GSM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-27.854069326777008,-30.395032050733285,-30.954300640466773,-24.227150054771418,-57.702876877434356]
[null,"Asset Opening Value (inc deferred revenue value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q29-Q36","v":-6483.451485403687},0,0,0,0,0]
[null,"Asset Residual Value (inc deferred revenue value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"V29+(V36*V7)","v":8045.4550263449037}]
[null,"Opening Value of Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q50","v":-118.85916334661353},0,0,0,0,0]
[null,"Residual Value of Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"V50","v":102.96836182502469}]
[null,"Working Capital Variation",null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q50-R50","v":4.1985039507942901},{"$f":"R50-S50","v":-0.34089566768366808},{"$f":"S50-T50","v":5.8032211622523562},{"$f":"T50-U50","v":1.7489347264781401},{"$f":"U50-V50","v":4.4810373497477229}]
[null,"Net Cash Flow",null,{"$f":"SUMPRODUCT(R116:V116,R11:V11)+Q116","v":0},{"$f":"IF(ROUND(D116,8)=0,\"OK\",\"CHECK\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q97:Q115)","v":-6602.310648750301},66.749789613051036,85.393275906541447,68.77518216213069,{"$f":"SUM(U97:U115)","v":177.53967045571937},8329.6105201279661]
[]
[null,"Adjusted Deferred revenue account [$M real as at 30 June 2017]"]
[null,"Opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality disabled as part of ERA Draft Decision"]
[null,"Payment to principal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality disabled as part of ERA Draft Decision"]
[null,"Return on opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality disabled as part of ERA Draft Decision"]
[null,"Revenue recovery to be added to CoS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality disabled as part of ERA Draft Decision"]
[null,"Additional Tx payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality disabled as part of ERA Draft Decision"]
[null,"Closing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality disabled as part of ERA Draft Decision"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality disabled as part of ERA Draft Decision"]
[null,"Additional deferred revenue - Paste values"]
[null,"Additional deferred revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functionality disabled as part of ERA Draft Decision"]
[null,"Paste values for Tax_analysis modelling"]
[]
[null,"Adjustment for actual inflation"]
[null,"CPI index (December)",null,null,null,null,null,null,null,null,null,null,null,null,108.4,110,112.1]
[null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P131/O131-1","v":1.4760147601476037E-2},{"$f":"Q131/P131-1","v":1.9090909090909047E-2}]
[null,"Actual inflation factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+R132","v":1.014760147601476},{"$f":"R133*(1+S132)","v":1.0341328413284132}]
[null,"Actual revenue [$M nominal]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1210.0899999999999,1218.9808662956016]
[null,"Actual revenue [$M real as at 30 June 2017]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R134/R133","v":1192.4886909090908},{"$f":"S134/S133","v":1178.7468858737129}]

{"sheet":"Tx_CoS","index":18,"n_rows":134,"n_cols":32,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"IF(COUNTIF(C85,\"CHECK\")+COUNTIF(E119:E119,\"CHECK\")>0,\"CHECK\",\"OK\")","v":"OK"}]
[null,"Transmission cost of service"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Days in the year",null,null,null,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[null,"Financial parameters"]
[null,"Implied inflation",null,null,null,null,{"$f":"Dx_Inputs!E31","v":2.0738820479585085E-2},{"$f":"Dx_Inputs!F31","v":4.5079365079365052E-2},{"$f":"Dx_Inputs!G31","v":1.4580801944106936E-2},{"$f":"Dx_Inputs!H31","v":3.0538922155688653E-2},{"$f":"Dx_Inputs!I31","v":3.6025566531086683E-2},{"$f":"Dx_Inputs!J31","v":1.1777902411665764E-2},{"$f":"Dx_Inputs!K31","v":2.3904382470119501E-2},{"$f":"Dx_Inputs!L31","v":3.0155642023346418E-2},{"$f":"Dx_Inputs!M31","v":1.5108593012275628E-2},{"$f":"Dx_Inputs!N31","v":1.0232558139534831E-2},{"$f":"Dx_Inputs!O31","v":1.9337016574585641E-2},{"$f":"Dx_Inputs!P31","v":1.84E-2},{"$f":"Dx_Inputs!Q31","v":1.84E-2},{"$f":"Dx_Inputs!R31","v":1.84E-2},{"$f":"Dx_Inputs!S31","v":1.84E-2},{"$f":"Dx_Inputs!T31","v":1.84E-2},{"$f":"Dx_Inputs!U31","v":1.84E-2},{"$f":"Dx_Inputs!V31","v":1.84E-2},{"$f":"Dx_Inputs!W31","v":1.84E-2},{"$f":"Dx_Inputs!X31","v":1.84E-2},{"$f":"Dx_Inputs!Y31","v":1.84E-2},{"$f":"Dx_Inputs!Z31","v":1.84E-2},{"$f":"Dx_Inputs!AA31","v":1.84E-2},{"$f":"Dx_Inputs!AB31","v":1.84E-2},{"$f":"Dx_Inputs!AC31","v":1.84E-2},{"$f":"Dx_Inputs!AD31","v":1.84E-2}]
[null,"Implied inflation factor",null,null,null,{"$f":"Dx_Inputs!D32","v":0.77573874777920004},{"$f":"Dx_Inputs!E32","v":0.79182665440845101},{"$f":"Dx_Inputs!F32","v":0.82752169724210178},{"$f":"Dx_Inputs!G32","v":0.83958762721404012},{"$f":"Dx_Inputs!H32","v":0.86522772840440898},{"$f":"Dx_Inputs!I32","v":0.89639804749858298},{"$f":"Dx_Inputs!J32","v":0.90695573622402903},{"$f":"Dx_Inputs!K32","v":0.92863595302619706},{"$f":"Dx_Inputs!L32","v":0.95663956639566416},{"$f":"Dx_Inputs!M32","v":0.97109304426377607},{"$f":"Dx_Inputs!N32","v":0.98102981029810299},{"$f":"Dx_Inputs!O32","v":1},{"$f":"Dx_Inputs!P32","v":1.0184},{"$f":"Dx_Inputs!Q32","v":1.03713856},{"$f":"Dx_Inputs!R32","v":1.056221909504},{"$f":"Dx_Inputs!S32","v":1.0756563926388736},{"$f":"Dx_Inputs!T32","v":1.0954484702634288},{"$f":"Dx_Inputs!U32","v":1.1156047221162759},{"$f":"Dx_Inputs!V32","v":1.1361318490032153},{"$f":"Dx_Inputs!W32","v":1.1570366750248744},{"$f":"Dx_Inputs!X32","v":1.1783261498453321},{"$f":"Dx_Inputs!Y32","v":1.2000073510024862},{"$f":"Dx_Inputs!Z32","v":1.2220874862609319},{"$f":"Dx_Inputs!AA32","v":1.244573896008133},{"$f":"Dx_Inputs!AB32","v":1.2674740556946826},{"$f":"Dx_Inputs!AC32","v":1.2907955783194647},{"$f":"Dx_Inputs!AD32","v":1.3145462169605429}]
[]
[null,"Real WACC",null,null,null,null,null,null,null,null,null,null,{"$f":"WACC_Inputs!$F$31","v":3.604113614103821E-2},{"$f":"WACC_Inputs!$F$31","v":3.604113614103821E-2},{"$f":"WACC_Inputs!$F$31","v":3.604113614103821E-2},{"$f":"WACC_Inputs!$F$31","v":3.604113614103821E-2},{"$f":"WACC_Inputs!$F$31","v":3.604113614103821E-2},{"$f":"WACC_Inputs!H$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!I$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!J$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!K$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!L$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2},{"$f":"WACC_Inputs!$N$31","v":3.9535840534171252E-2}]
[null,"Nominal WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC_Inputs!H$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!I$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!J$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!K$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!L$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2},{"$f":"WACC_Inputs!$N$30","v":5.8663300000000002E-2}]
[null,"WACC deflating factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+R10)","v":0.94458738675459886},{"$f":"R11/(1+S10)","v":0.89224533121588212},{"$f":"S11/(1+T10)","v":0.84280368575720166},{"$f":"T11/(1+U10)","v":0.79610173107653925},{"$f":"U11/(1+V10)","v":0.7519876537484006}]
[]
[null,"Capital base [$M real as at 30 June 2017]"]
[null,"Opening balance",null,null,null,null,{"$f":"Tx_Asset!G5","v":1787.4106999280093},{"$f":"Tx_Asset!H5","v":2040.9647295296588},{"$f":"Tx_Asset!I5","v":2297.7602644863778},{"$f":"Tx_Asset!J5","v":2557.7000663467206},{"$f":"Tx_Asset!K5","v":2684.8975162205143},{"$f":"Tx_Asset!L5","v":2761.8397407810239},{"$f":"Tx_Asset!M5","v":2816.7403973796527},{"$f":"Tx_Asset!N5","v":2927.6521175119656},{"$f":"Tx_Asset!O5","v":3161.6241925502245},{"$f":"Tx_Asset!P5","v":3197.4699566236909},{"$f":"Tx_Asset!Q5","v":3135.4561768628314},{"$f":"Tx_Asset!R5","v":3108.629578693145},{"$f":"Tx_Asset!S5","v":3122.7512671675577},{"$f":"Tx_Asset!T5","v":3183.4146582076155},{"$f":"Tx_Asset!U5","v":3233.5152649711345},{"$f":"Tx_Asset!V5","v":3224.7272495125476},{"$f":"Tx_Asset!W5","v":3212.5095886300387},{"$f":"Tx_Asset!X5","v":3249.4074211170714},{"$f":"Tx_Asset!Y5","v":3312.5176632018397},{"$f":"Tx_Asset!Z5","v":3319.1226756616948},{"$f":"Tx_Asset!AA5","v":3305.7627811803627},{"$f":"Tx_Asset!AB5","v":3334.7628790925705},{"$f":"Tx_Asset!AC5","v":3329.227375740476},{"$f":"Tx_Asset!AD5","v":3322.0110718625315},{"$f":"Tx_Asset!AE5","v":3317.5520196130651},{"$f":"Tx_Asset!AF5","v":3311.7511743977661}]
[null,"Capital expenditure",null,null,null,null,{"$f":"Tx_Asset!G6","v":316.64502408951023},{"$f":"Tx_Asset!H6","v":327.38365066968981},{"$f":"Tx_Asset!I6","v":334.2641093357301},{"$f":"Tx_Asset!J6","v":215.77377916334851},{"$f":"Tx_Asset!K6","v":164.88939458228126},{"$f":"Tx_Asset!L6","v":154.1398249383233},{"$f":"Tx_Asset!M6","v":209.30768825352152},{"$f":"Tx_Asset!N6","v":341.62619578844641},{"$f":"Tx_Asset!O6","v":159.1980615625757},{"$f":"Tx_Asset!P6","v":119.89683066092428},{"$f":"Tx_Asset!Q6","v":104.06684255013353},{"$f":"Tx_Asset!R6","v":124.11042322126323},{"$f":"Tx_Asset!S6","v":176.54926997698809},{"$f":"Tx_Asset!T6","v":172.76507373191316},{"$f":"Tx_Asset!U6","v":120.56180795998975},{"$f":"Tx_Asset!V6","v":120.4819623870571},{"$f":"Tx_Asset!W6","v":173.22154241451483},{"$f":"Tx_Asset!X6","v":203.77021085038604},{"$f":"Tx_Asset!Y6","v":151.47104111861802},{"$f":"Tx_Asset!Z6","v":133.84307937709485},{"$f":"Tx_Asset!AA6","v":176.58830163916329},{"$f":"Tx_Asset!AB6","v":134.71050917896875},{"$f":"Tx_Asset!AC6","v":134.71050917896875},{"$f":"Tx_Asset!AD6","v":134.71050917896875},{"$f":"Tx_Asset!AE6","v":134.71050917896875},{"$f":"Tx_Asset!AF6","v":134.71050917896875}]
[null,"Disposals/redundant assets",null,null,null,null,{"$f":"Tx_Asset!G7","v":-0.15154832100170745},{"$f":"Tx_Asset!H7","v":-2.1751695526520889},{"$f":"Tx_Asset!I7","v":0},{"$f":"Tx_Asset!J7","v":-6.5729351278152022},{"$f":"Tx_Asset!K7","v":-0.29228086867337155},{"$f":"Tx_Asset!L7","v":-4.2270605435839596E-2},{"$f":"Tx_Asset!M7","v":-4.4242798231225677},{"$f":"Tx_Asset!N7","v":-4.2367053824362602},{"$f":"Tx_Asset!O7","v":-9.3009934046511624},{"$f":"Tx_Asset!P7","v":-60.644227416789484},{"$f":"Tx_Asset!Q7","v":-1.4491323575000001},{"$f":"Tx_Asset!R7","v":0},{"$f":"Tx_Asset!S7","v":0},{"$f":"Tx_Asset!T7","v":0},{"$f":"Tx_Asset!U7","v":0},{"$f":"Tx_Asset!V7","v":0},{"$f":"Tx_Asset!W7","v":0},{"$f":"Tx_Asset!X7","v":0},{"$f":"Tx_Asset!Y7","v":0},{"$f":"Tx_Asset!Z7","v":0},{"$f":"Tx_Asset!AA7","v":0},{"$f":"Tx_Asset!AB7","v":0},{"$f":"Tx_Asset!AC7","v":0},{"$f":"Tx_Asset!AD7","v":0},{"$f":"Tx_Asset!AE7","v":0},{"$f":"Tx_Asset!AF7","v":0}]
[null,"Depreciation",null,null,null,null,{"$f":"Tx_Asset!G8","v":-62.939446166858723},{"$f":"Tx_Asset!H8","v":-68.412946160319038},{"$f":"Tx_Asset!I8","v":-74.324307475387414},{"$f":"Tx_Asset!J8","v":-82.003394161739692},{"$f":"Tx_Asset!K8","v":-87.654889153097784},{"$f":"Tx_Asset!L8","v":-99.196897734258471},{"$f":"Tx_Asset!M8","v":-93.971688298085979},{"$f":"Tx_Asset!N8","v":-103.41741536775098},{"$f":"Tx_Asset!O8","v":-114.05130408445817},{"$f":"Tx_Asset!P8","v":-121.26638300499444},{"$f":"Tx_Asset!Q8","v":-129.44430836232027},{"$f":"Tx_Asset!R8","v":-109.98873474685089},{"$f":"Tx_Asset!S8","v":-115.8858789369303},{"$f":"Tx_Asset!T8","v":-122.66446696839435},{"$f":"Tx_Asset!U8","v":-129.3498234185767},{"$f":"Tx_Asset!V8","v":-132.69962326956579},{"$f":"Tx_Asset!W8","v":-136.32370992748193},{"$f":"Tx_Asset!X8","v":-140.65996876561738},{"$f":"Tx_Asset!Y8","v":-144.86602865876304},{"$f":"Tx_Asset!Z8","v":-147.20297385842716},{"$f":"Tx_Asset!AA8","v":-147.58820372695519},{"$f":"Tx_Asset!AB8","v":-140.24601253106312},{"$f":"Tx_Asset!AC8","v":-141.92681305691323},{"$f":"Tx_Asset!AD8","v":-139.16956142843506},{"$f":"Tx_Asset!AE8","v":-140.51135439426764},{"$f":"Tx_Asset!AF8","v":-138.52654538503899}]
[null,"Accelerated depreciation",null,null,null,null,{"$f":"Tx_Asset!G9","v":0},{"$f":"Tx_Asset!H9","v":0},{"$f":"Tx_Asset!I9","v":0},{"$f":"Tx_Asset!J9","v":0},{"$f":"Tx_Asset!K9","v":0},{"$f":"Tx_Asset!L9","v":0},{"$f":"Tx_Asset!M9","v":0},{"$f":"Tx_Asset!N9","v":0},{"$f":"Tx_Asset!O9","v":0},{"$f":"Tx_Asset!P9","v":0},{"$f":"Tx_Asset!Q9","v":0},{"$f":"Tx_Asset!R9","v":0},{"$f":"Tx_Asset!S9","v":0},{"$f":"Tx_Asset!T9","v":0},{"$f":"Tx_Asset!U9","v":0},{"$f":"Tx_Asset!V9","v":0},{"$f":"Tx_Asset!W9","v":0},{"$f":"Tx_Asset!X9","v":0},{"$f":"Tx_Asset!Y9","v":0},{"$f":"Tx_Asset!Z9","v":0},{"$f":"Tx_Asset!AA9","v":0},{"$f":"Tx_Asset!AB9","v":0},{"$f":"Tx_Asset!AC9","v":0},{"$f":"Tx_Asset!AD9","v":0},{"$f":"Tx_Asset!AE9","v":0},{"$f":"Tx_Asset!AF9","v":0}]
[null,"Closing balance",null,null,null,{"$f":"Tx_Asset!F10","v":1787.4106999280093},{"$f":"Tx_Asset!G10","v":2040.9647295296588},{"$f":"Tx_Asset!H10","v":2297.7602644863778},{"$f":"Tx_Asset!I10","v":2557.7000663467206},{"$f":"Tx_Asset!J10","v":2684.8975162205143},{"$f":"Tx_Asset!K10","v":2761.8397407810239},{"$f":"Tx_Asset!L10","v":2816.7403973796527},{"$f":"Tx_Asset!M10","v":2927.6521175119656},{"$f":"Tx_Asset!N10","v":3161.6241925502245},{"$f":"Tx_Asset!O10","v":3197.4699566236909},{"$f":"Tx_Asset!P10","v":3135.4561768628314},{"$f":"Tx_Asset!Q10","v":3108.629578693145},{"$f":"Tx_Asset!R10","v":3122.7512671675577},{"$f":"Tx_Asset!S10","v":3183.4146582076155},{"$f":"Tx_Asset!T10","v":3233.5152649711345},{"$f":"Tx_Asset!U10","v":3224.7272495125476},{"$f":"Tx_Asset!V10","v":3212.5095886300387},{"$f":"Tx_Asset!W10","v":3249.4074211170714},{"$f":"Tx_Asset!X10","v":3312.5176632018397},{"$f":"Tx_Asset!Y10","v":3319.1226756616948},{"$f":"Tx_Asset!Z10","v":3305.7627811803627},{"$f":"Tx_Asset!AA10","v":3334.7628790925705},{"$f":"Tx_Asset!AB10","v":3329.227375740476},{"$f":"Tx_Asset!AC10","v":3322.0110718625315},{"$f":"Tx_Asset!AD10","v":3317.5520196130651},{"$f":"Tx_Asset!AE10","v":3311.7511743977661},{"$f":"Tx_Asset!AF10","v":3307.9351381916958}]
[]
[null,"Capital base [$M nominal]"]
[null,"Opening balance",null,null,null,null,null,{"$f":"G29","v":1616.090273549119},1901.446473923228,2147.4133298292359,2323.0477789581155,2475.7077511401026,2554.658860857427,2718.7230142748881,3024.5347966672889,3105.0408341196639,{"$f":"P29","v":3075.9759783857585},{"$f":"Q29","v":3108.629578693145},{"$f":"R29","v":3180.2098904834406},3301.6420944963388,3415.3096675781439,3468.6984804549434,3519.1387145713734,3625.0542630778755,3763.4568175493164,3840.3466646472721,3895.2667302502541,4001.7399687612997,4068.6071148097571,4134.488262290105,4204.9111132770568,4274.7937724069307]
[null,"Inflation on opening value (start period)",null,null,null,null,null,{"$f":"H24-H22","v":72.852323442531542},27.724614443595101,65.579688515743328,83.689112315748389,29.158644292732333,61.067542490615779,81.984837979106487,45.696465294311565,31.772510860759212,{"$f":"Q24-Q22","v":59.480198477072918},{"$f":"R24-R22","v":57.198784247953881},{"$f":"S24-S22","v":58.515861984895764},60.750214538732052,62.841697883437973,63.824052040371498,64.752152348112759,66.700998440632247,69.247605442907116,70.662378629509931,71.672907836604281,73.632015425207555,74.8623709124995,76.074584026137927,77.370364484298079,78.656205412287818]
[null,"Opening balance (end period)",null,null,null,null,{"$f":"G14*G$7","v":1415.3194345778634},{"$f":"H14*H$7","v":1688.9425969916506},1929.1710883668231,2212.9930183449792,2406.7368912738639,2504.8663954328349,2615.7264033480428,2800.7078522539946,3070.2312619616005,{"$f":"P14*P$7","v":3136.8133449804232},{"$f":"Q14*Q$7","v":3135.4561768628314},{"$f":"R14*R$7","v":3165.8283629410989},{"$f":"S14*S$7","v":3238.7257524683364},3362.3923090350709,3478.1513654615819,3532.5225324953149,3583.8908669194861,3691.7552615185077,3832.7044229922235,3911.009043276782,3966.9396380868584,4075.3719841865072,4143.4694857222566,4210.5628463162429,4282.2814777613548,4353.4499778192185]
[null,"Capital expenditure",null,null,null,null,{"$f":"G15*G$7","v":250.72797005988025},270.91707425149707,280.64401042000009,186.69345679473864,147.80653135678034,139.79799840837995,194.37064455701912,326.81313580845966,154.59613024369366,117.62236503863032,104.06684255013353,126.39405500853448,183.10605563298466,182.47825607272065,129.68307944026321,131.98178139123766,193.24677068989752,231.50982642522413,175.25754977844181,157.71080040585534,211.90726006804033,164.62802753545611,167.65718324210849,170.7420754137633,173.88372960137653,177.08319022604186]
[null,"Disposals/redundant assets",null,null,null,null,-0.12000000000000001,-1.7999999999999998,0,-5.6870857295890911,-0.26200000000000001,-3.8337568073697342E-2,-4.1085453100000002,-4.0530000000000008,-9.0321300000000004,-59.493794918368003,-1.4491323575000001,{"$f":"R16*R$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,-49.837131088624545,-56.613197319919742,-62.401768957587265,-70.951610452013412,-78.573671490541571,-89.967195415714102,-87.265488320173802,-98.933191395165593,-110.75442808563012,-118.9659367149268,-129.44430836232027,-112.01252746619295,-120.18971360498223,-129.5608975296478,-139.13596444690151,-145.36559931517914,-152.08337453150827,-159.80827039441539,-167.61530812339336,-173.45311343238356,-177.10692939359876,-171.39289691220608,-176.63840667426047,-176.39380845294886,-181.37143495579994,-182.09954618451596]
[null,"Accelerated depreciation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing balance",null,null,null,null,{"$f":"SUM(G24:G28)","v":1616.090273549119},1901.446473923228,2147.4133298292359,2323.0477789581155,2475.7077511401026,2554.658860857427,2718.7230142748881,3024.5347966672889,3105.0408341196639,{"$f":"SUM(P24:P28)","v":3075.9759783857585},{"$f":"SUM(Q24:Q28)","v":3108.629578693145},{"$f":"SUM(R24:R28)","v":3180.2098904834406},{"$f":"SUM(S24:S28)","v":3301.6420944963388},3415.3096675781439,3468.6984804549434,3519.1387145713734,3625.0542630778755,3763.4568175493164,3840.3466646472721,3895.2667302502541,4001.7399687612997,4068.6071148097571,4134.488262290105,4204.9111132770568,4274.7937724069307,4348.4336218607441]
[]
[null,"Deferred revenue account [$M real as at 30 June 2017]"]
[null,"Opening balance",null,null,null,null,null,null,null,null,null,null,{"$f":"L36","v":96.656009637075925},{"$f":"M36","v":95.941113404238948},95.200451498947587,94.433095297093132,93.638082705898967,92.814416957671739,92.037805213467223,91.230489471186871,90.391255822459001,89.518842366024103]
[null,"Payment to principal",null,null,null,null,null,null,null,null,null,null,{"$f":"M34-M35","v":-0.7148962328369759},{"$f":"N34-N35","v":-0.74066190529136788},-0.7673562018544553,-0.79501259119416146,-0.82366574822723004,-0.77661174420451973,-0.80731574228035408,-0.83923364872787598,-0.87241345643489154,-0.90690505572836688]
[null,"Return on opening balance",null,null,null,null,null,null,null,null,null,null,{"$f":"M32*M9","v":3.4835924021793545},{"$f":"N32*N9","v":3.4578267297249616},3.4311324331618751,3.403476043822169,3.3748228867891004,3.6694959881105897,3.6387919900347554,3.6068740835872335,3.5736942758802179,3.5392026765867426]
[null,"Revenue recovery to be added to CoS",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Tx_Inputs!$E$641>(M$3-$M$3),-PMT(M9,Tx_Inputs!$E641-(M$3-$M$3),M$32),0)","v":4.1984886350163304},{"$f":"IF(Tx_Inputs!$E$641>(N$3-$M$3),-PMT(N9,Tx_Inputs!$E641-(N$3-$M$3),N$32),0)","v":4.1984886350163295},{"$f":"IF(Tx_Inputs!$E$641>(O$3-$M$3),-PMT(O9,Tx_Inputs!$E641-(O$3-$M$3),O$32),0)","v":4.1984886350163304},{"$f":"IF(Tx_Inputs!$E$641>(P$3-$M$3),-PMT(P9,Tx_Inputs!$E641-(P$3-$M$3),P$32),0)","v":4.1984886350163304},{"$f":"IF(Tx_Inputs!$E$641>(Q$3-$M$3),-PMT(Q9,Tx_Inputs!$E641-(Q$3-$M$3),Q$32),0)","v":4.1984886350163304},{"$f":"IF(Tx_Inputs!$E$641>(R$3-$M$3),-PMT(R9,Tx_Inputs!$E641-(R$3-$M$3),R$32),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(S$3-$M$3),-PMT(S9,Tx_Inputs!$E641-(S$3-$M$3),S$32),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(T$3-$M$3),-PMT(T9,Tx_Inputs!$E641-(T$3-$M$3),T$32),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(U$3-$M$3),-PMT(U9,Tx_Inputs!$E641-(U$3-$M$3),U$32),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(V$3-$M$3),-PMT(V9,Tx_Inputs!$E641-(V$3-$M$3),V$32),0)","v":4.4461077323151095}]
[null,"Closing balance",null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!$E$640*((1+WACC_Inputs!E28)^3)","v":96.656009637075925},{"$f":"SUM(M32:M33)","v":95.941113404238948},{"$f":"SUM(N32:N33)","v":95.200451498947587},94.433095297093132,93.638082705898967,92.814416957671739,92.037805213467223,91.230489471186871,90.391255822459001,89.518842366024103,88.61193731029573]
[]
[null,"Working capital [$M nominal]"]
[]
[null,"Operating expenditure",null,null,null,null,{"$f":"Tx_Inputs!E607","v":69.904027245000009},{"$f":"Tx_Inputs!F607","v":73.38891666666666},{"$f":"Tx_Inputs!G607","v":73.071173740000006},{"$f":"Tx_Inputs!H607","v":86.812345767520213},{"$f":"Tx_Inputs!I607","v":100.14200000000001},{"$f":"Tx_Inputs!J607","v":124.24299999999999},{"$f":"Tx_Inputs!K607","v":118.66},{"$f":"Tx_Inputs!L607","v":117.02},{"$f":"Tx_Inputs!M607","v":117.012},{"$f":"Tx_Inputs!N607","v":124.12500000000001},{"$f":"Tx_Inputs!O607","v":105.64700000000001},{"$f":"Tx_Inputs!P607","v":88.677216532372569},{"$f":"Tx_Inputs!Q607","v":88.647543739266567},{"$f":"Tx_Inputs!R607","v":89.951020399420585},{"$f":"Tx_Inputs!S607","v":93.067687449862461},{"$f":"Tx_Inputs!T607","v":92.660212733482439},{"$f":"Tx_Inputs!U607","v":94.318807752480581},{"$f":"Tx_Inputs!V607","v":96.052148342999729},{"$f":"Tx_Inputs!W607","v":97.820878141611701},{"$f":"Tx_Inputs!X607","v":99.625799805521439},{"$f":"Tx_Inputs!Y607","v":101.4677358321306},{"$f":"Tx_Inputs!Z607","v":103.34752907949945},{"$f":"Tx_Inputs!AA607","v":105.24912361456227},{"$f":"Tx_Inputs!AB607","v":107.18570748907021},{"$f":"Tx_Inputs!AC607","v":109.15792450686908},{"$f":"Tx_Inputs!AD607","v":111.16643031779547}]
[null,"Capital expenditure",null,null,null,null,{"$f":"G25","v":250.72797005988025},{"$f":"H25","v":270.91707425149707},280.64401042000009,186.69345679473864,147.80653135678034,139.79799840837995,194.37064455701912,326.81313580845966,154.59613024369366,117.62236503863032,104.06684255013353,126.39405500853448,183.10605563298466,182.47825607272065,129.68307944026321,131.98178139123766,193.24677068989752,231.50982642522413,175.25754977844181,157.71080040585534,211.90726006804033,164.62802753545611,167.65718324210849,170.7420754137633,173.88372960137653,177.08319022604186]
[null,"Total expenditure",null,null,null,null,{"$f":"SUM(G40:G41)","v":320.63199730488026},344.30599091816373,353.71518416000009,273.50580256225885,247.94853135678034,264.04099840837995,{"$f":"SUM(M40:M41)","v":313.03064455701912},{"$f":"SUM(N40:N41)","v":443.83313580845964},271.60813024369367,241.74736503863033,209.71384255013353,215.07127154090705,271.75359937225124,272.42927647214123,222.75076689012567,224.6419941247201,287.56557844237807,327.56197476822388,273.07842792005351,257.33660021137678,313.37499590017092,267.97555661495556,272.90630685667077,277.92778290283354,283.04165410824561,288.24962054383735]
[]
[null,"Opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q49","v":18.296372509960158},{"$f":"R49","v":25.082945215951614},23.968308254752962,32.03176939154821,43.328353909056119,54.981450806480936,48.265405935607959,42.508506324882205,40.214504199891167,36.894485668635113,31.579162237382235,36.781902740088221,40.904555612437804,45.309261130757974,50.110557502233476]
[null,"Receivables",{"$f":"Dx_Inputs!C57","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($S$96),R84,R93)/R4*$C$45","v":35.400359658082195},{"$f":"IF(ISBLANK($S$96),S84,S93)/S4*$C$45","v":36.068864406480245},44.152529375847486,54.063133493537038,65.759466199362791,{"$f":"W84/W4*$C$45","v":61.090565084893278},{"$f":"X84/X4*$C$45","v":56.598091196023404},52.723698604463614,48.980332829153831,45.502744829278313,49.299192218134976,53.705461559165904,58.345703746905876,63.38687066251849,68.675450956243367]
[null,"Inventory",{"$f":"Dx_Inputs!C59","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R25*$C$46","v":5.0557622003413796},7.3242422253193871,7.2991302429088263,5.1873231776105291,5.2792712556495065,7.7298708275959012,9.2603930570089652,7.0103019911376725,6.3084320162342138,8.476290402721613,6.5851211014182445,6.7062873296843399,6.8296830165505327,6.955349184055061,7.0833276090416746]
[null,"Prepayments",{"$f":"Dx_Inputs!C60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R42*($C47/R4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Creditors",{"$f":"Dx_Inputs!C61","v":-26.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R42*($C48/R4)","v":-15.373176642471957},-19.42479837704667,-19.4198902272081,-15.922102762091448,-16.057286648531363,-20.555029976881215,-23.349977928150167,-19.519496395710124,-18.394279176752931,-22.399872994617695,-19.102410579465001,-19.507193276412437,-19.866125632698427,-20.231662344340076,-20.547630054613979]
[null,"End of year working capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!C53/L7","v":18.296372509960158},{"$f":"SUM(R45:R48)","v":25.082945215951614},23.968308254752962,32.03176939154821,43.328353909056119,54.981450806480936,48.265405935607959,42.508506324882205,40.214504199891167,36.894485668635113,31.579162237382235,36.781902740088221,40.904555612437804,45.309261130757974,50.110557502233476,55.211148510671066]
[]
[]
[null,"Gross cost of service [$M nominal]"]
[null,"Operating expenditure",null,null,null,null,{"$f":"Tx_Inputs!E607","v":69.904027245000009},{"$f":"Tx_Inputs!F607","v":73.38891666666666},{"$f":"Tx_Inputs!G607","v":73.071173740000006},{"$f":"Tx_Inputs!H607","v":86.812345767520213},{"$f":"Tx_Inputs!I607","v":100.14200000000001},{"$f":"Tx_Inputs!J607","v":124.24299999999999},{"$f":"Tx_Inputs!K607","v":118.66},{"$f":"Tx_Inputs!L607","v":117.02},{"$f":"Tx_Inputs!M607","v":117.012},{"$f":"Tx_Inputs!N607","v":124.12500000000001},{"$f":"Tx_Inputs!O607","v":105.64700000000001},{"$f":"Tx_Inputs!P607","v":88.677216532372569},{"$f":"Tx_Inputs!Q607","v":88.647543739266567},{"$f":"Tx_Inputs!R607","v":89.951020399420585},{"$f":"Tx_Inputs!S607","v":93.067687449862461},{"$f":"Tx_Inputs!T607","v":92.660212733482439},{"$f":"Tx_Inputs!U607","v":94.318807752480581},{"$f":"Tx_Inputs!V607","v":96.052148342999729},{"$f":"Tx_Inputs!W607","v":97.820878141611701},{"$f":"Tx_Inputs!X607","v":99.625799805521439},{"$f":"Tx_Inputs!Y607","v":101.4677358321306},{"$f":"Tx_Inputs!Z607","v":103.34752907949945},{"$f":"Tx_Inputs!AA607","v":105.24912361456227},{"$f":"Tx_Inputs!AB607","v":107.18570748907021},{"$f":"Tx_Inputs!AC607","v":109.15792450686908},{"$f":"Tx_Inputs!AD607","v":111.16643031779547}]
[null,"Depreciation",null,null,null,null,{"$f":"-G27","v":49.837131088624545},56.613197319919742,62.401768957587265,70.951610452013412,78.573671490541571,89.967195415714102,87.265488320173802,98.933191395165593,110.75442808563012,118.9659367149268,129.44430836232027,112.01252746619295,120.18971360498223,129.5608975296478,139.13596444690151,145.36559931517914,152.08337453150827,159.80827039441539,167.61530812339336,173.45311343238356,177.10692939359876,171.39289691220608,176.63840667426047,176.39380845294886,181.37143495579994,182.09954618451596]
[null,"Inflationary gain in return on asset",null,null,null,null,{"$f":"-G23","v":0},-72.852323442531542,-27.724614443595101,-65.579688515743328,-83.689112315748389,-29.158644292732333,-61.067542490615779,-81.984837979106487,-45.696465294311565,-31.772510860759212,-59.480198477072918,-57.198784247953881,-58.515861984895764,-60.750214538732052,-62.841697883437973,-63.824052040371498,-64.752152348112759,-66.700998440632247,-69.247605442907116,-70.662378629509931,-71.672907836604281,-73.632015425207555,-74.8623709124995,-76.074584026137927,-77.370364484298079,-78.656205412287818]
[null,"Redundant Assets/Accelerated Depreciation",null,null,null,null,{"$f":"-SUM(G26,G28)","v":0.12000000000000001},1.7999999999999998,0,5.6870857295890911,0.26200000000000001,3.8337568073697342E-2,4.1085453100000002,4.0530000000000008,9.0321300000000004,59.493794918368003,1.4491323575000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Revenue Recovery",null,null,null,null,null,null,null,null,null,null,{"$f":"M35*M7","v":3.8988674948480471},4.0164403473191452,4.0771231098848739,4.1188425091488119,4.1984886350163304,4.5279161145897078,4.6112297710981585,4.6960763988863636,4.7824842046258729,4.8704819139909894,{"$f":"W125*W7","v":4.9600987812084236},5.0513645987826576,5.1443097074002582,5.2389650060164232,5.3353619621271253,5.4335326222302642,5.5335096224793006,5.63532619953292,5.7390162016043265,5.8446140997138452]
[null,"Tax costs due to capital contributions and gifted assets"]
[null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Tax_Analysis!G69,Tax_Analysis!G90)=0,0,-Tax_Analysis!G47*(Tax_Analysis!G90/SUM(Tax_Analysis!G69,Tax_Analysis!G90)))","v":24.622122028501028},{"$f":"IF(SUM(Tax_Analysis!H69,Tax_Analysis!H90)=0,0,-Tax_Analysis!H47*(Tax_Analysis!H90/SUM(Tax_Analysis!H69,Tax_Analysis!H90)))","v":21.361274947151355},{"$f":"IF(SUM(Tax_Analysis!I69,Tax_Analysis!I90)=0,0,-Tax_Analysis!I47*(Tax_Analysis!I90/SUM(Tax_Analysis!I69,Tax_Analysis!I90)))","v":22.263236127828975},{"$f":"IF(SUM(Tax_Analysis!J69,Tax_Analysis!J90)=0,0,-Tax_Analysis!J47*(Tax_Analysis!J90/SUM(Tax_Analysis!J69,Tax_Analysis!J90)))","v":22.420970815407237},{"$f":"IF(SUM(Tax_Analysis!K69,Tax_Analysis!K90)=0,0,-Tax_Analysis!K47*(Tax_Analysis!K90/SUM(Tax_Analysis!K69,Tax_Analysis!K90)))","v":28.361840204643745},{"$f":"IF(SUM(Tax_Analysis!L69,Tax_Analysis!L90)=0,0,-Tax_Analysis!L47*(Tax_Analysis!L90/SUM(Tax_Analysis!L69,Tax_Analysis!L90)))","v":24.471406356141497},{"$f":"IF(SUM(Tax_Analysis!M69,Tax_Analysis!M90)=0,0,-Tax_Analysis!M47*(Tax_Analysis!M90/SUM(Tax_Analysis!M69,Tax_Analysis!M90)))","v":25.759625644074529},{"$f":"IF(SUM(Tax_Analysis!N69,Tax_Analysis!N90)=0,0,-Tax_Analysis!N47*(Tax_Analysis!N90/SUM(Tax_Analysis!N69,Tax_Analysis!N90)))","v":27.371286457034113},{"$f":"IF(SUM(Tax_Analysis!O69,Tax_Analysis!O90)=0,0,-Tax_Analysis!O47*(Tax_Analysis!O90/SUM(Tax_Analysis!O69,Tax_Analysis!O90)))","v":26.970550646021621},{"$f":"IF(SUM(Tax_Analysis!P69,Tax_Analysis!P90)=0,0,-Tax_Analysis!P47*(Tax_Analysis!P90/SUM(Tax_Analysis!P69,Tax_Analysis!P90)))","v":27.576810288375235},{"$f":"IF(SUM(Tax_Analysis!Q69,Tax_Analysis!Q90)=0,0,-Tax_Analysis!Q47*(Tax_Analysis!Q90/SUM(Tax_Analysis!Q69,Tax_Analysis!Q90)))","v":23.766858642216754},{"$f":"IF(SUM(Tax_Analysis!R69,Tax_Analysis!R90)=0,0,-Tax_Analysis!R47*(Tax_Analysis!R90/SUM(Tax_Analysis!R69,Tax_Analysis!R90)))","v":26.738970293125124},{"$f":"IF(SUM(Tax_Analysis!S69,Tax_Analysis!S90)=0,0,-Tax_Analysis!S47*(Tax_Analysis!S90/SUM(Tax_Analysis!S69,Tax_Analysis!S90)))","v":27.962273972134337},{"$f":"IF(SUM(Tax_Analysis!T69,Tax_Analysis!T90)=0,0,-Tax_Analysis!T47*(Tax_Analysis!T90/SUM(Tax_Analysis!T69,Tax_Analysis!T90)))","v":28.965694438004753},{"$f":"IF(SUM(Tax_Analysis!U69,Tax_Analysis!U90)=0,0,-Tax_Analysis!U47*(Tax_Analysis!U90/SUM(Tax_Analysis!U69,Tax_Analysis!U90)))","v":28.225085255100879}]
[null,"Less Value of Imputation Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R59*WACC_Inputs!H$16","v":-12.311061014250514},{"$f":"-S59*WACC_Inputs!I$16","v":-10.680637473575677},{"$f":"-T59*WACC_Inputs!J$16","v":-11.131618063914487},{"$f":"-U59*WACC_Inputs!K$16","v":-11.210485407703619},{"$f":"-V59*WACC_Inputs!L$16","v":-14.180920102321872},{"$f":"-W59*WACC_Inputs!$N$16","v":-12.235703178070748},{"$f":"-X59*WACC_Inputs!$N$16","v":-12.879812822037264},{"$f":"-Y59*WACC_Inputs!$N$16","v":-13.685643228517057},{"$f":"-Z59*WACC_Inputs!$N$16","v":-13.485275323010811},{"$f":"-AA59*WACC_Inputs!$N$16","v":-13.788405144187617},{"$f":"-AB59*WACC_Inputs!$N$16","v":-11.883429321108377},{"$f":"-AC59*WACC_Inputs!$N$16","v":-13.369485146562562},{"$f":"-AD59*WACC_Inputs!$N$16","v":-13.981136986067169},{"$f":"-AE59*WACC_Inputs!$N$16","v":-14.482847219002377},{"$f":"-AF59*WACC_Inputs!$N$16","v":-14.11254262755044}]
[null,"Return on Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R22*R10","v":182.36246956374958},186.56160686839723,193.68522068206707,200.35333562203692,203.48529956847247,206.44429015451485,212.65764575121634,220.77679632494082,225.28740849220233,228.50920077668974,234.75527230943476,238.67791975821925,242.54272527720312,246.67396211150597,250.77350950883951]
[null,"Return on debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R22*R10*WACC_Inputs!H$7","v":100.29935826006228},{"$f":"S22*S10*WACC_Inputs!I$7","v":102.60888377761849},{"$f":"T22*T10*WACC_Inputs!J$7","v":106.52687137513689},{"$f":"U22*U10*WACC_Inputs!K$7","v":110.19433459212031},{"$f":"V22*V10*WACC_Inputs!L$7","v":111.91691476265987},{"$f":"W22*W10*WACC_Inputs!$N$7","v":113.54435958498317},{"$f":"X22*X10*WACC_Inputs!$N$7","v":116.961705163169},{"$f":"Y22*Y10*WACC_Inputs!$N$7","v":121.42723797871746},{"$f":"Z22*Z10*WACC_Inputs!$N$7","v":123.90807467071129},{"$f":"AA22*AA10*WACC_Inputs!$N$7","v":125.68006042717937},{"$f":"AB22*AB10*WACC_Inputs!$N$7","v":129.11539977018913},{"$f":"AC22*AC10*WACC_Inputs!$N$7","v":131.27285586702061},{"$f":"AD22*AD10*WACC_Inputs!$N$7","v":133.39849890246174},{"$f":"AE22*AE10*WACC_Inputs!$N$7","v":135.67067916132831},{"$f":"AF22*AF10*WACC_Inputs!$N$7","v":137.92543022986175}]
[null,"Return on equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R22*R10*WACC_Inputs!H$8","v":82.063111303687307},{"$f":"S22*S10*WACC_Inputs!I$8","v":83.952723090778747},{"$f":"T22*T10*WACC_Inputs!J$8","v":87.158349306930177},{"$f":"U22*U10*WACC_Inputs!K$8","v":90.15900102991661},{"$f":"V22*V10*WACC_Inputs!L$8","v":91.568384805812599},{"$f":"W22*W10*WACC_Inputs!$N$8","v":92.899930569531676},{"$f":"X22*X10*WACC_Inputs!$N$8","v":95.695940588047335},{"$f":"Y22*Y10*WACC_Inputs!$N$8","v":99.349558346223361},{"$f":"Z22*Z10*WACC_Inputs!$N$8","v":101.37933382149104},{"$f":"AA22*AA10*WACC_Inputs!$N$8","v":102.82914034951037},{"$f":"AB22*AB10*WACC_Inputs!$N$8","v":105.63987253924563},{"$f":"AC22*AC10*WACC_Inputs!$N$8","v":107.40506389119865},{"$f":"AD22*AD10*WACC_Inputs!$N$8","v":109.14422637474139},{"$f":"AE22*AE10*WACC_Inputs!$N$8","v":111.00328295017768},{"$f":"AF22*AF10*WACC_Inputs!$N$8","v":112.84807927897776}]
[null,"Return on Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R44*R10","v":1.0733255894635458},1.4714483400869345,1.4060600576410496,1.8790892973472102,2.5417842238731319,3.225393343095833,2.8314079880223506,2.4936892590884625,2.3591155242294755,2.1643522811248421,1.8525378680802254,2.1577477950126172,2.3995962172591225,2.6579907784919943,2.9396506679207732]
[null,"Return on debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R44*R10*WACC_Inputs!H$7","v":0.59032907420495029},{"$f":"S44*S10*WACC_Inputs!I$7","v":0.80929658704781404},{"$f":"T44*T10*WACC_Inputs!J$7","v":0.77333303170257728},{"$f":"U44*U10*WACC_Inputs!K$7","v":1.0334991135409657},{"$f":"V44*V10*WACC_Inputs!L$7","v":1.3979813231302227},{"$f":"W44*W10*WACC_Inputs!$N$7","v":1.7739663387027083},{"$f":"X44*X10*WACC_Inputs!$N$7","v":1.557274393412293},{"$f":"Y44*Y10*WACC_Inputs!$N$7","v":1.3715290924986545},{"$f":"Z44*Z10*WACC_Inputs!$N$7","v":1.2975135383262115},{"$f":"AA44*AA10*WACC_Inputs!$N$7","v":1.1903937546186634},{"$f":"AB44*AB10*WACC_Inputs!$N$7","v":1.018895827444124},{"$f":"AC44*AC10*WACC_Inputs!$N$7","v":1.1867612872569395},{"$f":"AD44*AD10*WACC_Inputs!$N$7","v":1.3197779194925174},{"$f":"AE44*AE10*WACC_Inputs!$N$7","v":1.4618949281705971},{"$f":"AF44*AF10*WACC_Inputs!$N$7","v":1.6168078673564255}]
[null,"Return on equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R44*R10*WACC_Inputs!H$8","v":0.4829965152585956},{"$f":"S44*S10*WACC_Inputs!I$8","v":0.66215175303912044},{"$f":"T44*T10*WACC_Inputs!J$8","v":0.6327270259384723},{"$f":"U44*U10*WACC_Inputs!K$8","v":0.84559018380624451},{"$f":"V44*V10*WACC_Inputs!L$8","v":1.1438029007429091},{"$f":"W44*W10*WACC_Inputs!$N$8","v":1.4514270043931248},{"$f":"X44*X10*WACC_Inputs!$N$8","v":1.2741335946100576},{"$f":"Y44*Y10*WACC_Inputs!$N$8","v":1.122160166589808},{"$f":"Z44*Z10*WACC_Inputs!$N$8","v":1.0616019859032639},{"$f":"AA44*AA10*WACC_Inputs!$N$8","v":0.97395852650617887},{"$f":"AB44*AB10*WACC_Inputs!$N$8","v":0.83364204063610137},{"$f":"AC44*AC10*WACC_Inputs!$N$8","v":0.97098650775567763},{"$f":"AD44*AD10*WACC_Inputs!$N$8","v":1.0798182977666051},{"$f":"AE44*AE10*WACC_Inputs!$N$8","v":1.1960958503213972},{"$f":"AF44*AF10*WACC_Inputs!$N$8","v":1.3228428005643478}]
[null,"Cost of Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R53:R61,R64)","v":343.76573203266497},353.64631781251103,369.68067859284531,387.58734854503956,399.28024581694859,408.51551539276596,422.57965145684153,438.28901934204453,448.78729895385408,456.69907755325437,455.0331826873516,466.76382169859698,472.06371659594345,482.71281128897562,488.28008799404824]
[]
[null,"Net cost of service [$M nominal]"]
[null,"Gross CoS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R67","v":343.76573203266497},{"$f":"S67","v":353.64631781251103},369.68067859284531,387.58734854503956,399.28024581694859,408.51551539276596,422.57965145684153,438.28901934204453,448.78729895385408,456.69907755325437,455.0331826873516,466.76382169859698,472.06371659594345,482.71281128897562,488.28008799404824]
[null,"Non-revenue cap services revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Inputs!P598","v":0},{"$f":"Tx_Inputs!Q598","v":0},{"$f":"Tx_Inputs!R598","v":0},{"$f":"Tx_Inputs!S598","v":0},{"$f":"Tx_Inputs!T598","v":0},{"$f":"Tx_Inputs!U598","v":0},{"$f":"Tx_Inputs!V598","v":0},{"$f":"Tx_Inputs!W598","v":0},{"$f":"Tx_Inputs!X598","v":0},{"$f":"Tx_Inputs!Y598","v":0},{"$f":"Tx_Inputs!Z598","v":0},{"$f":"Tx_Inputs!AA598","v":0},{"$f":"Tx_Inputs!AB598","v":0},{"$f":"Tx_Inputs!AC598","v":0},{"$f":"Tx_Inputs!AD598","v":0}]
[null,"IAM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Adjustments!I74*R7*(1+R9)*(1+Q9)^5","v":-36.467205131862627}]
[null,"SSAM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Adjustments!C104*R7*(1+R9)*(1+Q9)^5","v":13.592736353209379}]
[null,"Unforeseen Events Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Adjustments!C120*R7*(1+R9)*(1+Q9)^5","v":0}]
[null,"Technical Rule Change Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Adjustments!C121*R7*(1+R9)*(1+Q9)^5","v":0}]
[null,"D-Factor Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Adjustments!C122*R7*(1+R9)*(1+Q9)^5","v":0}]
[null,"GSM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GSM!K174","v":8.796021892666424},{"$f":"GSM!L174","v":9.5984311739157739},{"$f":"GSM!M174","v":9.7750423075158235},{"$f":"GSM!N174","v":7.6506789646646576},{"$f":"GSM!O174","v":18.221961119189796}]
[null,"k-factor adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tx_Adjustments!I111*(R7/L7)","v":1.2480640568158496}]
[null,"Net Revenue Cap Services Revenue = Net Cost of Service",null,null,null,null,null,null,null,null,null,387.87599999999998,315.13392520278444,329.50523315834511,349.40676166894434,362.83370896609517,386.65834954559494,{"$f":"SUM(R70:R78)","v":330.93534920349401},{"$f":"SUM(S70:S78)","v":363.24474898642683},379.45572090036114,395.23802750970424,417.50220693613841,408.51551539276596,422.57965145684153,438.28901934204453,448.78729895385408,456.69907755325437,455.0331826873516,466.76382169859698,472.06371659594345,482.71281128897562,488.28008799404824]
[]
[null,"Smoothed cost of service [$M nominal]"]
[null,null,null,"AA4 PV","AA5 PV","AA6 PV"]
[null,"Net revenue cap services revenue (Building block)",null,{"$f":"SUMPRODUCT(R83:V83,$R$11:$V$11)","v":1585.1136511335922},{"$f":"NPV($W$10,W83:AA83)","v":1833.0273385218052},{"$f":"NPV($AB$10,AB83:AF83)","v":1995.6125882943161},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R79","v":330.93534920349401},{"$f":"S79","v":363.24474898642683},379.45572090036114,395.23802750970424,417.50220693613841,408.51551539276596,422.57965145684153,438.28901934204453,448.78729895385408,456.69907755325437,455.0331826873516,466.76382169859698,472.06371659594345,482.71281128897562,488.28008799404824]
[null,"Smoothed revenue cap services",null,{"$f":"SUMPRODUCT(R84:V84,$R$11:$V$11)","v":1585.1133608012829},{"$f":"NPV($W$10,W84:AA84)","v":1833.0273388669164},{"$f":"NPV($AB$10,AB84:AF84)","v":1995.6121541708351},{"$f":"Adjustments_Inputs!C287","v":200.40468125000001},{"$f":"Adjustments_Inputs!D287","v":215.33564577999999},{"$f":"Adjustments_Inputs!E287","v":227.26741787},{"$f":"Adjustments_Inputs!F287","v":270.32593422999997},{"$f":"Adjustments_Inputs!G287","v":345.42099999999999},{"$f":"Adjustments_Inputs!H287","v":387.87599999999998},{"$f":"Adjustments_Inputs!I287","v":387.303},{"$f":"Adjustments_Inputs!J287","v":363.66699999999997},{"$f":"Adjustments_Inputs!K287","v":350.26400000000001},{"$f":"Adjustments_Inputs!L287","v":324.25200000000001},{"$f":"Adjustments_Inputs!M287","v":293.64699999999999},{"$f":"R134*R7","v":287.13625056000001},{"$f":"S134*S7","v":292.55856685256197},{"$f":"T86*T87/1000","v":359.10723892355952},438.5120827809115,533.38233695038707,495.51236124413435,460.33114172765698,427.64777756953822,397.28492183646995,369.07781917081303,400.96676337416443,435.61096597990121,473.24848594712546,514.13795092931662,558.56033444411264]
[null,"Delta PV",{"$f":"IF(ROUND(SUM(D85:F85),2)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"SUMPRODUCT(R85:V85,$R$11:$V$11)","v":2.903323093050858E-4},{"$f":"NPV($W$10,W85:AA85)","v":-3.4511112704272499E-7},{"$f":"NPV($AB$10,AB85:AF85)","v":4.3412348104751515E-4},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R83-R84","v":43.799098643494006},{"$f":"S83-S84","v":70.686182133864861},20.348481976801622,-43.27405527120726,-115.88013001424866,-86.996845851368391,-37.751490270815452,10.641241772506305,51.502377117384128,87.62125838244134,54.066419313187168,31.152855718695776,-1.1847693511820125,-31.425139640341001,-70.280246450064396]
[null,"Energy transported [GWh]",null,null,null,null,{"$f":"Tx_Inputs!E646","v":14819.795910166942},{"$f":"Tx_Inputs!F646","v":15640.114239570505},{"$f":"Tx_Inputs!G646","v":16040.54829493724},{"$f":"Tx_Inputs!H646","v":16769.37433414628},{"$f":"Tx_Inputs!I646","v":17403.440583989894},{"$f":"Tx_Inputs!J646","v":17472.088217899593},{"$f":"Tx_Inputs!K646","v":16936},{"$f":"Tx_Inputs!L646","v":17509},{"$f":"Tx_Inputs!M646","v":17587},{"$f":"Tx_Inputs!N646","v":17875},{"$f":"Tx_Inputs!O646","v":17764},{"$f":"Tx_Inputs!P646","v":17698},{"$f":"Tx_Inputs!Q646","v":17663},{"$f":"Tx_Inputs!R646","v":17628},{"$f":"Tx_Inputs!S646","v":17502},{"$f":"Tx_Inputs!T646","v":17309},{"$f":"Tx_Inputs!U646","v":17309},{"$f":"Tx_Inputs!V646","v":17309},{"$f":"Tx_Inputs!W646","v":17309},{"$f":"Tx_Inputs!X646","v":17309},{"$f":"Tx_Inputs!Y646","v":17309},{"$f":"Tx_Inputs!Z646","v":17309},{"$f":"Tx_Inputs!AA646","v":17309},{"$f":"Tx_Inputs!AB646","v":17309},{"$f":"Tx_Inputs!AC646","v":17309},{"$f":"Tx_Inputs!AD646","v":17309}]
[null,"Annual average tariff [$/MWh]",null,null,null,null,{"$f":"G84/G86*1000","v":13.522769305649803},13.768163229600129,14.168307322869428,16.120215867538636,19.847856998906661,22.199750548571149,22.868623051487955,20.770289565366383,19.916074373116508,18.139972027972028,16.530454852510694,{"$f":"R84/R86*1000","v":16.224220282517798},{"$f":"S84/S86*1000","v":16.563356556222722},{"$f":"S87*(1+T88)","v":20.371411329904671},25.05496987663761,30.815317866450233,{"$f":"IF($S$96=\"\",V87*(1+W88),V95*(1+W88))","v":28.627440131962238},26.594901018409903,24.706671533279692,22.952505739006874,21.322885156324052,23.165218289569843,25.166732103524247,27.341180076672568,29.703504011168558,32.269936705997608]
[null,"Average tariff variation",null,null,null,null,null,{"$f":"H87/G87-1","v":1.8146721163674773E-2},{"$f":"I87/H87-1","v":2.9062997481685171E-2},0.13776582482217781,0.23124014975968121,0.1184960950592322,3.0129730577529212E-2,-9.1756004784251499E-2,-4.1126783021563806E-2,-8.9179338853139223E-2,-8.872765476040656E-2,-1.8525477533752444E-2,2.0903086114428371E-2,0.22990839814115396,{"$f":"$T$88","v":0.22990839814115396},{"$f":"$T$88","v":0.22990839814115396},-7.0999680872025586E-2,{"$f":"$W$88","v":-7.0999680872025586E-2},{"$f":"$W$88","v":-7.0999680872025586E-2},{"$f":"$W$88","v":-7.0999680872025586E-2},{"$f":"$W$88","v":-7.0999680872025586E-2},8.6401681561342702E-2,{"$f":"$AB$88","v":8.6401681561342702E-2},{"$f":"$AB$88","v":8.6401681561342702E-2},{"$f":"$AB$88","v":8.6401681561342702E-2},{"$f":"$AB$88","v":8.6401681561342702E-2}]
[]
[null,"Re-Smoothed cost of service [$M nominal]"]
[]
[null,"Net revenue cap services revenue (Building block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S96=\"\",0,R79)","v":0},{"$f":"IF($S96=\"\",0,S79)","v":0},{"$f":"IF($S96=\"\",0,T79)","v":0},{"$f":"IF($S96=\"\",0,U79)","v":0},{"$f":"IF($S96=\"\",0,V79)","v":0}]
[null,"Smoothed revenue cap services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S96=\"\",0,R84)","v":0},{"$f":"((AH86*AH95)+(AI86*AI95))/1000","v":0},{"$f":"T86*T95/1000","v":0},{"$f":"U86*U95/1000","v":0},{"$f":"V86*V95/1000","v":0}]
[null,"Delta PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R92-R93","v":0},{"$f":"S92-S93","v":0},{"$f":"T92-T93","v":0},{"$f":"U92-U93","v":0},{"$f":"V92-V93","v":0}]
[null,"Annual average tariff [$/MWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R93/R86*1000","v":0},{"$f":"R95*(1+S96)","v":0},{"$f":"S95*(1+T96)","v":0},{"$f":"T95*(1+U96)","v":0},{"$f":"U95*(1+V96)","v":0}]
[null,"Average tariff variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S96=\"\",0,R88)","v":0},null,{"$f":"IF($S96=\"\",0,$S96)","v":0},{"$f":"IF($S96=\"\",0,$S96)","v":0},{"$f":"IF($S96=\"\",0,$S96)","v":0}]
[]
[null,"RECONCILIATION"]
[null,"Year ending 30 June",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,"Net cash flow analysis [$M nominal]"]
[null,"Smoothed Revenue Cap Services Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R79-R78","v":329.68728514667816},{"$f":"S79","v":363.24474898642683},{"$f":"T79","v":379.45572090036114},{"$f":"U79","v":395.23802750970424},{"$f":"V79","v":417.50220693613841}]
[null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R40","v":-88.677216532372569},-88.647543739266567,-89.951020399420585,-93.067687449862461,-92.660212733482439]
[null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-126.39405500853448,-183.10605563298466,-182.47825607272065,-129.68307944026321,-131.98178139123766]
[null,"Non-revenue cap services revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R71","v":0},{"$f":"-S71","v":0},{"$f":"-T71","v":0},{"$f":"-U71","v":0},{"$f":"-V71","v":0}]
[null,"Tax costs due to capital contributions and gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R58","v":0},0,0,0,0]
[null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.622122028501028,-21.361274947151355,-22.263236127828975,-22.420970815407237,-28.361840204643745]
[null,"Less Value of Imputation Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.311061014250514,10.680637473575677,11.131618063914487,11.210485407703619,14.180920102321872]
[null,"IAM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R72","v":36.467205131862627},0,0,0,0]
[null,"SSAM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13.592736353209379,0,0,0,0]
[null,"Unforeseen Events Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Technical Rule Change Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"D-Factor Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"GSM Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.796021892666424,-9.5984311739157739,-9.7750423075158235,-7.6506789646646576,-18.221961119189796]
[null,"Asset Opening Value (inc deferred revenue value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q29-Q36","v":-3201.4439956508168},0,0,0,0,0]
[null,"Asset Residual Value (inc deferred revenue value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"V29+(V36*V7)","v":3616.2085257450158}]
[null,"Opening Value of Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q49","v":-18.296372509960158},0,0,0,0,0]
[null,"Residual Value of Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"V49","v":54.981450806480936}]
[null,"Working Capital Variation",null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q49-R49","v":-6.7865727059914569},{"$f":"R49-S49","v":1.1146369611986522},{"$f":"S49-T49","v":-8.0634611367952473},{"$f":"T49-U49","v":-11.29658451750791},{"$f":"U49-V49","v":-11.653096897424817}]
[null,"Net Cash Flow",null,{"$f":"SUMPRODUCT(R119:V119,R11:V11)+Q119","v":0},{"$f":"IF(ROUND(D119,8)=0,\"OK\",\"CHECK\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q101:Q118)","v":-3219.7403681607771},109.59682677151596,72.326717927882811,78.056322919994329,142.32951172970243,3819.9942112439785]
[]
[null,"Adjusted Deferred revenue account [$M real as at 30 June 2017]"]
[null,"Opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R32","v":92.814416957671739},{"$f":"R127","v":92.037805213467223},{"$f":"S127","v":91.230489471186871},90.391255822459001,89.518842366024103,88.61193731029573,87.669177000904455,86.689143870259144,85.67036430604243,84.611306435435367,83.510377821739525,82.365923069933103,81.17622133756069,79.93948374721397,78.653850696712681]
[null,"Payment to principal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R33","v":-0.77661174420451973},{"$f":"S33","v":-0.80731574228035408},{"$f":"T33","v":-0.83923364872787598},{"$f":"U33","v":-0.87241345643489154},{"$f":"V33","v":-0.90690505572836688},{"$f":"W124-W125","v":-0.94276030939127775},{"$f":"X124-X125","v":-0.98003313064531694},-1.0187795642167146,-1.059057870607059,-1.1009286136958392,-1.1444547518064239,-1.1897017323724173,-1.2367375903467202,-1.2856330505012843,-1.3364616337713624]
[null,"Return on opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W122*W9","v":3.5033474229238317},3.4660746016697925,3.4273281680983949,3.3870498617080504,3.3451791186192703,3.3016529805086856,3.2564059999426922,3.2093701419683893,3.1604746818138261,3.1096460985437471]
[null,"Revenue recovery to be added to CoS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Tx_Inputs!$E$641>(W$3-$M$3),-PMT(W9,Tx_Inputs!$E641-(W$3-$M$3),W$122),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(X$3-$M$3),-PMT(X9,Tx_Inputs!$E641-(X$3-$M$3),X$122),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(Y$3-$M$3),-PMT(Y9,Tx_Inputs!$E641-(Y$3-$M$3),Y$122),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(Z$3-$M$3),-PMT(Z9,Tx_Inputs!$E641-(Z$3-$M$3),Z$122),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(AA$3-$M$3),-PMT(AA9,Tx_Inputs!$E641-(AA$3-$M$3),AA$122),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(AB$3-$M$3),-PMT(AB9,Tx_Inputs!$E641-(AB$3-$M$3),AB$122),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(AC$3-$M$3),-PMT(AC9,Tx_Inputs!$E641-(AC$3-$M$3),AC$122),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(AD$3-$M$3),-PMT(AD9,Tx_Inputs!$E641-(AD$3-$M$3),AD$122),0)","v":4.4461077323151095},{"$f":"IF(Tx_Inputs!$E$641>(AE$3-$M$3),-PMT(AE9,Tx_Inputs!$E641-(AE$3-$M$3),AE$122),0)","v":4.4461077323151104},{"$f":"IF(Tx_Inputs!$E$641>(AF$3-$M$3),-PMT(AF9,Tx_Inputs!$E641-(AF$3-$M$3),AF$122),0)","v":4.4461077323151095}]
[null,"Additional Tx deferral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$96=\"\",0,R94/R7)","v":0},{"$f":"IF($S$96=\"\",0,S94/S7)","v":0},{"$f":"IF($S$96=\"\",0,T94/T7)","v":0},{"$f":"IF($S$96=\"\",0,U94/U7)","v":0},{"$f":"IF($S$96=\"\",0,V94/V7)","v":0}]
[null,"Closing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R122+R123+R126","v":92.037805213467223},{"$f":"S122+S123+S126","v":91.230489471186871},90.391255822459001,89.518842366024103,88.61193731029573,87.669177000904455,86.689143870259144,85.67036430604243,84.611306435435367,83.510377821739525,82.365923069933103,81.17622133756069,79.93948374721397,78.653850696712681,77.317389062941317]
[]
[null,"Adjustment for actual inflation"]
[null,"CPI index (December)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dx_CoS!O131","v":108.4},{"$f":"Dx_CoS!P131","v":110},{"$f":"Dx_CoS!Q131","v":112.1}]
[null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P130/O130-1","v":1.4760147601476037E-2},{"$f":"Q130/P130-1","v":1.9090909090909047E-2}]
[null,"Actual inflation factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+R131","v":1.014760147601476},{"$f":"R132*(1+S131)","v":1.0341328413284132}]
[null,"Actual revenue [$M nominal]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.11,291.71070642114438]
[null,"Actual revenue [$M real as at 30 June 2017]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R133/R132","v":281.94839999999999},{"$f":"S133/S132","v":282.08243154372929}]

{"sheet":"Tax_Analysis","index":19,"n_rows":213,"n_cols":21,"rows_kept":213,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"IF(COUNTIF(G22:U22,\"CHECK\")+IF(L209=\"CHECK\",1)+IF(AND(L135<>0,L168<>0,L199<>0),1)>0,\"CHECK\",\"OK\")","v":"OK"}]
[null,"Tax analysis"]
[null,"Year ending 30 June",null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Days in the year",null,null,null,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[null,"Asset value [$M nominal]"]
[null,"Asset value"]
[null,"Distribution opening asset balance",null,null,null,null,{"$f":"Dx_CoS!R22","v":5798.4063301498691},{"$f":"Dx_CoS!S22","v":6119.1878997751382},{"$f":"Dx_CoS!T22","v":6436.0245910791373},{"$f":"Dx_CoS!U22","v":6794.9086352137047},{"$f":"Dx_CoS!V22","v":7062.3777328126653},{"$f":"Dx_CoS!W22","v":7345.2231484466056},{"$f":"Dx_CoS!X22","v":7705.0712295153717},{"$f":"Dx_CoS!Y22","v":8088.3029089338033},{"$f":"Dx_CoS!Z22","v":8462.2979378935561},{"$f":"Dx_CoS!AA22","v":8826.6278069041637},{"$f":"Dx_CoS!AB22","v":9215.5480360058937},{"$f":"Dx_CoS!AC22","v":9594.5815428375663},{"$f":"Dx_CoS!AD22","v":9968.3862666460282},{"$f":"Dx_CoS!AE22","v":10338.161268000307},{"$f":"Dx_CoS!AF22","v":10703.175290656407}]
[null,"Distribution opening working capital",null,null,null,null,{"$f":"Dx_CoS!R44","v":118.85916334661353},{"$f":"Dx_CoS!S44","v":114.66065939581924},{"$f":"Dx_CoS!T44","v":115.00155506350291},{"$f":"Dx_CoS!U44","v":109.19833390125055},{"$f":"Dx_CoS!V44","v":107.44939917477241},{"$f":"Dx_CoS!W44","v":102.96836182502469},{"$f":"Dx_CoS!X44","v":102.9492036769951},{"$f":"Dx_CoS!Y44","v":104.93504183517888},{"$f":"Dx_CoS!Z44","v":107.94733622896729},{"$f":"Dx_CoS!AA44","v":110.80952309127824},{"$f":"Dx_CoS!AB44","v":112.64593051275314},{"$f":"Dx_CoS!AC44","v":118.54047412421455},{"$f":"Dx_CoS!AD44","v":125.30758653075587},{"$f":"Dx_CoS!AE44","v":132.12899693007239},{"$f":"Dx_CoS!AF44","v":139.27900387567499}]
[null,"Transmission opening asset balance",null,null,null,null,{"$f":"Tx_CoS!R22","v":3108.629578693145},{"$f":"Tx_CoS!S22","v":3180.2098904834406},{"$f":"Tx_CoS!T22","v":3301.6420944963388},{"$f":"Tx_CoS!U22","v":3415.3096675781439},{"$f":"Tx_CoS!V22","v":3468.6984804549434},{"$f":"Tx_CoS!W22","v":3519.1387145713734},{"$f":"Tx_CoS!X22","v":3625.0542630778755},{"$f":"Tx_CoS!Y22","v":3763.4568175493164},{"$f":"Tx_CoS!Z22","v":3840.3466646472721},{"$f":"Tx_CoS!AA22","v":3895.2667302502541},{"$f":"Tx_CoS!AB22","v":4001.7399687612997},{"$f":"Tx_CoS!AC22","v":4068.6071148097571},{"$f":"Tx_CoS!AD22","v":4134.488262290105},{"$f":"Tx_CoS!AE22","v":4204.9111132770568},{"$f":"Tx_CoS!AF22","v":4274.7937724069307}]
[null,"Transmission opening working capital",null,null,null,null,{"$f":"Tx_CoS!R44","v":18.296372509960158},{"$f":"Tx_CoS!S44","v":25.082945215951614},{"$f":"Tx_CoS!T44","v":23.968308254752962},{"$f":"Tx_CoS!U44","v":32.03176939154821},{"$f":"Tx_CoS!V44","v":43.328353909056119},{"$f":"Tx_CoS!W44","v":54.981450806480936},{"$f":"Tx_CoS!X44","v":48.265405935607959},{"$f":"Tx_CoS!Y44","v":42.508506324882205},{"$f":"Tx_CoS!Z44","v":40.214504199891167},{"$f":"Tx_CoS!AA44","v":36.894485668635113},{"$f":"Tx_CoS!AB44","v":31.579162237382235},{"$f":"Tx_CoS!AC44","v":36.781902740088221},{"$f":"Tx_CoS!AD44","v":40.904555612437804},{"$f":"Tx_CoS!AE44","v":45.309261130757974},{"$f":"Tx_CoS!AF44","v":50.110557502233476}]
[null,"Total opening balance",null,null,null,null,{"$f":"SUM(G7:G10)","v":9044.1914446995888},{"$f":"SUM(H7:H10)","v":9439.1413948703503},9876.6365488937317,10351.448406084646,10681.853966351437,11022.311675649486,11481.340102205852,11999.203274643181,12450.806442969688,12869.598545914332,13361.513097517329,13818.511034511626,14269.086671079329,14720.510639338194,15167.358624441247]
[]
[null,"Equity"]
[null,"Distribution equity",null,null,null,null,{"$f":"SUM(G7:G8)*WACC_Inputs!H$8","v":2662.7694720734171},{"$f":"SUM(H7:H8)*WACC_Inputs!I$8","v":2805.2318516269306},{"$f":"SUM(I7:I8)*WACC_Inputs!J$8","v":2947.9617657641875},{"$f":"SUM(J7:J8)*WACC_Inputs!K$8","v":3106.8481361017293},{"$f":"SUM(K7:K8)*WACC_Inputs!L$8","v":3226.4222093943467},{"$f":"SUM(L7:L8)*WACC_Inputs!$N$8","v":3351.6861796222333},{"$f":"SUM(M7:M8)*WACC_Inputs!$N$8","v":3513.6091949365646},{"$f":"SUM(N7:N8)*WACC_Inputs!$N$8","v":3686.9570778460416},{"$f":"SUM(O7:O8)*WACC_Inputs!$N$8","v":3856.6103733551354},{"$f":"SUM(P7:P8)*WACC_Inputs!$N$8","v":4021.8467984979488},{"$f":"SUM(Q7:Q8)*WACC_Inputs!$N$8","v":4197.6872849333913},{"$f":"SUM(R7:R8)*WACC_Inputs!$N$8","v":4370.904907632801},{"$f":"SUM(S7:S8)*WACC_Inputs!$N$8","v":4542.1622339295527},{"$f":"SUM(T7:T8)*WACC_Inputs!$N$8","v":4711.6306192186703},{"$f":"SUM(U7:U8)*WACC_Inputs!$N$8","v":4879.1044325394369}]
[null,"Transmission equity",null,null,null,null,{"$f":"SUM(G9:G10)*WACC_Inputs!H$8","v":1407.1166780413973},{"$f":"SUM(H9:H10)*WACC_Inputs!I$8","v":1442.3817760647262},{"$f":"SUM(I9:I10)*WACC_Inputs!J$8","v":1496.5246812379912},{"$f":"SUM(J9:J10)*WACC_Inputs!K$8","v":1551.3036466363612},{"$f":"SUM(K9:K10)*WACC_Inputs!L$8","v":1580.4120754637997},{"$f":"SUM(L9:L10)*WACC_Inputs!$N$8","v":1608.3540744200343},{"$f":"SUM(M9:M10)*WACC_Inputs!$N$8","v":1652.9938510560673},{"$f":"SUM(N9:N10)*WACC_Inputs!$N$8","v":1712.6843957433891},{"$f":"SUM(O9:O10)*WACC_Inputs!$N$8","v":1746.2525259812232},{"$f":"SUM(P9:P10)*WACC_Inputs!$N$8","v":1769.4725471635002},{"$f":"SUM(Q9:Q10)*WACC_Inputs!$N$8","v":1814.9936089494067},{"$f":"SUM(R9:R10)*WACC_Inputs!$N$8","v":1847.4250578974302},{"$f":"SUM(S9:S10)*WACC_Inputs!$N$8","v":1878.9267680561438},{"$f":"SUM(T9:T10)*WACC_Inputs!$N$8","v":1912.5991684835167},{"$f":"SUM(U9:U10)*WACC_Inputs!$N$8","v":1946.2069484591239}]
[null,"Total equity",null,null,null,null,{"$f":"SUM(G14:G15)","v":4069.8861501148144},4247.6136276916568,4444.4864470021785,4658.1517827380903,4806.8342848581469,4960.0402540422674,{"$f":"SUM(M14:M15)","v":5166.6030459926315},5399.6414735894305,5602.8628993363582,5791.319345661449,6012.680893882798,6218.3299655302308,6421.0890019856961,6624.2297877021865,6825.3113809985607]
[]
[null,"Debt"]
[null,"Distribution debt",null,null,null,null,{"$f":"SUM(G7:G8)*WACC_Inputs!H$7","v":3254.4960214230659},{"$f":"SUM(H7:H8)*WACC_Inputs!I$7","v":3428.6167075440271},{"$f":"SUM(I7:I8)*WACC_Inputs!J$7","v":3603.0643803784524},{"$f":"SUM(J7:J8)*WACC_Inputs!K$7","v":3797.2588330132257},{"$f":"SUM(K7:K8)*WACC_Inputs!L$7","v":3943.4049225930908},{"$f":"SUM(L7:L8)*WACC_Inputs!$N$7","v":4096.5053306493974},{"$f":"SUM(M7:M8)*WACC_Inputs!$N$7","v":4294.4112382558023},{"$f":"SUM(N7:N8)*WACC_Inputs!$N$7","v":4506.28087292294},{"$f":"SUM(O7:O8)*WACC_Inputs!$N$7","v":4713.6349007673889},{"$f":"SUM(P7:P8)*WACC_Inputs!$N$7","v":4915.5905314974934},{"$f":"SUM(Q7:Q8)*WACC_Inputs!$N$7","v":5130.506681585256},{"$f":"SUM(R7:R8)*WACC_Inputs!$N$7","v":5342.2171093289799},{"$f":"SUM(S7:S8)*WACC_Inputs!$N$7","v":5551.5316192472319},{"$f":"SUM(T7:T8)*WACC_Inputs!$N$7","v":5758.6596457117093},{"$f":"SUM(U7:U8)*WACC_Inputs!$N$7","v":5963.3498619926459}]
[null,"Transmission debt",null,null,null,null,{"$f":"SUM(G9:G10)*WACC_Inputs!H$7","v":1719.809273161708},{"$f":"SUM(H9:H10)*WACC_Inputs!I$7","v":1762.9110596346659},{"$f":"SUM(I9:I10)*WACC_Inputs!J$7","v":1829.0857215131007},{"$f":"SUM(J9:J10)*WACC_Inputs!K$7","v":1896.0377903333308},{"$f":"SUM(K9:K10)*WACC_Inputs!L$7","v":1931.6147589001998},{"$f":"SUM(L9:L10)*WACC_Inputs!$N$7","v":1965.7660909578201},{"$f":"SUM(M9:M10)*WACC_Inputs!$N$7","v":2020.3258179574159},{"$f":"SUM(N9:N10)*WACC_Inputs!$N$7","v":2093.2809281308091},{"$f":"SUM(O9:O10)*WACC_Inputs!$N$7","v":2134.3086428659399},{"$f":"SUM(P9:P10)*WACC_Inputs!$N$7","v":2162.6886687553892},{"$f":"SUM(Q9:Q10)*WACC_Inputs!$N$7","v":2218.3255220492752},{"$f":"SUM(R9:R10)*WACC_Inputs!$N$7","v":2257.9639596524153},{"$f":"SUM(S9:S10)*WACC_Inputs!$N$7","v":2296.4660498463986},{"$f":"SUM(T9:T10)*WACC_Inputs!$N$7","v":2337.6212059242985},{"$f":"SUM(U9:U10)*WACC_Inputs!$N$7","v":2378.6973814500407}]
[null,"Total debt",null,null,null,null,{"$f":"SUM(G19:G20)","v":4974.3052945847739},{"$f":"SUM(H19:H20)","v":5191.5277671786935},5432.1501018915533,5693.2966233465568,5875.0196814932906,6062.2714216072172,6314.7370562132182,6599.5618010537492,6847.9435436333288,7078.2792002528822,7348.8322036345307,7600.1810689813956,7847.997669093631,8096.2808516360074,8342.0472434426865]
[null,null,null,null,null,null,{"$f":"IF(ROUND(G11-G16-G21,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(H11-H16-H21,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Statement of comprehensive income - Western Power [$M nominal]"]
[null,"Revenue"]
[null,"Distribution Unsmoothed Revenue",null,null,null,null,{"$f":"SUM(Dx_CoS!R54:R59,Dx_CoS!R62:R63,Dx_CoS!R66,Dx_CoS!R76:R82)-Dx_CoS!R127","v":1300.9307528090696},{"$f":"SUM(Dx_CoS!S54:S59,Dx_CoS!S62:S63,Dx_CoS!S66,Dx_CoS!S76:S82)-Dx_CoS!S127","v":1092.1165924771174},{"$f":"SUM(Dx_CoS!T54:T59,Dx_CoS!T62:T63,Dx_CoS!T66,Dx_CoS!T76:T82)-Dx_CoS!T127","v":1081.7401306953764},{"$f":"SUM(Dx_CoS!U54:U59,Dx_CoS!U62:U63,Dx_CoS!U66,Dx_CoS!U76:U82)-Dx_CoS!U127","v":1085.6804247018315},{"$f":"SUM(Dx_CoS!V54:V59,Dx_CoS!V62:V63,Dx_CoS!V66,Dx_CoS!V76:V82)-Dx_CoS!V127","v":1133.4344212070127},{"$f":"SUM(Dx_CoS!W54:W59,Dx_CoS!W62:W63,Dx_CoS!W66,Dx_CoS!W76:W82)-Dx_CoS!W127","v":1108.7437961600465},{"$f":"SUM(Dx_CoS!X54:X59,Dx_CoS!X62:X63,Dx_CoS!X66,Dx_CoS!X76:X82)-Dx_CoS!X127","v":1134.984825496028},{"$f":"SUM(Dx_CoS!Y54:Y59,Dx_CoS!Y62:Y63,Dx_CoS!Y66,Dx_CoS!Y76:Y82)-Dx_CoS!Y127","v":1179.5803886469121},{"$f":"SUM(Dx_CoS!Z54:Z59,Dx_CoS!Z62:Z63,Dx_CoS!Z66,Dx_CoS!Z76:Z82)-Dx_CoS!Z127","v":1224.058318653364},{"$f":"SUM(Dx_CoS!AA54:AA59,Dx_CoS!AA62:AA63,Dx_CoS!AA66,Dx_CoS!AA76:AA82)-Dx_CoS!AA127","v":1268.7622845846274},{"$f":"SUM(Dx_CoS!AB54:AB59,Dx_CoS!AB62:AB63,Dx_CoS!AB66,Dx_CoS!AB76:AB82)-Dx_CoS!AB127","v":1317.6709878996689},{"$f":"SUM(Dx_CoS!AC54:AC59,Dx_CoS!AC62:AC63,Dx_CoS!AC66,Dx_CoS!AC76:AC82)-Dx_CoS!AC127","v":1363.6689867309624},{"$f":"SUM(Dx_CoS!AD54:AD59,Dx_CoS!AD62:AD63,Dx_CoS!AD66,Dx_CoS!AD76:AD82)-Dx_CoS!AD127","v":1408.5470355074565},{"$f":"SUM(Dx_CoS!AE54:AE59,Dx_CoS!AE62:AE63,Dx_CoS!AE66,Dx_CoS!AE76:AE82)-Dx_CoS!AE127","v":1454.2639471781645},{"$f":"SUM(Dx_CoS!AF54:AF59,Dx_CoS!AF62:AF63,Dx_CoS!AF66,Dx_CoS!AF76:AF82)-Dx_CoS!AF127","v":1498.3993513343848}]
[null,"Transmission Unsmoothed Revenue",null,null,null,null,{"$f":"SUM(Tx_CoS!R53:R58,Tx_CoS!R61,Tx_CoS!R64,Tx_CoS!R72:R78)","v":318.62428818924349},{"$f":"SUM(Tx_CoS!S53:S58,Tx_CoS!S61,Tx_CoS!S64,Tx_CoS!S72:S78)","v":352.56411151285113},{"$f":"SUM(Tx_CoS!T53:T58,Tx_CoS!T61,Tx_CoS!T64,Tx_CoS!T72:T78)","v":368.32410283644663},{"$f":"SUM(Tx_CoS!U53:U58,Tx_CoS!U61,Tx_CoS!U64,Tx_CoS!U72:U78)","v":384.02754210200067},{"$f":"SUM(Tx_CoS!V53:V58,Tx_CoS!V61,Tx_CoS!V64,Tx_CoS!V72:V78)","v":403.32128683381654},{"$f":"SUM(Tx_CoS!W53:W58,Tx_CoS!W61,Tx_CoS!W64,Tx_CoS!W72:W78)","v":396.2798122146952},{"$f":"SUM(Tx_CoS!X53:X58,Tx_CoS!X61,Tx_CoS!X64,Tx_CoS!X72:X78)","v":409.69983863480422},{"$f":"SUM(Tx_CoS!Y53:Y58,Tx_CoS!Y61,Tx_CoS!Y64,Tx_CoS!Y72:Y78)","v":424.60337611352747},{"$f":"SUM(Tx_CoS!Z53:Z58,Tx_CoS!Z61,Tx_CoS!Z64,Tx_CoS!Z72:Z78)","v":435.30202363084328},{"$f":"SUM(Tx_CoS!AA53:AA58,Tx_CoS!AA61,Tx_CoS!AA64,Tx_CoS!AA72:AA78)","v":442.91067240906676},{"$f":"SUM(Tx_CoS!AB53:AB58,Tx_CoS!AB61,Tx_CoS!AB64,Tx_CoS!AB72:AB78)","v":443.14975336624326},{"$f":"SUM(Tx_CoS!AC53:AC58,Tx_CoS!AC61,Tx_CoS!AC64,Tx_CoS!AC72:AC78)","v":453.39433655203436},{"$f":"SUM(Tx_CoS!AD53:AD58,Tx_CoS!AD61,Tx_CoS!AD64,Tx_CoS!AD72:AD78)","v":458.08257960987629},{"$f":"SUM(Tx_CoS!AE53:AE58,Tx_CoS!AE61,Tx_CoS!AE64,Tx_CoS!AE72:AE78)","v":468.22996406997328},{"$f":"SUM(Tx_CoS!AF53:AF58,Tx_CoS!AF61,Tx_CoS!AF64,Tx_CoS!AF72:AF78)","v":474.16754536649773}]
[null,"Distribution Non-revenue Cap Services Revenue",null,null,null,null,{"$f":"Dx_Inputs!P636","v":0},{"$f":"Dx_Inputs!Q636","v":0},{"$f":"Dx_Inputs!R636","v":0},{"$f":"Dx_Inputs!S636","v":0},{"$f":"Dx_Inputs!T636","v":0},{"$f":"Dx_Inputs!U636","v":0},{"$f":"Dx_Inputs!V636","v":0},{"$f":"Dx_Inputs!W636","v":0},{"$f":"Dx_Inputs!X636","v":0},{"$f":"Dx_Inputs!Y636","v":0},{"$f":"Dx_Inputs!Z636","v":0},{"$f":"Dx_Inputs!AA636","v":0},{"$f":"Dx_Inputs!AB636","v":0},{"$f":"Dx_Inputs!AC636","v":0},{"$f":"Dx_Inputs!AD636","v":0}]
[null,"Transmission Non-revenue Cap Services Revenue",null,null,null,null,{"$f":"Tx_Inputs!P598","v":0},{"$f":"Tx_Inputs!Q598","v":0},{"$f":"Tx_Inputs!R598","v":0},{"$f":"Tx_Inputs!S598","v":0},{"$f":"Tx_Inputs!T598","v":0},{"$f":"Tx_Inputs!U598","v":0},{"$f":"Tx_Inputs!V598","v":0},{"$f":"Tx_Inputs!W598","v":0},{"$f":"Tx_Inputs!X598","v":0},{"$f":"Tx_Inputs!Y598","v":0},{"$f":"Tx_Inputs!Z598","v":0},{"$f":"Tx_Inputs!AA598","v":0},{"$f":"Tx_Inputs!AB598","v":0},{"$f":"Tx_Inputs!AC598","v":0},{"$f":"Tx_Inputs!AD598","v":0}]
[null,"k-Factor revenue adjustment",null,null,null,null,{"$f":"-(Dx_CoS!R82+Tx_CoS!R78)","v":-38.324609878853821}]
[null,"IAM revenue adjustment",null,null,null,null,{"$f":"-(Dx_CoS!R76+Tx_CoS!R72)","v":43.745209555712094}]
[null,"Total Revenue",null,null,null,null,{"$f":"SUM(G25:G30)","v":1624.9756406751715},{"$f":"SUM(H25:H30)","v":1444.6807039899686},1450.064233531823,1469.7079668038323,1536.7557080408292,1505.0236083747418,1544.6846641308321,1604.1837647604395,1659.3603422842073,1711.6729569936942,1760.8207412659121,1817.0633232829969,1866.6296151173328,1922.4939112481377,1972.5668967008826]
[]
[null,"Expenses"]
[null,"Distribution Operating Expenditure",null,null,null,null,{"$f":"-Dx_Inputs!P651","v":-278.73293872730051},{"$f":"-Dx_Inputs!Q651","v":-280.74866135546176},{"$f":"-Dx_Inputs!R651","v":-285.82684231920769},{"$f":"-Dx_Inputs!S651","v":-296.7652978273145},{"$f":"-Dx_Inputs!T651","v":-298.2755490002333},{"$f":"-Dx_Inputs!U651","v":-308.95947089298585},{"$f":"-Dx_Inputs!V651","v":-317.12556254306287},{"$f":"-Dx_Inputs!W651","v":-325.50786933520772},{"$f":"-Dx_Inputs!X651","v":-334.11212648737609},{"$f":"-Dx_Inputs!Y651","v":-342.94422163590093},{"$f":"-Dx_Inputs!Z651","v":-352.01019889411162},{"$f":"-Dx_Inputs!AA651","v":-358.48718655376314},{"$f":"-Dx_Inputs!AB651","v":-365.08335078635247},{"$f":"-Dx_Inputs!AC651","v":-371.80088444082128},{"$f":"-Dx_Inputs!AD651","v":-378.64202071453246}]
[null,"Transmission Operating Expenditure",null,null,null,null,{"$f":"-Tx_Inputs!P607","v":-88.677216532372569},{"$f":"-Tx_Inputs!Q607","v":-88.647543739266567},{"$f":"-Tx_Inputs!R607","v":-89.951020399420585},{"$f":"-Tx_Inputs!S607","v":-93.067687449862461},{"$f":"-Tx_Inputs!T607","v":-92.660212733482439},{"$f":"-Tx_Inputs!U607","v":-94.318807752480581},{"$f":"-Tx_Inputs!V607","v":-96.052148342999729},{"$f":"-Tx_Inputs!W607","v":-97.820878141611701},{"$f":"-Tx_Inputs!X607","v":-99.625799805521439},{"$f":"-Tx_Inputs!Y607","v":-101.4677358321306},{"$f":"-Tx_Inputs!Z607","v":-103.34752907949945},{"$f":"-Tx_Inputs!AA607","v":-105.24912361456227},{"$f":"-Tx_Inputs!AB607","v":-107.18570748907021},{"$f":"-Tx_Inputs!AC607","v":-109.15792450686908},{"$f":"-Tx_Inputs!AD607","v":-111.16643031779547}]
[null,"Interest on Distribution Debt",null,null,null,null,{"$f":"-G19*WACC_Inputs!H$19","v":-172.18236650940872},{"$f":"-H19*WACC_Inputs!I$19","v":-181.3943955293243},{"$f":"-I19*WACC_Inputs!J$19","v":-190.62372410830241},{"$f":"-J19*WACC_Inputs!K$19","v":-200.89777581939774},{"$f":"-K19*WACC_Inputs!L$19","v":-208.62978083471006},{"$f":"-L19*WACC_Inputs!$N$19","v":-216.72971102333702},{"$f":"-M19*WACC_Inputs!$N$19","v":-227.20012097116148},{"$f":"-N19*WACC_Inputs!$N$19","v":-238.40929586286109},{"$f":"-O19*WACC_Inputs!$N$19","v":-249.37956805999949},{"$f":"-P19*WACC_Inputs!$N$19","v":-260.0642326594064},{"$f":"-Q19*WACC_Inputs!$N$19","v":-271.43458649594959},{"$f":"-R19*WACC_Inputs!$N$19","v":-282.63533838615899},{"$f":"-S19*WACC_Inputs!$N$19","v":-293.70933184789408},{"$f":"-T19*WACC_Inputs!$N$19","v":-304.66764721602368},{"$f":"-U19*WACC_Inputs!$N$19","v":-315.49698779858295}]
[null,"Interest on Transmission Debt",null,null,null,null,{"$f":"-G20*WACC_Inputs!H$19","v":-90.988229405893321},{"$f":"-H20*WACC_Inputs!I$19","v":-93.268572521031643},{"$f":"-I20*WACC_Inputs!J$19","v":-96.769609182372108},{"$f":"-J20*WACC_Inputs!K$19","v":-100.3117753353752},{"$f":"-K20*WACC_Inputs!L$19","v":-102.19401043437398},{"$f":"-L20*WACC_Inputs!$N$19","v":-104.00082080821443},{"$f":"-M20*WACC_Inputs!$N$19","v":-106.88735772485505},{"$f":"-N20*WACC_Inputs!$N$19","v":-110.74712078368859},{"$f":"-O20*WACC_Inputs!$N$19","v":-112.91773305946542},{"$f":"-P20*WACC_Inputs!$N$19","v":-114.41920670917263},{"$f":"-Q20*WACC_Inputs!$N$19","v":-117.36273006953896},{"$f":"-R20*WACC_Inputs!$N$19","v":-119.45984124937068},{"$f":"-S20*WACC_Inputs!$N$19","v":-121.49683283317357},{"$f":"-T20*WACC_Inputs!$N$19","v":-123.67418752063094},{"$f":"-U20*WACC_Inputs!$N$19","v":-125.84736366299586}]
[null,"Distribution Tax Depreciation",null,null,null,null,{"$f":"SUM(Dx_Tax_Asset!R8:R9)","v":-221.98032701213515},{"$f":"SUM(Dx_Tax_Asset!S8:S9)","v":-246.53442784328399},{"$f":"SUM(Dx_Tax_Asset!T8:T9)","v":-265.31737563555578},{"$f":"SUM(Dx_Tax_Asset!U8:U9)","v":-284.77676676657018},{"$f":"SUM(Dx_Tax_Asset!V8:V9)","v":-289.63814427267948},{"$f":"SUM(Dx_Tax_Asset!W8:W9)","v":-296.12097205012145},{"$f":"SUM(Dx_Tax_Asset!X8:X9)","v":-313.37306038278075},{"$f":"SUM(Dx_Tax_Asset!Y8:Y9)","v":-333.09084031104391},{"$f":"SUM(Dx_Tax_Asset!Z8:Z9)","v":-349.52679864143306},{"$f":"SUM(Dx_Tax_Asset!AA8:AA9)","v":-362.41271578894168},{"$f":"SUM(Dx_Tax_Asset!AB8:AB9)","v":-378.6037973819183},{"$f":"SUM(Dx_Tax_Asset!AC8:AC9)","v":-388.54541906860999},{"$f":"SUM(Dx_Tax_Asset!AD8:AD9)","v":-404.90151444497553},{"$f":"SUM(Dx_Tax_Asset!AE8:AE9)","v":-412.3867870433474},{"$f":"SUM(Dx_Tax_Asset!AF8:AF9)","v":-425.57265015657674}]
[null,"Transmission Tax Depreciation",null,null,null,null,{"$f":"SUM(Tx_Tax_Asset!R8:R9)","v":-104.41530424527144},{"$f":"SUM(Tx_Tax_Asset!S8:S9)","v":-110.12438290229078},{"$f":"SUM(Tx_Tax_Asset!T8:T9)","v":-118.52430422580517},{"$f":"SUM(Tx_Tax_Asset!U8:U9)","v":-127.12199533977582},{"$f":"SUM(Tx_Tax_Asset!V8:V9)","v":-128.10851641946954},{"$f":"SUM(Tx_Tax_Asset!W8:W9)","v":-128.62453231159932},{"$f":"SUM(Tx_Tax_Asset!X8:X9)","v":-133.77472657540491},{"$f":"SUM(Tx_Tax_Asset!Y8:Y9)","v":-138.48339889329716},{"$f":"SUM(Tx_Tax_Asset!Z8:Z9)","v":-146.34193060212857},{"$f":"SUM(Tx_Tax_Asset!AA8:AA9)","v":-148.88943405070034},{"$f":"SUM(Tx_Tax_Asset!AB8:AB9)","v":-155.10006139759071},{"$f":"SUM(Tx_Tax_Asset!AC8:AC9)","v":-152.9249558575803},{"$f":"SUM(Tx_Tax_Asset!AD8:AD9)","v":-150.17359636658526},{"$f":"SUM(Tx_Tax_Asset!AE8:AE9)","v":-153.32838446812644},{"$f":"SUM(Tx_Tax_Asset!AF8:AF9)","v":-157.18267649625392}]
[null,"Distribution TEC",null,null,null,null,{"$f":"-Dx_Inputs!P709","v":-167},{"$f":"-Dx_Inputs!Q709","v":-198},{"$f":"-Dx_Inputs!R709","v":-162},{"$f":"-Dx_Inputs!S709","v":-157},{"$f":"-Dx_Inputs!T709","v":-161},{"$f":"-Dx_Inputs!U709","v":-161},{"$f":"-Dx_Inputs!V709","v":-161},{"$f":"-Dx_Inputs!W709","v":-161},{"$f":"-Dx_Inputs!X709","v":-161},{"$f":"-Dx_Inputs!Y709","v":-161},{"$f":"-Dx_Inputs!Z709","v":-161},{"$f":"-Dx_Inputs!AA709","v":-161},{"$f":"-Dx_Inputs!AB709","v":-161},{"$f":"-Dx_Inputs!AC709","v":-161},{"$f":"-Dx_Inputs!AD709","v":-161}]
[null,"Total Expenses",null,null,null,null,{"$f":"SUM(G34:G40)","v":-1123.9763824323816},-1198.7179838906591,-1209.0128758706637,-1259.941298538296,-1280.5062136949487,-1309.7543148387388,-1355.4129765402647,-1405.0594033277102,-1452.9039566559238,-1491.1975466762526,-1538.8589033186086,-1568.3018647300453,-1603.5503337680514,-1636.0158151958187,-1674.9081291467373]
[]
[null,"Grossed up tax rate applied to unsmoothed revenue",{"$f":"WACC_Inputs!$H$15/(1-(1-WACC_Inputs!$H$16)*WACC_Inputs!$H$15)","v":0.35294117647058826}]
[null,"Profit before income tax expense",null,null,null,null,{"$f":"SUM(G31,G41)","v":500.99925824278989},245.96272009930954,241.05135766115927,209.76666826553628,256.24949434588052,195.26929353600303,189.27168759056735,199.1243614327293,206.45638562828344,220.47541031744163,221.96183794730359,248.76145855295158,263.07928134928147,286.47809605231896,297.65876755414524]
[null,"Taxable Income",null,null,null,null,{"$f":"G44+F46","v":500.99925824278989},{"$f":"H44+G46","v":245.96272009930954},241.05135766115927,209.76666826553628,256.24949434588052,195.26929353600303,189.27168759056735,199.1243614327293,206.45638562828344,220.47541031744163,221.96183794730359,248.76145855295158,263.07928134928147,286.47809605231896,297.65876755414524]
[null,"Tax Loss Carried Forward",null,null,null,0,{"$f":"IF(G45<0,G45,0)","v":0},{"$f":"IF(H45<0,H45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax expense",null,null,null,null,{"$f":"-IF(G45<0,0,G45*$C$43)","v":-176.82326761510234},{"$f":"-IF(H45<0,0,H45*$C$43)","v":-86.810371799756311},-85.076949762762098,-74.035294681953985,-90.440998004428423,-68.918574189177548,-66.801772090788475,-70.279186388022111,-72.866959633511811,-77.814850700273524,-78.339472216695384,-87.798161842218207,-92.851511064452296,-101.10991625375964,-105.05603560734539]
[]
[null,"Profit/(Loss)",null,null,null,null,{"$f":"SUM(G44,G47)","v":324.17599062768755},{"$f":"SUM(H44,H47)","v":159.15234829955324},155.97440789839717,135.7313735835823,165.8084963414521,126.35071934682549,122.46991549977888,128.84517504470719,133.58942599477163,142.6605596171681,143.62236573060821,160.96329671073337,170.22777028482918,185.36817979855931,192.60273194679985]
[]
[null,"Statement of comprehensive income - Distribution [$M nominal]"]
[null,"Revenue"]
[null,"Distribution unsmoothed revenue",null,null,null,null,{"$f":"G25","v":1300.9307528090696},1092.1165924771174,1081.7401306953764,1085.6804247018315,1133.4344212070127,1108.7437961600465,1134.984825496028,1179.5803886469121,1224.058318653364,1268.7622845846274,1317.6709878996689,1363.6689867309624,1408.5470355074565,1454.2639471781645,1498.3993513343848]
[null,"Distribution non-revenue cap services revenue",null,null,null,null,{"$f":"G27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"k-factor revenue adjustment",null,null,null,null,{"$f":"-Dx_CoS!R82","v":-37.076545822037971}]
[null,"IAM revenue adjustment",null,null,null,null,{"$f":"-Dx_CoS!R76","v":7.2780044238494677}]
[null,"Total revenue",null,null,null,null,{"$f":"SUM(G53:G56)","v":1271.1322114108812},{"$f":"SUM(H53:H54)","v":1092.1165924771174},1081.7401306953764,1085.6804247018315,1133.4344212070127,1108.7437961600465,1134.984825496028,1179.5803886469121,1224.058318653364,1268.7622845846274,1317.6709878996689,1363.6689867309624,1408.5470355074565,1454.2639471781645,1498.3993513343848]
[]
[null,"Expenses"]
[null,"Distribution operating expenditure",null,null,null,null,{"$f":"G34","v":-278.73293872730051},-280.74866135546176,-285.82684231920769,-296.7652978273145,-298.2755490002333,-308.95947089298585,-317.12556254306287,-325.50786933520772,-334.11212648737609,-342.94422163590093,-352.01019889411162,-358.48718655376314,-365.08335078635247,-371.80088444082128,-378.64202071453246]
[null,"Interest on distribution debt",null,null,null,null,{"$f":"G36","v":-172.18236650940872},-181.3943955293243,-190.62372410830241,-200.89777581939774,-208.62978083471006,-216.72971102333702,-227.20012097116148,-238.40929586286109,-249.37956805999949,-260.0642326594064,-271.43458649594959,-282.63533838615899,-293.70933184789408,-304.66764721602368,-315.49698779858295]
[null,"Distribution tax depreciation",null,null,null,null,{"$f":"G38","v":-221.98032701213515},-246.53442784328399,-265.31737563555578,-284.77676676657018,-289.63814427267948,-296.12097205012145,-313.37306038278075,-333.09084031104391,-349.52679864143306,-362.41271578894168,-378.6037973819183,-388.54541906860999,-404.90151444497553,-412.3867870433474,-425.57265015657674]
[null,"Distribution TEC",null,null,null,null,{"$f":"G40","v":-167},-198,-162,-157,-161,-161,-161,-161,-161,-161,-161,-161,-161,-161,-161]
[null,"Total expenses",null,null,null,null,{"$f":"SUM(G60:G63)","v":-839.89563224884432},{"$f":"SUM(H60:H63)","v":-906.67748472807011},-903.7679420630659,-939.43984041328235,-957.54347410762284,-982.81015396644443,-1018.6987438970051,-1058.0080055091128,-1094.0184931888086,-1126.4211700842488,-1163.0485827719795,-1190.6679440085322,-1224.6941970792222,-1249.8553187001924,-1280.711658669692]
[]
[null,"Profit before income tax expense",null,null,null,null,{"$f":"SUM(G57,G64)","v":431.23657916203683},{"$f":"SUM(H57,H64)","v":185.43910774904725},177.97218863231046,146.24058428854914,175.8909470993899,125.93364219360205,116.28608159902285,121.57238313779931,130.03982546455541,142.34111450037858,154.62240512768949,173.00104272243016,183.85283842823424,204.40862847797212,217.6876926646928]
[null,"Taxable income",null,null,null,null,{"$f":"G66+F68","v":431.23657916203683},{"$f":"H66+G68","v":185.43910774904725},177.97218863231046,146.24058428854914,175.8909470993899,125.93364219360205,116.28608159902285,121.57238313779931,130.03982546455541,142.34111450037858,154.62240512768949,173.00104272243016,183.85283842823424,204.40862847797212,217.6876926646928]
[null,"Tax loss carried forward",null,null,null,0,{"$f":"IF(G67<0,G67,0)","v":0},{"$f":"IF(H67<0,H67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax expense",null,null,null,null,{"$f":"-IF(G67<0,0,G67*$C$43)","v":-152.20114558660126},{"$f":"-IF(H67<0,0,H67*$C$43)","v":-65.44909685260491},-62.813713634933109,-51.614323866546762,-62.079157799784674,-44.447167833036019,-41.04214644671395,-42.907899930987995,-45.896408987490148,-50.238040411898325,-54.572613574478645,-61.059191549093001,-64.88923709231797,-72.144221815754875,-76.830950352244528]
[]
[null,"Profit",null,null,null,null,{"$f":"SUM(G66,G69)","v":279.0354335754356},{"$f":"SUM(H66,H69)","v":119.99001089644234},115.15847499737735,94.626260422002389,113.81178929960524,81.486474360566035,75.243935152308893,78.664483206811312,84.143416477065259,92.103074088480255,100.04979155321084,111.94185117333716,118.96360133591627,132.26440666221725,140.85674231244826]
[]
[null,"Statement of comprehensive income - Transmission [$M nominal]"]
[null,"Revenue"]
[null,"Transmission unsmoothed revenue",null,null,null,null,{"$f":"G26","v":318.62428818924349},352.56411151285113,368.32410283644663,384.02754210200067,403.32128683381654,396.2798122146952,409.69983863480422,424.60337611352747,435.30202363084328,442.91067240906676,443.14975336624326,453.39433655203436,458.08257960987629,468.22996406997328,474.16754536649773]
[null,"Transmission non-revenue cap services revenue",null,null,null,null,{"$f":"G28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"k-factor revenue adjustment",null,null,null,null,{"$f":"-Tx_CoS!R78","v":-1.2480640568158496}]
[null,"IAM revenue adjustment",null,null,null,null,{"$f":"-Tx_CoS!R72","v":36.467205131862627}]
[null,"Total revenue",null,null,null,null,{"$f":"SUM(G75:G78)","v":353.84342926429025},{"$f":"SUM(H75:H76)","v":352.56411151285113},368.32410283644663,384.02754210200067,403.32128683381654,396.2798122146952,409.69983863480422,424.60337611352747,435.30202363084328,442.91067240906676,443.14975336624326,453.39433655203436,458.08257960987629,468.22996406997328,474.16754536649773]
[]
[null,"Expenses"]
[null,"Transmission operating expenditure",null,null,null,null,{"$f":"G35","v":-88.677216532372569},-88.647543739266567,-89.951020399420585,-93.067687449862461,-92.660212733482439,-94.318807752480581,-96.052148342999729,-97.820878141611701,-99.625799805521439,-101.4677358321306,-103.34752907949945,-105.24912361456227,-107.18570748907021,-109.15792450686908,-111.16643031779547]
[null,"Interest on transmission debt",null,null,null,null,{"$f":"G37","v":-90.988229405893321},-93.268572521031643,-96.769609182372108,-100.3117753353752,-102.19401043437398,-104.00082080821443,-106.88735772485505,-110.74712078368859,-112.91773305946542,-114.41920670917263,-117.36273006953896,-119.45984124937068,-121.49683283317357,-123.67418752063094,-125.84736366299586]
[null,"Transmission tax depreciation",null,null,null,null,{"$f":"G39","v":-104.41530424527144},-110.12438290229078,-118.52430422580517,-127.12199533977582,-128.10851641946954,-128.62453231159932,-133.77472657540491,-138.48339889329716,-146.34193060212857,-148.88943405070034,-155.10006139759071,-152.9249558575803,-150.17359636658526,-153.32838446812644,-157.18267649625392]
[null,"Total expenses",null,null,null,null,{"$f":"SUM(G82:G84)","v":-284.08075018353736},-292.04049916258901,-305.24493380759787,-320.50145812501347,-322.96273958732593,-326.94416087229433,-336.71423264325972,-347.05139781859748,-358.88546346711541,-364.77637659200354,-375.8103205466291,-377.63392072151328,-378.856136688829,-386.16049649562649,-394.19647047704524]
[]
[null,"Profit before income tax expense",null,null,null,null,{"$f":"SUM(G79,G85)","v":69.762679080752889},60.523612350262113,63.079169028848753,63.526083976987195,80.358547246490616,69.335651342400865,72.985605991544503,77.551978294929995,76.416560163727866,78.134295817063219,67.33943281961416,75.760415830521083,79.226442921047294,82.069467574346788,79.971074889452495]
[null,"Taxable income",null,null,null,null,{"$f":"G87+F89","v":69.762679080752889},{"$f":"H87+G89","v":60.523612350262113},63.079169028848753,63.526083976987195,80.358547246490616,69.335651342400865,72.985605991544503,77.551978294929995,76.416560163727866,78.134295817063219,67.33943281961416,75.760415830521083,79.226442921047294,82.069467574346788,79.971074889452495]
[null,"Tax loss carried forward",null,null,null,null,{"$f":"IF(G88<0,G88,0)","v":0},{"$f":"IF(H88<0,H88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income tax expense",null,null,null,null,{"$f":"-IF(G88<0,0,G88*$C$43)","v":-24.622122028501021},{"$f":"-IF(H88<0,0,H88*$C$43)","v":-21.361274947151337},-22.263236127828971,-22.420970815407248,-28.361840204643748,-24.471406356141483,-25.759625644074532,-27.371286457034117,-26.9705506460216,-27.576810288375256,-23.766858642216764,-26.738970293125089,-27.962273972134341,-28.96569443800475,-28.225085255100883]
[]
[null,"Profit",null,null,null,null,{"$f":"SUM(G87,G90)","v":45.140557052251864},{"$f":"SUM(H87,H90)","v":39.162337403110776},40.815932901019778,41.105113161579951,51.996707041846868,44.864244986259379,47.225980347469971,50.180691837895878,49.446009517706266,50.557485528687963,43.572574177397399,49.021445537395991,51.264168948912953,53.103773136342042,51.745989634351616]
[]
[null,"Equity raising costs"]
[null,"Year ending 30 June",null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Days in the year",null,null,null,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[null,"Yield / cost inputs from AER 2010 Victorian DNSP decision"]
[null,"Dividend imputation/payout ratio",0.88]
[null,"Benchmark SEO raising cost",0.03]
[null,"Benchmark DRP cost",0.01]
[null,"Benchmark DRP takeup",0.251]
[]
[null,"Equity raising costs - Western Power [$M nominal]"]
[null,"Dividend assessment"]
[null,"Tax payable",null,null,null,null,{"$f":"-G47","v":176.82326761510234},{"$f":"-H47","v":86.810371799756311},{"$f":"-I47","v":85.076949762762098},{"$f":"-J47","v":74.035294681953985},{"$f":"-K47","v":90.440998004428423}]
[null,"Dividends",null,null,null,null,{"$f":"(G105/$C$43)*(1-$C$43)*$C$98","v":285.27487175236507},{"$f":"(H105/$C$43)*(1-$C$43)*$C$98","v":140.05406650360683},137.2574789505895,119.44360875355243,145.91147678047781]
[null,"Dividend reinvestment",null,null,null,null,{"$f":"G106*$C$101","v":71.603992809843632},{"$f":"H106*$C$101","v":35.153570692405317},{"$f":"I106*$C$101","v":34.451627216597963},{"$f":"J106*$C$101","v":29.980345797141659},{"$f":"K106*$C$101","v":36.623780671899929}]
[]
[null,"Benchmark cash flows"]
[null,"Revenue (unsmoothed)",null,null,null,null,{"$f":"G145+G178","v":1669.6420649270103},{"$f":"H145+H178","v":1488.0858898898468},1492.6027084132043,1506.7256141448092,1581.9762070430434]
[null,"TEC",null,null,null,null,{"$f":"G40","v":-167},{"$f":"H40","v":-198},{"$f":"I40","v":-162},{"$f":"J40","v":-157},{"$f":"K40","v":-161}]
[null,"Revenue - TEC",null,null,null,null,{"$f":"SUM(G110:G111)","v":1502.6420649270103},{"$f":"SUM(H110:H111)","v":1290.0858898898468},{"$f":"SUM(I110:I111)","v":1330.6027084132043},{"$f":"SUM(J110:J111)","v":1349.7256141448092},{"$f":"SUM(K110:K111)","v":1420.9762070430434}]
[null,"Opex",null,null,null,null,{"$f":"SUM(G34:G35)","v":-367.41015525967305},{"$f":"SUM(H34:H35)","v":-369.39620509472832},{"$f":"SUM(I34:I35)","v":-375.77786271862828},{"$f":"SUM(J34:J35)","v":-389.83298527717693},{"$f":"SUM(K34:K35)","v":-390.93576173371571}]
[null,"Interest",null,null,null,null,{"$f":"SUM(G36:G37)","v":-263.17059591530204},{"$f":"SUM(H36:H37)","v":-274.66296805035597},{"$f":"SUM(I36:I37)","v":-287.39333329067449},{"$f":"SUM(J36:J37)","v":-301.20955115477295},{"$f":"SUM(K36:K37)","v":-310.82379126908404}]
[null,"Tax",null,null,null,null,{"$f":"G47","v":-176.82326761510234},{"$f":"H47","v":-86.810371799756311},{"$f":"I47","v":-85.076949762762098},{"$f":"J47","v":-74.035294681953985},{"$f":"K47","v":-90.440998004428423}]
[null,"Internal cash flow",null,null,null,null,{"$f":"SUM(G112:G115)","v":695.23804613693278},{"$f":"SUM(H112:H115)","v":559.2163449450062},{"$f":"SUM(I112:I115)","v":582.35456264113941},{"$f":"SUM(J112:J115)","v":584.64778303090543},{"$f":"SUM(K112:K115)","v":628.77565603581525}]
[null,"Dividend",null,null,null,null,{"$f":"-G106","v":-285.27487175236507},{"$f":"-H106","v":-140.05406650360683},{"$f":"-I106","v":-137.2574789505895},{"$f":"-J106","v":-119.44360875355243},{"$f":"-K106","v":-145.91147678047781}]
[null,"Dividend reinvestment",null,null,null,null,{"$f":"G107","v":71.603992809843632},{"$f":"H107","v":35.153570692405317},{"$f":"I107","v":34.451627216597963},{"$f":"J107","v":29.980345797141659},{"$f":"K107","v":36.623780671899929}]
[null,"Retained cash flow",null,null,null,null,{"$f":"SUM(G116:G118)","v":481.56716719441135},{"$f":"SUM(H116:H118)","v":454.3158491338047},{"$f":"SUM(I116:I118)","v":479.54871090714784},{"$f":"SUM(J116:J118)","v":495.18452007449463},{"$f":"SUM(K116:K118)","v":519.4879599272374}]
[]
[null,"Benchmark capital expenditure funding"]
[null,"Net Distribution Capex",null,null,null,null,{"$f":"SUM(Dx_Inputs!P90:P107)-Dx_Inputs!P92-Dx_Inputs!P392","v":480.94766545800837},{"$f":"SUM(Dx_Inputs!Q90:Q107)-Dx_Inputs!Q92-Dx_Inputs!Q392","v":497.23872749669744},{"$f":"SUM(Dx_Inputs!R90:R107)-Dx_Inputs!R92-Dx_Inputs!R392","v":539.98702673582352},{"$f":"SUM(Dx_Inputs!S90:S107)-Dx_Inputs!S92-Dx_Inputs!S392","v":431.89724109050428},{"$f":"SUM(Dx_Inputs!T90:T107)-Dx_Inputs!T92-Dx_Inputs!T392","v":439.74990072105516}]
[null,"Net Transmission Capex",null,null,null,null,{"$f":"SUM(Tx_Inputs!P84:P97)-Tx_Inputs!P87-Tx_Inputs!P330","v":126.39405500853447},{"$f":"SUM(Tx_Inputs!Q84:Q97)-Tx_Inputs!Q87-Tx_Inputs!Q330","v":183.10605563298466},{"$f":"SUM(Tx_Inputs!R84:R97)-Tx_Inputs!R87-Tx_Inputs!R330","v":182.47825607272065},{"$f":"SUM(Tx_Inputs!S84:S97)-Tx_Inputs!S87-Tx_Inputs!S330","v":129.68307944026321},{"$f":"SUM(Tx_Inputs!T84:T97)-Tx_Inputs!T87-Tx_Inputs!T330","v":131.98178139123772}]
[null,"Net Capex",null,null,null,null,{"$f":"SUM(G122:G123)","v":607.34172046654282},{"$f":"SUM(H122:H123)","v":680.34478312968213},{"$f":"SUM(I122:I123)","v":722.4652828085442},{"$f":"SUM(J122:J123)","v":561.58032053076749},{"$f":"SUM(K122:K123)","v":571.7316821122929}]
[null,"Debt Component",null,null,null,null,{"$f":"-((SUM(G7,G9)*WACC_Inputs!H$7)-(SUM(H7,H9)*WACC_Inputs!H$7))","v":215.79903477856078},{"$f":"-((SUM(H7,H9)*WACC_Inputs!I$7)-(SUM(I7,I9)*WACC_Inputs!I$7))","v":241.04789242429251},{"$f":"-((SUM(I7,I9)*WACC_Inputs!J$7)-(SUM(J7,J9)*WACC_Inputs!J$7))","v":259.90338946900556},{"$f":"-((SUM(J7,J9)*WACC_Inputs!K$7)-(SUM(K7,K9)*WACC_Inputs!K$7))","v":176.47185076166807},{"$f":"-((SUM(K7,K9)*WACC_Inputs!L$7)-(SUM(L7,L9)*WACC_Inputs!L$7))","v":183.30710736270339}]
[null,"Equity Component",null,null,null,null,{"$f":"G124-G125","v":391.54268568798204},{"$f":"H124-H125","v":439.29689070538961},{"$f":"I124-I125","v":462.56189333953864},{"$f":"J124-J125","v":385.10846976909943},{"$f":"K124-K125","v":388.42457474958951}]
[null,"Retained cash flows",null,null,null,null,{"$f":"G119","v":481.56716719441135},{"$f":"H119","v":454.3158491338047},{"$f":"I119","v":479.54871090714784},{"$f":"J119","v":495.18452007449463},{"$f":"K119","v":519.4879599272374}]
[null,"Equity Required (SEO) / (Surplus equity)",null,null,null,null,{"$f":"G126-G127","v":-90.024481506429311},{"$f":"H126-H127","v":-15.01895842841509},{"$f":"I126-I127","v":-16.986817567609194},{"$f":"J126-J127","v":-110.0760503053952},{"$f":"K126-K127","v":-131.06338517764789}]
[]
[null,"Equity raising costs"]
[null,"External Equity Raising Costs / (Surplus equity)",null,null,null,null,{"$f":"IF(G128>0,G128*$C$99,G128)","v":-90.024481506429311},{"$f":"IF(H128>0,H128*$C$99,H128)","v":-15.01895842841509},{"$f":"IF(I128>0,I128*$C$99,I128)","v":-16.986817567609194},{"$f":"IF(J128>0,J128*$C$99,J128)","v":-110.0760503053952},{"$f":"IF(K128>0,K128*$C$99,K128)","v":-131.06338517764789}]
[null,"DRP cost",null,null,null,null,{"$f":"G107*$C$100","v":0.71603992809843631},{"$f":"H107*$C$100","v":0.35153570692405317},{"$f":"I107*$C$100","v":0.34451627216597963},{"$f":"J107*$C$100","v":0.29980345797141661},{"$f":"K107*$C$100","v":0.3662378067189993}]
[null,"Total Equity Raising Costs",null,null,null,null,{"$f":"IF(SUM(G131:G132)>0,SUM(G131:G132),0)","v":0},{"$f":"IF(SUM(H131:H132)>0,SUM(H131:H132),0)","v":0},{"$f":"IF(SUM(I131:I132)>0,SUM(I131:I132),0)","v":0},{"$f":"IF(SUM(J131:J132)>0,SUM(J131:J132),0)","v":0},{"$f":"IF(SUM(K131:K132)>0,SUM(K131:K132),0)","v":0},{"$f":"SUM(G133:K133)","v":0}]
[null,"Equity Raising Costs to capitalise",null,null,null,null,{"$f":"IF(G133<0,0,G133)","v":0},{"$f":"IF(H133<0,0,H133)","v":0},{"$f":"IF(I133<0,0,I133)","v":0},{"$f":"IF(J133<0,0,J133)","v":0},{"$f":"IF(K133<0,0,K133)","v":0}]
[null,null,null,null,null,"Copy & paste values of above",0,0,0,0,0,{"$f":"SUM(G134:K134)-SUM(G135:K135)","v":0}]
[null,"Total Equity Raising Costs [$M real as at 30 June 2017]",null,null,null,null,{"$f":"G133/Dx_Inputs!P$32","v":0},{"$f":"H133/Dx_Inputs!Q$32","v":0},{"$f":"I133/Dx_Inputs!R$32","v":0},{"$f":"J133/Dx_Inputs!S$32","v":0},{"$f":"K133/Dx_Inputs!T$32","v":0},{"$f":"SUM(G136:K136)","v":0}]
[]
[null,"Equity raising costs - Distribution [$M nominal]"]
[null,"Dividend assessment"]
[null,"Tax payable",null,null,null,null,{"$f":"-G69","v":152.20114558660126},{"$f":"-H69","v":65.44909685260491},{"$f":"-I69","v":62.813713634933109},{"$f":"-J69","v":51.614323866546762},{"$f":"-K69","v":62.079157799784674}]
[null,"Dividends",null,null,null,null,{"$f":"(G140/$C$43)*(1-$C$43)*$C$98","v":245.55118154638333},{"$f":"(H140/$C$43)*(1-$C$43)*$C$98","v":105.59120958886923},101.33945799769207,83.271109171362085,100.1543745836526]
[null,"Dividend reinvestment",null,null,null,null,{"$f":"G141*$C$101","v":61.633346568142215},{"$f":"H141*$C$101","v":26.503393606806178},{"$f":"I141*$C$101","v":25.436203957420709},{"$f":"J141*$C$101","v":20.901048402011885},{"$f":"K141*$C$101","v":25.138748020496802}]
[]
[null,"Benchmark cash flows"]
[null,"Revenue (unsmoothed)",null,null,null,null,{"$f":"Dx_CoS!R83-Dx_CoS!R82","v":1339.9547797803323},{"$f":"Dx_CoS!S83-Dx_CoS!S82","v":1124.84114090342},{"$f":"Dx_CoS!T83-Dx_CoS!T82","v":1113.146987512843},{"$f":"Dx_CoS!U83-Dx_CoS!U82","v":1111.4875866351049},{"$f":"Dx_CoS!V83-Dx_CoS!V82","v":1164.4740001069049}]
[null,"TEC",null,null,null,null,{"$f":"G40","v":-167},{"$f":"H40","v":-198},{"$f":"I40","v":-162},{"$f":"J40","v":-157},{"$f":"K40","v":-161}]
[null,"Revenue - TEC",null,null,null,null,{"$f":"SUM(G145:G146)","v":1172.9547797803323},{"$f":"SUM(H145:H146)","v":926.84114090341996},{"$f":"SUM(I145:I146)","v":951.146987512843},{"$f":"SUM(J145:J146)","v":954.48758663510489},{"$f":"SUM(K145:K146)","v":1003.4740001069049}]
[null,"Opex",null,null,null,null,{"$f":"G34","v":-278.73293872730051},{"$f":"H34","v":-280.74866135546176},{"$f":"I34","v":-285.82684231920769},{"$f":"J34","v":-296.7652978273145},{"$f":"K34","v":-298.2755490002333}]
[null,"Interest",null,null,null,null,{"$f":"G36","v":-172.18236650940872},{"$f":"H36","v":-181.3943955293243},{"$f":"I36","v":-190.62372410830241},{"$f":"J36","v":-200.89777581939774},{"$f":"K36","v":-208.62978083471006}]
[null,"Tax",null,null,null,null,{"$f":"G69","v":-152.20114558660126},{"$f":"H69","v":-65.44909685260491},{"$f":"I69","v":-62.813713634933109},{"$f":"J69","v":-51.614323866546762},{"$f":"K69","v":-62.079157799784674}]
[null,"Internal cash flow",null,null,null,null,{"$f":"SUM(G147:G150)","v":569.83832895702187},{"$f":"SUM(H147:H150)","v":399.248987166029},{"$f":"SUM(I147:I150)","v":411.88270745039978},{"$f":"SUM(J147:J150)","v":405.21018912184587},{"$f":"SUM(K147:K150)","v":434.4895124721769}]
[null,"Dividend",null,null,null,null,{"$f":"-G141","v":-245.55118154638333},{"$f":"-H141","v":-105.59120958886923},{"$f":"-I141","v":-101.33945799769207},{"$f":"-J141","v":-83.271109171362085},{"$f":"-K141","v":-100.1543745836526}]
[null,"Dividend reinvestment",null,null,null,null,{"$f":"G142","v":61.633346568142215},{"$f":"H142","v":26.503393606806178},{"$f":"I142","v":25.436203957420709},{"$f":"J142","v":20.901048402011885},{"$f":"K142","v":25.138748020496802}]
[null,"Retained cash flow",null,null,null,null,{"$f":"SUM(G151:G153)","v":385.92049397878077},{"$f":"SUM(H151:H153)","v":320.16117118396596},{"$f":"SUM(I151:I153)","v":335.97945341012843},{"$f":"SUM(J151:J153)","v":342.8401283524957},{"$f":"SUM(K151:K153)","v":359.47388590902108}]
[]
[null,"Benchmark capital expenditure funding"]
[null,"Net Distribution Capex",null,null,null,null,{"$f":"SUM(Dx_Inputs!P90:P107)-Dx_Inputs!P92-Dx_Inputs!P392","v":480.94766545800837},{"$f":"SUM(Dx_Inputs!Q90:Q107)-Dx_Inputs!Q92-Dx_Inputs!Q392","v":497.23872749669744},{"$f":"SUM(Dx_Inputs!R90:R107)-Dx_Inputs!R92-Dx_Inputs!R392","v":539.98702673582352},{"$f":"SUM(Dx_Inputs!S90:S107)-Dx_Inputs!S92-Dx_Inputs!S392","v":431.89724109050428},{"$f":"SUM(Dx_Inputs!T90:T107)-Dx_Inputs!T92-Dx_Inputs!T392","v":439.74990072105516}]
[null,"Debt Component",null,null,null,null,{"$f":"-((G7*WACC_Inputs!H$7)-(H7*WACC_Inputs!H$7))","v":176.42986329389805},{"$f":"-((H7*WACC_Inputs!I$7)-(I7*WACC_Inputs!I$7))","v":174.26018021719938},{"$f":"-((I7*WACC_Inputs!J$7)-(J7*WACC_Inputs!J$7))","v":197.38622427401242},{"$f":"-((J7*WACC_Inputs!K$7)-(K7*WACC_Inputs!K$7))","v":147.10800367942829},{"$f":"-((K7*WACC_Inputs!L$7)-(L7*WACC_Inputs!L$7))","v":155.56497859866704}]
[null,"Equity Component",null,null,null,null,{"$f":"G157-G158","v":304.51780216411032},{"$f":"H157-H158","v":322.97854727949806},{"$f":"I157-I158","v":342.6008024618111},{"$f":"J157-J158","v":284.78923741107599},{"$f":"K157-K158","v":284.18492212238812}]
[null,"Retained cash flows",null,null,null,null,{"$f":"G154","v":385.92049397878077},{"$f":"H154","v":320.16117118396596},{"$f":"I154","v":335.97945341012843},{"$f":"J154","v":342.8401283524957},{"$f":"K154","v":359.47388590902108}]
[null,"Equity Required (SEO) / (Surplus equity)",null,null,null,null,{"$f":"G159-G160","v":-81.402691814670447},{"$f":"H159-H160","v":2.8173760955320972},{"$f":"I159-I160","v":6.621349051682671},{"$f":"J159-J160","v":-58.050890941419709},{"$f":"K159-K160","v":-75.288963786632962}]
[]
[null,"Equity raising costs"]
[null,"External Equity Raising Costs / (Surplus equity)",null,null,null,null,{"$f":"IF(G161>0,G161*$C$99,G161)","v":-81.402691814670447},{"$f":"IF(H161>0,H161*$C$99,H161)","v":8.4521282865962916E-2},{"$f":"IF(I161>0,I161*$C$99,I161)","v":0.19864047155048012},{"$f":"IF(J161>0,J161*$C$99,J161)","v":-58.050890941419709},{"$f":"IF(K161>0,K161*$C$99,K161)","v":-75.288963786632962}]
[null,"DRP cost",null,null,null,null,{"$f":"G140*$C$100","v":1.5220114558660125},{"$f":"H140*$C$100","v":0.65449096852604915},{"$f":"I140*$C$100","v":0.6281371363493311},{"$f":"J140*$C$100","v":0.51614323866546763},{"$f":"K140*$C$100","v":0.62079157799784679}]
[null,"Total Equity Raising Costs",null,null,null,null,{"$f":"IF(SUM(G164:G165)>0,SUM(G164:G165),0)","v":0},{"$f":"IF(SUM(H164:H165)>0,SUM(H164:H165),0)","v":0.7390122513920121},{"$f":"IF(SUM(I164:I165)>0,SUM(I164:I165),0)","v":0.82677760789981125},{"$f":"IF(SUM(J164:J165)>0,SUM(J164:J165),0)","v":0},{"$f":"IF(SUM(K164:K165)>0,SUM(K164:K165),0)","v":0},{"$f":"SUM(G166:K166)","v":1.5657898592918233}]
[null,"Equity Raising Costs to capitalise",null,null,null,null,{"$f":"IF(G166<0,0,G166)","v":0},{"$f":"IF(H166<0,0,H166)","v":0.7390122513920121},{"$f":"IF(I166<0,0,I166)","v":0.82677760789981125},{"$f":"IF(J166<0,0,J166)","v":0},{"$f":"IF(K166<0,0,K166)","v":0}]
[null,null,null,null,null,"Copy & paste values of above",0,0,0,0,0,{"$f":"SUM(G167:K167)-SUM(G168:K168)","v":1.5657898592918233}]
[null,"Total Equity Raising Costs [$M real as at 30 June 2017]",null,null,null,null,{"$f":"G166/Dx_Inputs!P$32","v":0},{"$f":"H166/Dx_Inputs!Q$32","v":0.71254920016859857},{"$f":"I166/Dx_Inputs!R$32","v":0.78276884853493012},{"$f":"J166/Dx_Inputs!S$32","v":0},{"$f":"K166/Dx_Inputs!T$32","v":0},{"$f":"SUM(G169:K169)","v":1.4953180487035287}]
[]
[null,"Equity raising costs - Transmission [$M nominal]"]
[null,"Dividend assessment"]
[null,"Tax payable",null,null,null,null,{"$f":"-G90","v":24.622122028501021},{"$f":"-H90","v":21.361274947151337},{"$f":"-I90","v":22.263236127828971},{"$f":"-J90","v":22.420970815407248},{"$f":"-K90","v":28.361840204643748}]
[null,"Dividends",null,null,null,null,{"$f":"(G173/$C$43)*(1-$C$43)*$C$98","v":39.72369020598164},{"$f":"(H173/$C$43)*(1-$C$43)*$C$98","v":34.462856914737486},35.9180209528974,36.172499582190355,45.757102196825237]
[null,"Dividend reinvestment",null,null,null,null,{"$f":"G174*$C$101","v":9.9706462417013917},{"$f":"H174*$C$101","v":8.6501770855991094},{"$f":"I174*$C$101","v":9.015423259177247},{"$f":"J174*$C$101","v":9.07929739512978},{"$f":"K174*$C$101","v":11.485032651403134}]
[]
[null,"Benchmark cash flows"]
[null,"Revenue (unsmoothed)",null,null,null,null,{"$f":"Tx_CoS!R79-Tx_CoS!R78","v":329.68728514667816},{"$f":"Tx_CoS!S79-Tx_CoS!S78","v":363.24474898642683},{"$f":"Tx_CoS!T79-Tx_CoS!T78","v":379.45572090036114},{"$f":"Tx_CoS!U79-Tx_CoS!U78","v":395.23802750970424},{"$f":"Tx_CoS!V79-Tx_CoS!V78","v":417.50220693613841}]
[null,"Opex",null,null,null,null,{"$f":"G35","v":-88.677216532372569},{"$f":"H35","v":-88.647543739266567},{"$f":"I35","v":-89.951020399420585},{"$f":"J35","v":-93.067687449862461},{"$f":"K35","v":-92.660212733482439}]
[null,"Interest",null,null,null,null,{"$f":"G37","v":-90.988229405893321},{"$f":"H37","v":-93.268572521031643},{"$f":"I37","v":-96.769609182372108},{"$f":"J37","v":-100.3117753353752},{"$f":"K37","v":-102.19401043437398}]
[null,"Tax",null,null,null,null,{"$f":"G90","v":-24.622122028501021},{"$f":"H90","v":-21.361274947151337},{"$f":"I90","v":-22.263236127828971},{"$f":"J90","v":-22.420970815407248},{"$f":"K90","v":-28.361840204643748}]
[null,"Internal cash flow",null,null,null,null,{"$f":"SUM(G178:G181)","v":125.39971717991125},{"$f":"SUM(H178:H181)","v":159.96735777897729},{"$f":"SUM(I178:I181)","v":170.47185519073946},{"$f":"SUM(J178:J181)","v":179.43759390905933},{"$f":"SUM(K178:K181)","v":194.28614356363826}]
[null,"Dividend",null,null,null,null,{"$f":"-G174","v":-39.72369020598164},{"$f":"-H174","v":-34.462856914737486},{"$f":"-I174","v":-35.9180209528974},{"$f":"-J174","v":-36.172499582190355},{"$f":"-K174","v":-45.757102196825237}]
[null,"Dividend reinvestment",null,null,null,null,{"$f":"G175","v":9.9706462417013917},{"$f":"H175","v":8.6501770855991094},{"$f":"I175","v":9.015423259177247},{"$f":"J175","v":9.07929739512978},{"$f":"K175","v":11.485032651403134}]
[null,"Retained cash flow",null,null,null,null,{"$f":"SUM(G182:G184)","v":95.646673215630997},{"$f":"SUM(H182:H184)","v":134.15467794983891},{"$f":"SUM(I182:I184)","v":143.56925749701932},{"$f":"SUM(J182:J184)","v":152.34439172199873},{"$f":"SUM(K182:K184)","v":160.01407401821618}]
[]
[null,"Benchmark capital expenditure funding"]
[null,"Net Transmission Capex",null,null,null,null,{"$f":"SUM(Tx_Inputs!P84:P97)-Tx_Inputs!P87-Tx_Inputs!P330","v":126.39405500853447},{"$f":"SUM(Tx_Inputs!Q84:Q97)-Tx_Inputs!Q87-Tx_Inputs!Q330","v":183.10605563298466},{"$f":"SUM(Tx_Inputs!R84:R97)-Tx_Inputs!R87-Tx_Inputs!R330","v":182.47825607272065},{"$f":"SUM(Tx_Inputs!S84:S97)-Tx_Inputs!S87-Tx_Inputs!S330","v":129.68307944026321},{"$f":"SUM(Tx_Inputs!T84:T97)-Tx_Inputs!T87-Tx_Inputs!T330","v":131.98178139123772}]
[null,"Debt Component",null,null,null,null,{"$f":"-((G9*WACC_Inputs!H$7)-(H9*WACC_Inputs!H$7))","v":39.369171484662502},{"$f":"-((H9*WACC_Inputs!I$7)-(I9*WACC_Inputs!I$7))","v":66.787712207094046},{"$f":"-((I9*WACC_Inputs!J$7)-(J9*WACC_Inputs!J$7))","v":62.517165194992913},{"$f":"-((J9*WACC_Inputs!K$7)-(K9*WACC_Inputs!K$7))","v":29.363847082239545},{"$f":"-((K9*WACC_Inputs!L$7)-(L9*WACC_Inputs!L$7))","v":27.742128764036579}]
[null,"Equity Component",null,null,null,null,{"$f":"G188-G189","v":87.024883523871964},{"$f":"H188-H189","v":116.31834342589062},{"$f":"I188-I189","v":119.96109087772774},{"$f":"J188-J189","v":100.31923235802367},{"$f":"K188-K189","v":104.23965262720114}]
[null,"Retained cash flows",null,null,null,null,{"$f":"G185","v":95.646673215630997},{"$f":"H185","v":134.15467794983891},{"$f":"I185","v":143.56925749701932},{"$f":"J185","v":152.34439172199873},{"$f":"K185","v":160.01407401821618}]
[null,"Equity Required (SEO) / (Surplus equity)",null,null,null,null,{"$f":"G190-G191","v":-8.6217896917590338},{"$f":"H190-H191","v":-17.836334523948295},{"$f":"I190-I191","v":-23.60816661929158},{"$f":"J190-J191","v":-52.025159363975064},{"$f":"K190-K191","v":-55.774421391015039}]
[]
[null,"Equity raising costs"]
[null,"External Equity Raising Costs / (Surplus equity)",null,null,null,null,{"$f":"IF(G192>0,G192*$C$99,G192)","v":-8.6217896917590338},{"$f":"IF(H192>0,H192*$C$99,H192)","v":-17.836334523948295},{"$f":"IF(I192>0,I192*$C$99,I192)","v":-23.60816661929158},{"$f":"IF(J192>0,J192*$C$99,J192)","v":-52.025159363975064},{"$f":"IF(K192>0,K192*$C$99,K192)","v":-55.774421391015039}]
[null,"DRP cost",null,null,null,null,{"$f":"G173*$C$100","v":0.24622122028501023},{"$f":"H173*$C$100","v":0.21361274947151337},{"$f":"I173*$C$100","v":0.22263236127828973},{"$f":"J173*$C$100","v":0.22420970815407248},{"$f":"K173*$C$100","v":0.28361840204643751}]
[null,"Total Equity Raising Costs",null,null,null,null,{"$f":"IF(SUM(G195:G196)>0,SUM(G195:G196),0)","v":0},{"$f":"IF(SUM(H195:H196)>0,SUM(H195:H196),0)","v":0},{"$f":"IF(SUM(I195:I196)>0,SUM(I195:I196),0)","v":0},{"$f":"IF(SUM(J195:J196)>0,SUM(J195:J196),0)","v":0},{"$f":"IF(SUM(K195:K196)>0,SUM(K195:K196),0)","v":0},{"$f":"SUM(G197:K197)","v":0}]
[null,"Equity Raising Costs to capitalise",null,null,null,null,{"$f":"IF(G197<0,0,G197)","v":0},{"$f":"IF(H197<0,0,H197)","v":0},{"$f":"IF(I197<0,0,I197)","v":0},{"$f":"IF(J197<0,0,J197)","v":0},{"$f":"IF(K197<0,0,K197)","v":0}]
[null,null,null,null,null,"Copy & paste values of above",0,0,0,0,0,{"$f":"SUM(G198:K198)-SUM(G199:K199)","v":0}]
[null,"Total Equity Raising Costs [$M real as at 30 June 2017]",null,null,null,null,{"$f":"G197/Dx_Inputs!P$32","v":0},{"$f":"H197/Dx_Inputs!Q$32","v":0},{"$f":"I197/Dx_Inputs!R$32","v":0},{"$f":"J197/Dx_Inputs!S$32","v":0},{"$f":"K197/Dx_Inputs!T$32","v":0},{"$f":"SUM(G200:K200)","v":0}]
[]
[null,"Equity raising costs - Split to transmission and distribution [$M nominal]"]
[null,"Revenue model input data"]
[null,"Distribution split",null,null,null,null,{"$f":"IF(L133>0,L133,0)*IF(AND(L166>0,L197>0),L166/SUM(L166,L197),IF(L166>0,1,0))","v":0},null,null,null,null,0]
[null,"Transmission split",null,null,null,null,{"$f":"IF(L133>0,L133,0)*IF(AND(L166>0,L197>0),L197/SUM(L166,L197),IF(L197>0,1,0))","v":0},null,null,null,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L204:L205)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L204:L205)-IF(L133<0,0,L133)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L208<>0,\"CHECK\",\"OK\")","v":"OK"}]
[null,"Revenue model input data"]
[null,"Distribution split",null,null,null,null,{"$f":"G135-G212","v":0},{"$f":"H135-H212","v":0},{"$f":"I135-I212","v":0},{"$f":"J135-J212","v":0},{"$f":"K135-K212","v":0}]
[null,"Transmission split",null,null,null,null,{"$f":"IF(G199<=G135,G199,G135)","v":0},{"$f":"IF(H199<=H135,H199,H135)","v":0},{"$f":"IF(I199<=I135,I199,I135)","v":0},{"$f":"IF(J199<=J135,J199,J135)","v":0},{"$f":"IF(K199<=K135,K199,K135)","v":0}]
[null,"Total",null,null,null,null,{"$f":"SUM(G211:G212)","v":0},{"$f":"SUM(H211:H212)","v":0},{"$f":"SUM(I211:I212)","v":0},{"$f":"SUM(J211:J212)","v":0},{"$f":"SUM(K211:K212)","v":0}]

{"sheet":"Dx_Adjustments","index":20,"n_rows":124,"n_cols":13,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"J73","v":"OK"}]
[null,"Investment adjustment mechanism (IAM) [$M real as at 30 June 2017]"]
[null,"Year ending 30 June",null,2013,2014,2015,2016,2017,2013,2014,2015,2016,2017]
[null,null,null,null,null,"Forecast",null,null,null,null,"Actual"]
[null,"Opening balance"]
[null,"Wooden Pole Lines",null,0,{"$f":"D45","v":228.46125171868962},479.6956997354157,740.07373379662124,1005.7125809920232,0,{"$f":"I45","v":273.18823544224034},593.74294124253265,836.37732313550737,1014.6747544404844]
[null,"Underground Cables",null,0,66.092726896376831,129.61344066197617,192.40350343329237,254.09666189970909,0,60.983315494774118,104.94688426506056,138.91869606610254,163.69019839159932]
[null,"Transformers",null,0,75.579446149168177,147.8983622195781,218.42197847923012,286.49244954834131,0,66.332313648957694,114.3376399010053,156.02786012087427,181.60921000310987]
[null,"Switchgear",null,0,25.389902151626899,49.897736773375463,74.092144793202863,97.487685441589647,0,22.307548172039297,38.469622635182816,51.822225994282206,60.372075191722459]
[null,"Street lighting",null,0,1.3235491720373493,2.4558329624594881,3.4316145838560068,4.3478599479535545,0,1.3268070863465198,2.1963815463419518,2.8695867529218542,3.2597571648302841]
[null,"Meters and Services",null,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,0,0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,0,0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,0,0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D6:D15)","v":0},396.84687608789886,809.56107235280479,1228.4229750862028,1648.1372378296169,0,424.13821984435788,853.6934695901233,1186.0156920696882,1423.6059951917464]
[]
[null,"Capital expenditure"]
[null,"Wooden Pole Lines",null,{"$f":"SUMPRODUCT(Dx_Inputs!K$113:K$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$396:K$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":228.46125171868962},{"$f":"SUMPRODUCT(Dx_Inputs!L$113:L$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$396:L$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":256.80667366840146},{"$f":"SUMPRODUCT(Dx_Inputs!M$113:M$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$396:M$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":272.21383711942724},{"$f":"SUMPRODUCT(Dx_Inputs!N$113:N$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$396:N$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":284.11401213458538},{"$f":"SUMPRODUCT(Dx_Inputs!O$113:O$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$396:O$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":302.17847369255463},{"$f":"SUMPRODUCT(Dx_Inputs!K$208:K$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$419:K$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":273.18823544224034},{"$f":"SUMPRODUCT(Dx_Inputs!L$208:L$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$419:L$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":326.12693145196772},{"$f":"SUMPRODUCT(Dx_Inputs!M$208:M$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$419:M$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":254.47018495119642},{"$f":"SUMPRODUCT(Dx_Inputs!N$208:N$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$419:N$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":196.77259624416038},{"$f":"SUMPRODUCT(Dx_Inputs!O$208:O$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$419:O$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B19,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":98.334114743829304}]
[null,"Underground Cables",null,{"$f":"SUMPRODUCT(Dx_Inputs!K$113:K$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$396:K$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":66.092726896376831},{"$f":"SUMPRODUCT(Dx_Inputs!L$113:L$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$396:L$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":64.622259213872283},{"$f":"SUMPRODUCT(Dx_Inputs!M$113:M$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$396:M$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":64.96864587315369},{"$f":"SUMPRODUCT(Dx_Inputs!N$113:N$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$396:N$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":64.95455233280677},{"$f":"SUMPRODUCT(Dx_Inputs!O$113:O$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$396:O$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":69.113649643698466},{"$f":"SUMPRODUCT(Dx_Inputs!K$208:K$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$419:K$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":60.983315494774118},{"$f":"SUMPRODUCT(Dx_Inputs!L$208:L$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$419:L$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":45.065114218559387},{"$f":"SUMPRODUCT(Dx_Inputs!M$208:M$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$419:M$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":36.150394902879462},{"$f":"SUMPRODUCT(Dx_Inputs!N$208:N$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$419:N$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":28.032896191886831},{"$f":"SUMPRODUCT(Dx_Inputs!O$208:O$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$419:O$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B20,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":28.526440487507639}]
[null,"Transformers",null,{"$f":"SUMPRODUCT(Dx_Inputs!K$113:K$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$396:K$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":75.579446149168177},{"$f":"SUMPRODUCT(Dx_Inputs!L$113:L$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$396:L$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":74.478328817529018},{"$f":"SUMPRODUCT(Dx_Inputs!M$113:M$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$396:M$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":74.810981258700508},{"$f":"SUMPRODUCT(Dx_Inputs!N$113:N$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$396:N$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":74.495292675551127},{"$f":"SUMPRODUCT(Dx_Inputs!O$113:O$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$396:O$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":76.581026473173665},{"$f":"SUMPRODUCT(Dx_Inputs!K$208:K$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$419:K$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":66.332313648957694},{"$f":"SUMPRODUCT(Dx_Inputs!L$208:L$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$419:L$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":50.164738999166694},{"$f":"SUMPRODUCT(Dx_Inputs!M$208:M$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$419:M$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":45.977585218917454},{"$f":"SUMPRODUCT(Dx_Inputs!N$208:N$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$419:N$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":32.006171488675534},{"$f":"SUMPRODUCT(Dx_Inputs!O$208:O$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$419:O$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B21,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":26.018188422931289}]
[null,"Switchgear",null,{"$f":"SUMPRODUCT(Dx_Inputs!K$113:K$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$396:K$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":25.389902151626899},{"$f":"SUMPRODUCT(Dx_Inputs!L$113:L$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$396:L$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":25.233260397509333},{"$f":"SUMPRODUCT(Dx_Inputs!M$113:M$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$396:M$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":25.640784092659871},{"$f":"SUMPRODUCT(Dx_Inputs!N$113:N$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$396:N$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":25.574510552438099},{"$f":"SUMPRODUCT(Dx_Inputs!O$113:O$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$396:O$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":26.667871660643591},{"$f":"SUMPRODUCT(Dx_Inputs!K$208:K$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$419:K$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":22.307548172039297},{"$f":"SUMPRODUCT(Dx_Inputs!L$208:L$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$419:L$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":16.887500238904288},{"$f":"SUMPRODUCT(Dx_Inputs!M$208:M$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$419:M$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":14.798979431931855},{"$f":"SUMPRODUCT(Dx_Inputs!N$208:N$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$419:N$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":10.728819101491569},{"$f":"SUMPRODUCT(Dx_Inputs!O$208:O$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$419:O$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B22,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":9.5775067333883666}]
[null,"Street lighting",null,{"$f":"SUMPRODUCT(Dx_Inputs!K$113:K$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$396:K$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":1.3235491720373493},{"$f":"SUMPRODUCT(Dx_Inputs!L$113:L$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$396:L$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":1.1984612490240063},{"$f":"SUMPRODUCT(Dx_Inputs!M$113:M$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$396:M$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":1.1018821424495866},{"$f":"SUMPRODUCT(Dx_Inputs!N$113:N$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$396:N$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":1.0974399922730944},{"$f":"SUMPRODUCT(Dx_Inputs!O$113:O$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$396:O$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":1.130034582545018},{"$f":"SUMPRODUCT(Dx_Inputs!K$208:K$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$419:K$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":1.3268070863465198},{"$f":"SUMPRODUCT(Dx_Inputs!L$208:L$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$419:L$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0.93575191859729956},{"$f":"SUMPRODUCT(Dx_Inputs!M$208:M$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$419:M$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0.79930572763297003},{"$f":"SUMPRODUCT(Dx_Inputs!N$208:N$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$419:N$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0.57136504008397715},{"$f":"SUMPRODUCT(Dx_Inputs!O$208:O$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$419:O$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B23,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0.49374961234340342}]
[null,"Meters and Services",null,{"$f":"SUMPRODUCT(Dx_Inputs!K$113:K$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$396:K$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!L$113:L$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$396:L$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!M$113:M$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$396:M$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!N$113:N$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$396:N$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!O$113:O$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$396:O$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!K$208:K$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$419:K$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!L$208:L$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$419:L$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!M$208:M$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$419:M$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!N$208:N$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$419:N$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!O$208:O$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$419:O$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B24,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0}]
[null,"IT",null,{"$f":"SUMPRODUCT(Dx_Inputs!K$113:K$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$396:K$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!L$113:L$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$396:L$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!M$113:M$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$396:M$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!N$113:N$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$396:N$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!O$113:O$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$396:O$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!K$208:K$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$419:K$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!L$208:L$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$419:L$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!M$208:M$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$419:M$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!N$208:N$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$419:N$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!O$208:O$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$419:O$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B25,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0}]
[null,"SCADA & Communications",null,{"$f":"SUMPRODUCT(Dx_Inputs!K$113:K$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$396:K$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!L$113:L$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$396:L$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!M$113:M$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$396:M$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!N$113:N$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$396:N$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!O$113:O$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$396:O$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!K$208:K$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$419:K$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!L$208:L$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$419:L$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!M$208:M$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$419:M$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!N$208:N$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$419:N$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!O$208:O$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$419:O$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B26,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0}]
[null,"Other Distribution Non-Network",null,{"$f":"SUMPRODUCT(Dx_Inputs!K$113:K$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$396:K$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!L$113:L$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$396:L$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!M$113:M$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$396:M$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!N$113:N$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$396:N$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!O$113:O$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$396:O$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!K$208:K$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$419:K$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!L$208:L$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$419:L$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!M$208:M$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$419:M$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!N$208:N$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$419:N$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!O$208:O$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$419:O$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B27,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0}]
[null,"Distribution Land & Easements",null,{"$f":"SUMPRODUCT(Dx_Inputs!K$113:K$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$396:K$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!L$113:L$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$396:L$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!M$113:M$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$396:M$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!N$113:N$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$396:N$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!O$113:O$131,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$396:O$414,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!K$208:K$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)-SUMPRODUCT(Dx_Inputs!K$419:K$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!E$218:E$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!L$208:L$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)-SUMPRODUCT(Dx_Inputs!L$419:L$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!F$218:F$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!M$208:M$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)-SUMPRODUCT(Dx_Inputs!M$419:M$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!G$218:G$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!N$208:N$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)-SUMPRODUCT(Dx_Inputs!N$419:N$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!H$218:H$236)","v":0},{"$f":"SUMPRODUCT(Dx_Inputs!O$208:O$226,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)-SUMPRODUCT(Dx_Inputs!O$419:O$437,OFFSET(Dx_Inputs!$C$6:$C$24,0,MATCH($B28,Dx_Inputs!$C$5:$M$5,0)-1),Adjustments_Inputs!I$218:I$236)","v":0}]
[null,"Total",null,{"$f":"SUM(D19:D28)","v":396.84687608789886},422.33898334633608,438.73613048639095,450.23580768765447,475.67105605261537,424.13821984435788,439.18003682719541,352.19645023255816,268.11184806629836,162.95000000000002]
[]
[null,"Depreciation","Life"]
[null,"Wooden Pole Lines",{"$f":"Dx_Inputs!E38","v":41},0,{"$f":"-IF($C32>0,SUM($D19:D19)/$C32,0)","v":-5.5722256516753568},{"$f":"-IF($C32>0,SUM($D19:E19)/$C32,0)","v":-11.835803058221734},{"$f":"-IF($C32>0,SUM($D19:F19)/$C32,0)","v":-18.475164939183372},{"$f":"-IF($C32>0,SUM($D19:G19)/$C32,0)","v":-25.40477499124643},{"$f":"D32","v":0},{"$f":"E32","v":-5.5722256516753568},{"$f":"F32","v":-11.835803058221734},{"$f":"G32","v":-18.475164939183372},{"$f":"H32","v":-25.40477499124643}]
[null,"Underground Cables",{"$f":"Dx_Inputs!E39","v":60},0,{"$f":"-IF($C33>0,SUM($D20:D20)/$C33,0)","v":-1.1015454482729472},{"$f":"-IF($C33>0,SUM($D20:E20)/$C33,0)","v":-2.1785831018374853},{"$f":"-IF($C33>0,SUM($D20:F20)/$C33,0)","v":-3.2613938663900468},{"$f":"-IF($C33>0,SUM($D20:G20)/$C33,0)","v":-4.3439697386034934},0,-1.1015454482729472,-2.1785831018374853,-3.2613938663900468,-4.3439697386034934]
[null,"Transformers",{"$f":"Dx_Inputs!E40","v":35},0,{"$f":"-IF($C34>0,SUM($D21:D21)/$C34,0)","v":-2.1594127471190907},{"$f":"-IF($C34>0,SUM($D21:E21)/$C34,0)","v":-4.2873649990484912},{"$f":"-IF($C34>0,SUM($D21:F21)/$C34,0)","v":-6.4248216064399344},{"$f":"-IF($C34>0,SUM($D21:G21)/$C34,0)","v":-8.5532585400271088},0,-2.1594127471190907,-4.2873649990484912,-6.4248216064399344,-8.5532585400271088]
[null,"Switchgear",{"$f":"Dx_Inputs!E41","v":35},0,{"$f":"-IF($C35>0,SUM($D22:D22)/$C35,0)","v":-0.7254257757607685},{"$f":"-IF($C35>0,SUM($D22:E22)/$C35,0)","v":-1.4463760728324637},{"$f":"-IF($C35>0,SUM($D22:F22)/$C35,0)","v":-2.1789699040513173},{"$f":"-IF($C35>0,SUM($D22:G22)/$C35,0)","v":-2.9096702055495487},0,-0.7254257757607685,-1.4463760728324637,-2.1789699040513173,-2.9096702055495487]
[null,"Street lighting",{"$f":"Dx_Inputs!E42","v":20},0,{"$f":"-IF($C36>0,SUM($D23:D23)/$C36,0)","v":-6.6177458601867467E-2},{"$f":"-IF($C36>0,SUM($D23:E23)/$C36,0)","v":-0.12610052105306777},{"$f":"-IF($C36>0,SUM($D23:F23)/$C36,0)","v":-0.1811946281755471},{"$f":"-IF($C36>0,SUM($D23:G23)/$C36,0)","v":-0.23606662778920179},0,-6.6177458601867467E-2,-0.12610052105306777,-0.1811946281755471,-0.23606662778920179]
[null,"Meters and Services",{"$f":"Dx_Inputs!E43","v":15},0,{"$f":"-IF($C37>0,SUM($D24:D24)/$C37,0)","v":0},{"$f":"-IF($C37>0,SUM($D24:E24)/$C37,0)","v":0},{"$f":"-IF($C37>0,SUM($D24:F24)/$C37,0)","v":0},{"$f":"-IF($C37>0,SUM($D24:G24)/$C37,0)","v":0},0,0,0,0,0]
[null,"IT",{"$f":"Dx_Inputs!E44","v":6},0,{"$f":"-IF($C38>0,SUM($D25:D25)/$C38,0)","v":0},{"$f":"-IF($C38>0,SUM($D25:E25)/$C38,0)","v":0},{"$f":"-IF($C38>0,SUM($D25:F25)/$C38,0)","v":0},{"$f":"-IF($C38>0,SUM($D25:G25)/$C38,0)","v":0},0,0,0,0,0]
[null,"SCADA & Communications",{"$f":"Dx_Inputs!E45","v":10.16},0,{"$f":"-IF($C39>0,SUM($D26:D26)/$C39,0)","v":0},{"$f":"-IF($C39>0,SUM($D26:E26)/$C39,0)","v":0},{"$f":"-IF($C39>0,SUM($D26:F26)/$C39,0)","v":0},{"$f":"-IF($C39>0,SUM($D26:G26)/$C39,0)","v":0},0,0,0,0,0]
[null,"Other Distribution Non-Network",{"$f":"Dx_Inputs!E46","v":10.16},0,{"$f":"-IF($C40>0,SUM($D27:D27)/$C40,0)","v":0},{"$f":"-IF($C40>0,SUM($D27:E27)/$C40,0)","v":0},{"$f":"-IF($C40>0,SUM($D27:F27)/$C40,0)","v":0},{"$f":"-IF($C40>0,SUM($D27:G27)/$C40,0)","v":0},0,0,0,0,0]
[null,"Distribution Land & Easements",{"$f":"Dx_Inputs!E47","v":0},0,{"$f":"-IF($C41>0,SUM($D28:D28)/$C41,0)","v":0},{"$f":"-IF($C41>0,SUM($D28:E28)/$C41,0)","v":0},{"$f":"-IF($C41>0,SUM($D28:F28)/$C41,0)","v":0},{"$f":"-IF($C41>0,SUM($D28:G28)/$C41,0)","v":0},0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D32:D41)","v":0},-9.624787081430032,-19.874227752993242,-30.521544944240219,-41.447740103215779,0,-9.624787081430032,-19.874227752993242,-30.521544944240219,-41.447740103215779]
[]
[null,"Closing balance"]
[null,"Wooden Pole Lines",null,{"$f":"SUM(D6,D19,D32)","v":228.46125171868962},479.6956997354157,740.07373379662124,1005.7125809920232,1282.4862796933312,273.18823544224034,593.74294124253265,836.37732313550737,1014.6747544404844,1087.6040941930671]
[null,"Underground Cables",null,{"$f":"SUM(D7,D20,D33)","v":66.092726896376831},129.61344066197617,192.40350343329237,254.09666189970909,318.86634180480405,60.983315494774118,104.94688426506056,138.91869606610254,163.69019839159932,187.87266914050346]
[null,"Transformers",null,{"$f":"SUM(D8,D21,D34)","v":75.579446149168177},147.8983622195781,218.42197847923012,286.49244954834131,354.52021748148786,66.332313648957694,114.3376399010053,156.02786012087427,181.60921000310987,199.07413988601405]
[null,"Switchgear",null,{"$f":"SUM(D9,D22,D35)","v":25.389902151626899},49.897736773375463,74.092144793202863,97.487685441589647,121.2458868966837,22.307548172039297,38.469622635182816,51.822225994282206,60.372075191722459,67.039911719561275]
[null,"Street lighting",null,{"$f":"SUM(D10,D23,D36)","v":1.3235491720373493},2.4558329624594881,3.4316145838560068,4.3478599479535545,5.2418279027093702,1.3268070863465198,2.1963815463419518,2.8695867529218542,3.2597571648302841,3.5174401493844858]
[null,"Meters and Services",null,{"$f":"SUM(D11,D24,D37)","v":0},0,0,0,0,0,0,0,0,0]
[null,"IT",null,{"$f":"SUM(D12,D25,D38)","v":0},0,0,0,0,0,0,0,0,0]
[null,"SCADA & Communications",null,{"$f":"SUM(D13,D26,D39)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Other Distribution Non-Network",null,{"$f":"SUM(D14,D27,D40)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Distribution Land & Easements",null,{"$f":"SUM(D15,D28,D41)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D45:D54)","v":396.84687608789886},809.56107235280479,1228.4229750862028,1648.1372378296169,2082.3605537790158,424.13821984435788,853.6934695901233,1186.0156920696882,1423.6059951917464,1545.1082550885305]
[]
[null,null,null,null,null,"Forecast",null,null,null,null,"Actual"]
[null,"Adjustment calculation"]
[null,"Return on assets",null,{"$f":"D16*WACC_Inputs!$F$31","v":0},{"$f":"E16*WACC_Inputs!$F$31","v":14.302812288229685},{"$f":"F16*WACC_Inputs!$F$31","v":29.177500823152322},{"$f":"G16*WACC_Inputs!$F$31","v":44.273759683861023},{"$f":"H16*WACC_Inputs!$F$31","v":59.400738567731892},{"$f":"I16*WACC_Inputs!$F$31","v":0},{"$f":"J16*WACC_Inputs!$F$31","v":15.286423324028096},{"$f":"K16*WACC_Inputs!$F$31","v":30.768082560212896},{"$f":"L16*WACC_Inputs!$F$31","v":42.74535302329128},{"$f":"M16*WACC_Inputs!$F$31","v":51.308377483903918}]
[null,"Depreciation",null,{"$f":"-D42","v":0},9.624787081430032,19.874227752993242,30.521544944240219,41.447740103215779,0,9.624787081430032,19.874227752993242,30.521544944240219,41.447740103215779]
[null,"Cost of service",null,{"$f":"SUM(D59:D60)","v":0},23.927599369659717,49.051728576145564,74.795304628101235,100.84847867094767,0,24.911210405458128,50.642310313206139,73.266897967531492,92.756117587119689]
[]
[null,"Forecast vs actual analysis"]
[null,"Forecast cost of service",null,{"$f":"D61","v":0},{"$f":"E61","v":23.927599369659717},{"$f":"F61","v":49.051728576145564},{"$f":"G61","v":74.795304628101235},{"$f":"H61","v":100.84847867094767}]
[null,"Actual cost of service",null,{"$f":"I61","v":0},{"$f":"J61","v":24.911210405458128},{"$f":"K61","v":50.642310313206139},{"$f":"L61","v":73.266897967531492},{"$f":"M61","v":92.756117587119689},"PV"]
[null,"Actual less forecast",null,{"$f":"D65-D64","v":0},{"$f":"E65-E64","v":0.98361103579841114},{"$f":"F65-F64","v":1.5905817370605746},{"$f":"G65-G64","v":-1.5284066605697433},{"$f":"H65-H64","v":-8.0923610838279814},{"$f":"NPV(WACC_Inputs!$F$31,Dx_Adjustments!D66:H66)","v":-5.7592967985689292}]
[]
[null,"Cashflow anlysis to reconcile IAM adjustment"]
[null,"IAM actual capital expenditure",null,{"$f":"-I29","v":-424.13821984435788},{"$f":"-J29","v":-439.18003682719541},{"$f":"-K29","v":-352.19645023255816},{"$f":"-L29","v":-268.11184806629836},{"$f":"-M29","v":-162.95000000000002}]
[null,"Actual asset opening value",null,0,0,0,0,0]
[null,"Actual asset residual value",null,null,null,null,null,{"$f":"M55","v":1545.1082550885305}]
[null,"Forecast cost of service",null,{"$f":"D61","v":0},{"$f":"E61","v":23.927599369659717},{"$f":"F61","v":49.051728576145564},{"$f":"G61","v":74.795304628101235},{"$f":"H61","v":100.84847867094767},"PV","CHECK"]
[null,"Total cashflow",null,{"$f":"SUM(D69:D72)","v":-424.13821984435788},{"$f":"SUM(E69:E72)","v":-415.25243745753568},{"$f":"SUM(F69:F72)","v":-303.14472165641257},{"$f":"SUM(G69:G72)","v":-193.31654343819713},{"$f":"SUM(H69:H72)","v":1483.0067337594783},{"$f":"NPV(WACC_Inputs!$F$31,Dx_Adjustments!D73:H73)","v":5.7592967985691876},{"$f":"IF(ROUND(I66+I73,8)=0,\"OK\",\"CHECK\")","v":"OK"}]
[]
[null,"Service standard adjustment mechanism (SSAM) adjustment"]
[null,"Year ending 30 June",null,2013,2014,2015,2016,2017]
[null,"Revenue at risk [$M real ast at 30 June 2017]"]
[null,"Distribution revenue cap",null,{"$f":"Adjustments_Inputs!I290/Dx_Inputs!$J$32","v":756.07877454282152},{"$f":"Adjustments_Inputs!J290/Dx_Inputs!$J$32","v":755.05225067887989},{"$f":"Adjustments_Inputs!K290/Dx_Inputs!$J$32","v":900.51239955353526},{"$f":"Adjustments_Inputs!L290/Dx_Inputs!$J$32","v":1028.6269214940382},{"$f":"Adjustments_Inputs!M290/Dx_Inputs!$J$32","v":1122.4732221412626}]
[null,"Distribution revenue at risk cap",null,{"$f":"D78*Adjustments_Inputs!E13","v":37.80393872714108},{"$f":"E78*Adjustments_Inputs!F13","v":37.752612533943996},{"$f":"F78*Adjustments_Inputs!G13","v":45.025619977676769},{"$f":"G78*Adjustments_Inputs!H13","v":51.431346074701914},{"$f":"H78*Adjustments_Inputs!I13","v":56.123661107063128}]
[]
[null,"SSAM calculation [$M real as at 30 June 2017]"]
[null,"SSD"]
[null,"SAIDI - CBD",null,{"$f":"IF(ROUND(Adjustments_Inputs!E18,1)<Adjustments_Inputs!K18,Adjustments_Inputs!Q18-ROUND(Adjustments_Inputs!E18,1),Adjustments_Inputs!Q18-Adjustments_Inputs!K18)","v":12.700000000000001},{"$f":"IF(ROUND(Adjustments_Inputs!F18,1)<Adjustments_Inputs!L18,Adjustments_Inputs!R18-ROUND(Adjustments_Inputs!F18,1),Adjustments_Inputs!R18-Adjustments_Inputs!L18)","v":2},{"$f":"IF(ROUND(Adjustments_Inputs!G18,1)<Adjustments_Inputs!M18,Adjustments_Inputs!S18-ROUND(Adjustments_Inputs!G18,1),Adjustments_Inputs!S18-Adjustments_Inputs!M18)","v":-5.8999999999999986},{"$f":"IF(ROUND(Adjustments_Inputs!H18,1)<Adjustments_Inputs!N18,Adjustments_Inputs!T18-ROUND(Adjustments_Inputs!H18,1),Adjustments_Inputs!T18-Adjustments_Inputs!N18)","v":-2.3000000000000007},{"$f":"IF(ROUND(Adjustments_Inputs!I18,1)<Adjustments_Inputs!O18,Adjustments_Inputs!U18-ROUND(Adjustments_Inputs!I18,1),Adjustments_Inputs!U18-Adjustments_Inputs!O18)","v":6.5}]
[null,"SAIDI - Urban",null,{"$f":"IF(ROUND(Adjustments_Inputs!E19,1)<Adjustments_Inputs!K19,Adjustments_Inputs!Q19-ROUND(Adjustments_Inputs!E19,1),Adjustments_Inputs!Q19-Adjustments_Inputs!K19)","v":33.899999999999991},{"$f":"IF(ROUND(Adjustments_Inputs!F19,1)<Adjustments_Inputs!L19,Adjustments_Inputs!R19-ROUND(Adjustments_Inputs!F19,1),Adjustments_Inputs!R19-Adjustments_Inputs!L19)","v":29.199999999999989},{"$f":"IF(ROUND(Adjustments_Inputs!G19,1)<Adjustments_Inputs!M19,Adjustments_Inputs!S19-ROUND(Adjustments_Inputs!G19,1),Adjustments_Inputs!S19-Adjustments_Inputs!M19)","v":33.599999999999994},{"$f":"IF(ROUND(Adjustments_Inputs!H19,1)<Adjustments_Inputs!N19,Adjustments_Inputs!T19-ROUND(Adjustments_Inputs!H19,1),Adjustments_Inputs!T19-Adjustments_Inputs!N19)","v":45.3},{"$f":"IF(ROUND(Adjustments_Inputs!I19,1)<Adjustments_Inputs!O19,Adjustments_Inputs!U19-ROUND(Adjustments_Inputs!I19,1),Adjustments_Inputs!U19-Adjustments_Inputs!O19)","v":32.199999999999989}]
[null,"SAIDI - Rural Short",null,{"$f":"IF(ROUND(Adjustments_Inputs!E20,1)<Adjustments_Inputs!K20,Adjustments_Inputs!Q20-ROUND(Adjustments_Inputs!E20,1),Adjustments_Inputs!Q20-Adjustments_Inputs!K20)","v":26.400000000000006},{"$f":"IF(ROUND(Adjustments_Inputs!F20,1)<Adjustments_Inputs!L20,Adjustments_Inputs!R20-ROUND(Adjustments_Inputs!F20,1),Adjustments_Inputs!R20-Adjustments_Inputs!L20)","v":36.600000000000023},{"$f":"IF(ROUND(Adjustments_Inputs!G20,1)<Adjustments_Inputs!M20,Adjustments_Inputs!S20-ROUND(Adjustments_Inputs!G20,1),Adjustments_Inputs!S20-Adjustments_Inputs!M20)","v":25.200000000000017},{"$f":"IF(ROUND(Adjustments_Inputs!H20,1)<Adjustments_Inputs!N20,Adjustments_Inputs!T20-ROUND(Adjustments_Inputs!H20,1),Adjustments_Inputs!T20-Adjustments_Inputs!N20)","v":39.400000000000006},{"$f":"IF(ROUND(Adjustments_Inputs!I20,1)<Adjustments_Inputs!O20,Adjustments_Inputs!U20-ROUND(Adjustments_Inputs!I20,1),Adjustments_Inputs!U20-Adjustments_Inputs!O20)","v":32.200000000000017}]
[null,"SAIDI - Rural Long",null,{"$f":"IF(ROUND(Adjustments_Inputs!E21,1)<Adjustments_Inputs!K21,Adjustments_Inputs!Q21-ROUND(Adjustments_Inputs!E21,1),Adjustments_Inputs!Q21-Adjustments_Inputs!K21)","v":-103.19999999999993},{"$f":"IF(ROUND(Adjustments_Inputs!F21,1)<Adjustments_Inputs!L21,Adjustments_Inputs!R21-ROUND(Adjustments_Inputs!F21,1),Adjustments_Inputs!R21-Adjustments_Inputs!L21)","v":-91.599999999999909},{"$f":"IF(ROUND(Adjustments_Inputs!G21,1)<Adjustments_Inputs!M21,Adjustments_Inputs!S21-ROUND(Adjustments_Inputs!G21,1),Adjustments_Inputs!S21-Adjustments_Inputs!M21)","v":-95.299999999999955},{"$f":"IF(ROUND(Adjustments_Inputs!H21,1)<Adjustments_Inputs!N21,Adjustments_Inputs!T21-ROUND(Adjustments_Inputs!H21,1),Adjustments_Inputs!T21-Adjustments_Inputs!N21)","v":-0.39999999999997726},{"$f":"IF(ROUND(Adjustments_Inputs!I21,1)<Adjustments_Inputs!O21,Adjustments_Inputs!U21-ROUND(Adjustments_Inputs!I21,1),Adjustments_Inputs!U21-Adjustments_Inputs!O21)","v":-44}]
[null,"SAIFI - CBD",null,{"$f":"IF(ROUND(Adjustments_Inputs!E22,2)<Adjustments_Inputs!K22,Adjustments_Inputs!Q22-ROUND(Adjustments_Inputs!E22,2),Adjustments_Inputs!Q22-Adjustments_Inputs!K22)","v":0.11000000000000001},{"$f":"IF(ROUND(Adjustments_Inputs!F22,2)<Adjustments_Inputs!L22,Adjustments_Inputs!R22-ROUND(Adjustments_Inputs!F22,2),Adjustments_Inputs!R22-Adjustments_Inputs!L22)","v":-0.06},{"$f":"IF(ROUND(Adjustments_Inputs!G22,2)<Adjustments_Inputs!M22,Adjustments_Inputs!S22-ROUND(Adjustments_Inputs!G22,2),Adjustments_Inputs!S22-Adjustments_Inputs!M22)","v":-0.03},{"$f":"IF(ROUND(Adjustments_Inputs!H22,2)<Adjustments_Inputs!N22,Adjustments_Inputs!T22-ROUND(Adjustments_Inputs!H22,2),Adjustments_Inputs!T22-Adjustments_Inputs!N22)","v":4.0000000000000008E-2},{"$f":"IF(ROUND(Adjustments_Inputs!I22,2)<Adjustments_Inputs!O22,Adjustments_Inputs!U22-ROUND(Adjustments_Inputs!I22,2),Adjustments_Inputs!U22-Adjustments_Inputs!O22)","v":3.0000000000000013E-2}]
[null,"SAIFI - Urban",null,{"$f":"IF(ROUND(Adjustments_Inputs!E23,2)<Adjustments_Inputs!K23,Adjustments_Inputs!Q23-ROUND(Adjustments_Inputs!E23,2),Adjustments_Inputs!Q23-Adjustments_Inputs!K23)","v":0.20000000000000018},{"$f":"IF(ROUND(Adjustments_Inputs!F23,2)<Adjustments_Inputs!L23,Adjustments_Inputs!R23-ROUND(Adjustments_Inputs!F23,2),Adjustments_Inputs!R23-Adjustments_Inputs!L23)","v":0.2300000000000002},{"$f":"IF(ROUND(Adjustments_Inputs!G23,2)<Adjustments_Inputs!M23,Adjustments_Inputs!S23-ROUND(Adjustments_Inputs!G23,2),Adjustments_Inputs!S23-Adjustments_Inputs!M23)","v":0.27},{"$f":"IF(ROUND(Adjustments_Inputs!H23,2)<Adjustments_Inputs!N23,Adjustments_Inputs!T23-ROUND(Adjustments_Inputs!H23,2),Adjustments_Inputs!T23-Adjustments_Inputs!N23)","v":0.45000000000000007},{"$f":"IF(ROUND(Adjustments_Inputs!I23,2)<Adjustments_Inputs!O23,Adjustments_Inputs!U23-ROUND(Adjustments_Inputs!I23,2),Adjustments_Inputs!U23-Adjustments_Inputs!O23)","v":0.34000000000000008}]
[null,"SAIFI - Rural Short",null,{"$f":"IF(ROUND(Adjustments_Inputs!E24,2)<Adjustments_Inputs!K24,Adjustments_Inputs!Q24-ROUND(Adjustments_Inputs!E24,2),Adjustments_Inputs!Q24-Adjustments_Inputs!K24)","v":0.10000000000000009},{"$f":"IF(ROUND(Adjustments_Inputs!F24,2)<Adjustments_Inputs!L24,Adjustments_Inputs!R24-ROUND(Adjustments_Inputs!F24,2),Adjustments_Inputs!R24-Adjustments_Inputs!L24)","v":0.43999999999999995},{"$f":"IF(ROUND(Adjustments_Inputs!G24,2)<Adjustments_Inputs!M24,Adjustments_Inputs!S24-ROUND(Adjustments_Inputs!G24,2),Adjustments_Inputs!S24-Adjustments_Inputs!M24)","v":0.29000000000000004},{"$f":"IF(ROUND(Adjustments_Inputs!H24,2)<Adjustments_Inputs!N24,Adjustments_Inputs!T24-ROUND(Adjustments_Inputs!H24,2),Adjustments_Inputs!T24-Adjustments_Inputs!N24)","v":0.52},{"$f":"IF(ROUND(Adjustments_Inputs!I24,2)<Adjustments_Inputs!O24,Adjustments_Inputs!U24-ROUND(Adjustments_Inputs!I24,2),Adjustments_Inputs!U24-Adjustments_Inputs!O24)","v":0.51}]
[null,"SAIFI - Rural Long",null,{"$f":"IF(ROUND(Adjustments_Inputs!E25,2)<Adjustments_Inputs!K25,Adjustments_Inputs!Q25-ROUND(Adjustments_Inputs!E25,2),Adjustments_Inputs!Q25-Adjustments_Inputs!K25)","v":-0.45000000000000018},{"$f":"IF(ROUND(Adjustments_Inputs!F25,2)<Adjustments_Inputs!L25,Adjustments_Inputs!R25-ROUND(Adjustments_Inputs!F25,2),Adjustments_Inputs!R25-Adjustments_Inputs!L25)","v":-0.45000000000000018},{"$f":"IF(ROUND(Adjustments_Inputs!G25,2)<Adjustments_Inputs!M25,Adjustments_Inputs!S25-ROUND(Adjustments_Inputs!G25,2),Adjustments_Inputs!S25-Adjustments_Inputs!M25)","v":-0.35000000000000053},{"$f":"IF(ROUND(Adjustments_Inputs!H25,2)<Adjustments_Inputs!N25,Adjustments_Inputs!T25-ROUND(Adjustments_Inputs!H25,2),Adjustments_Inputs!T25-Adjustments_Inputs!N25)","v":6.9999999999999396E-2},{"$f":"IF(ROUND(Adjustments_Inputs!I25,2)<Adjustments_Inputs!O25,Adjustments_Inputs!U25-ROUND(Adjustments_Inputs!I25,2),Adjustments_Inputs!U25-Adjustments_Inputs!O25)","v":0.10999999999999943}]
[null,"Call centre performance",null,{"$f":"IF(ROUND(Adjustments_Inputs!E26,3)>Adjustments_Inputs!K26,Adjustments_Inputs!Q26-ROUND(Adjustments_Inputs!E26,3),Adjustments_Inputs!Q26-Adjustments_Inputs!K26)","v":-3},{"$f":"IF(ROUND(Adjustments_Inputs!F26,3)>Adjustments_Inputs!L26,Adjustments_Inputs!R26-ROUND(Adjustments_Inputs!F26,3),Adjustments_Inputs!R26-Adjustments_Inputs!L26)","v":-5.2000000000000028},{"$f":"IF(ROUND(Adjustments_Inputs!G26,3)>Adjustments_Inputs!M26,Adjustments_Inputs!S26-ROUND(Adjustments_Inputs!G26,3),Adjustments_Inputs!S26-Adjustments_Inputs!M26)","v":-6.1000000000000085},{"$f":"IF(ROUND(Adjustments_Inputs!H26,3)>Adjustments_Inputs!N26,Adjustments_Inputs!T26-ROUND(Adjustments_Inputs!H26,3),Adjustments_Inputs!T26-Adjustments_Inputs!N26)","v":-3.8000000000000114},{"$f":"IF(ROUND(Adjustments_Inputs!I26,3)>Adjustments_Inputs!O26,Adjustments_Inputs!U26-ROUND(Adjustments_Inputs!I26,3),Adjustments_Inputs!U26-Adjustments_Inputs!O26)","v":-4.2000000000000028}]
[]
[null,"SSAM","PV"]
[null,"SAIDI - CBD",{"$f":"NPV(WACC_Inputs!$F$31,D94:H94)","v":0.91711795458270962},{"$f":"IF(D83>0,Adjustments_Inputs!K41*D83,Adjustments_Inputs!K61*Dx_Adjustments!D83)","v":0.94963388575697216},{"$f":"IF(E83>0,Adjustments_Inputs!L41*E83,Adjustments_Inputs!L61*Dx_Adjustments!E83)","v":0.14954864342629481},{"$f":"IF(F83>0,Adjustments_Inputs!M41*F83,Adjustments_Inputs!M61*Dx_Adjustments!F83)","v":-0.44116849810756958},{"$f":"IF(G83>0,Adjustments_Inputs!N41*G83,Adjustments_Inputs!N61*Dx_Adjustments!G83)","v":-0.17198093994023908},{"$f":"IF(H83>0,Adjustments_Inputs!O41*H83,Adjustments_Inputs!O61*Dx_Adjustments!H83)","v":0.48603309113545812}]
[null,"SAIDI - Urban",{"$f":"NPV(WACC_Inputs!$F$31,D95:H95)","v":91.38279042366608},{"$f":"IF(D84>0,Adjustments_Inputs!K42*D84,Adjustments_Inputs!K62*Dx_Adjustments!D84)","v":19.803350574501984},{"$f":"IF(E84>0,Adjustments_Inputs!L42*E84,Adjustments_Inputs!L62*Dx_Adjustments!E84)","v":17.057753297211146},{"$f":"IF(F84>0,Adjustments_Inputs!M42*F84,Adjustments_Inputs!M62*Dx_Adjustments!F84)","v":19.628099684462146},{"$f":"IF(G84>0,Adjustments_Inputs!N42*G84,Adjustments_Inputs!N62*Dx_Adjustments!G84)","v":26.46288439601593},{"$f":"IF(H84>0,Adjustments_Inputs!O42*H84,Adjustments_Inputs!O62*Dx_Adjustments!H84)","v":18.810262197609553}]
[null,"SAIDI - Rural Short",{"$f":"NPV(WACC_Inputs!$F$31,D96:H96)","v":35.336559273134192},{"$f":"IF(D85>0,Adjustments_Inputs!K43*D85,Adjustments_Inputs!K63*Dx_Adjustments!D85)","v":6.504904886055777},{"$f":"IF(E85>0,Adjustments_Inputs!L43*E85,Adjustments_Inputs!L63*Dx_Adjustments!E85)","v":9.0181635920318772},{"$f":"IF(F85>0,Adjustments_Inputs!M43*F85,Adjustments_Inputs!M63*Dx_Adjustments!F85)","v":6.2092273912350633},{"$f":"IF(G85>0,Adjustments_Inputs!N43*G85,Adjustments_Inputs!N63*Dx_Adjustments!G85)","v":9.7080777466135455},{"$f":"IF(H85>0,Adjustments_Inputs!O43*H85,Adjustments_Inputs!O63*Dx_Adjustments!H85)","v":7.9340127776892464}]
[null,"SAIDI - Rural Long",{"$f":"NPV(WACC_Inputs!$F$31,D97:H97)","v":-22.137591341749424},{"$f":"IF(D86>0,Adjustments_Inputs!K44*D86,Adjustments_Inputs!K64*Dx_Adjustments!D86)","v":-7.4210907227091569},{"$f":"IF(E86>0,Adjustments_Inputs!L44*E86,Adjustments_Inputs!L64*Dx_Adjustments!E86)","v":-6.5869371143426214},{"$f":"IF(F86>0,Adjustments_Inputs!M44*F86,Adjustments_Inputs!M64*Dx_Adjustments!F86)","v":-6.853003351494019},{"$f":"IF(G86>0,Adjustments_Inputs!N44*G86,Adjustments_Inputs!N64*Dx_Adjustments!G86)","v":-2.8763917529878839E-2},{"$f":"IF(H86>0,Adjustments_Inputs!O44*H86,Adjustments_Inputs!O64*Dx_Adjustments!H86)","v":-3.1640309282868522}]
[null,"SAIFI - CBD",{"$f":"NPV(WACC_Inputs!$F$31,D98:H98)","v":0.79834986584554657},{"$f":"IF(D87>0,Adjustments_Inputs!K45*D87,Adjustments_Inputs!K65*Dx_Adjustments!D87)*100","v":1.0561606942231077},{"$f":"IF(E87>0,Adjustments_Inputs!L45*E87,Adjustments_Inputs!L65*Dx_Adjustments!E87)*100","v":-0.5760876513944222},{"$f":"IF(F87>0,Adjustments_Inputs!M45*F87,Adjustments_Inputs!M65*Dx_Adjustments!F87)*100","v":-0.2880438256972111},{"$f":"IF(G87>0,Adjustments_Inputs!N45*G87,Adjustments_Inputs!N65*Dx_Adjustments!G87)*100","v":0.38405843426294822},{"$f":"IF(H87>0,Adjustments_Inputs!O45*H87,Adjustments_Inputs!O65*Dx_Adjustments!H87)*100","v":0.28804382569721121}]
[null,"SAIFI - Urban",{"$f":"NPV(WACC_Inputs!$F$31,D99:H99)","v":80.234863181753497},{"$f":"IF(D88>0,Adjustments_Inputs!K46*D88,Adjustments_Inputs!K66*Dx_Adjustments!D88)*100","v":12.106169641434272},{"$f":"IF(E88>0,Adjustments_Inputs!L46*E88,Adjustments_Inputs!L66*Dx_Adjustments!E88)*100","v":13.922095087649414},{"$f":"IF(F88>0,Adjustments_Inputs!M46*F88,Adjustments_Inputs!M66*Dx_Adjustments!F88)*100","v":16.343329015936252},{"$f":"IF(G88>0,Adjustments_Inputs!N46*G88,Adjustments_Inputs!N66*Dx_Adjustments!G88)*100","v":27.238881693227089},{"$f":"IF(H88>0,Adjustments_Inputs!O46*H88,Adjustments_Inputs!O66*Dx_Adjustments!H88)*100","v":20.580488390438248}]
[null,"SAIFI - Rural Short",{"$f":"NPV(WACC_Inputs!$F$31,D100:H100)","v":40.377799245732092},{"$f":"IF(D89>0,Adjustments_Inputs!K47*D89,Adjustments_Inputs!K67*Dx_Adjustments!D89)*100","v":2.4533832370517943},{"$f":"IF(E89>0,Adjustments_Inputs!L47*E89,Adjustments_Inputs!L67*Dx_Adjustments!E89)*100","v":10.794886243027886},{"$f":"IF(F89>0,Adjustments_Inputs!M47*F89,Adjustments_Inputs!M67*Dx_Adjustments!F89)*100","v":7.1148113874501986},{"$f":"IF(G89>0,Adjustments_Inputs!N47*G89,Adjustments_Inputs!N67*Dx_Adjustments!G89)*100","v":12.757592832669321},{"$f":"IF(H89>0,Adjustments_Inputs!O47*H89,Adjustments_Inputs!O67*Dx_Adjustments!H89)*100","v":12.512254508964141}]
[null,"SAIFI - Rural Long",{"$f":"NPV(WACC_Inputs!$F$31,D101:H101)","v":-11.388844517698173},{"$f":"IF(D90>0,Adjustments_Inputs!K48*D90,Adjustments_Inputs!K68*Dx_Adjustments!D90)*100","v":-5.0472419073705188},{"$f":"IF(E90>0,Adjustments_Inputs!L48*E90,Adjustments_Inputs!L68*Dx_Adjustments!E90)*100","v":-5.0472419073705188},{"$f":"IF(F90>0,Adjustments_Inputs!M48*F90,Adjustments_Inputs!M68*Dx_Adjustments!F90)*100","v":-3.9256325946215198},{"$f":"IF(G90>0,Adjustments_Inputs!N48*G90,Adjustments_Inputs!N68*Dx_Adjustments!G90)*100","v":0.78512651892429597},{"$f":"IF(H90>0,Adjustments_Inputs!O48*H90,Adjustments_Inputs!O68*Dx_Adjustments!H90)*100","v":1.2337702440238978}]
[null,"Call centre performance",{"$f":"NPV(WACC_Inputs!$F$31,D102:H102)","v":9.1696835223961983},{"$f":"IF(D91<0,Adjustments_Inputs!K49*D91,Adjustments_Inputs!K69*Dx_Adjustments!D91)*10","v":1.3725587151394421},{"$f":"IF(E91<0,Adjustments_Inputs!L49*E91,Adjustments_Inputs!L69*Dx_Adjustments!E91)*10","v":2.379101772908367},{"$f":"IF(F91<0,Adjustments_Inputs!M49*F91,Adjustments_Inputs!M69*Dx_Adjustments!F91)*10","v":2.7908693874502024},{"$f":"IF(G91<0,Adjustments_Inputs!N49*G91,Adjustments_Inputs!N69*Dx_Adjustments!G91)*10","v":1.7385743725099647},{"$f":"IF(H91<0,Adjustments_Inputs!O49*H91,Adjustments_Inputs!O69*Dx_Adjustments!H91)*10","v":1.9215822011952199}]
[null,"Total raw distribution SSAM",{"$f":"NPV(WACC_Inputs!$F$31,D103:H103)","v":224.69072760766272},{"$f":"SUM(D94:D102)","v":31.777829004083671},{"$f":"SUM(E94:E102)","v":41.111281963147434},{"$f":"SUM(F94:F102)","v":40.578488596613539},{"$f":"SUM(G94:G102)","v":78.874451136752967},{"$f":"SUM(H94:H102)","v":60.602416308466118}]
[null,"Total distribution SSAM (inc revenue at risk cap)",{"$f":"NPV(WACC_Inputs!$F$31,D104:H104)","v":193.99049541333795},{"$f":"IF(ABS(D103)>D$79,SIGN(D103)*D$79,D103)","v":31.777829004083671},{"$f":"IF(ABS(E103)>E$79,SIGN(E103)*E$79,E103)","v":37.752612533943996},{"$f":"IF(ABS(F103)>F$79,SIGN(F103)*F$79,F103)","v":40.578488596613539},{"$f":"IF(ABS(G103)>G$79,SIGN(G103)*G$79,G103)","v":51.431346074701914},{"$f":"IF(ABS(H103)>H$79,SIGN(H103)*H$79,H103)","v":56.123661107063128}]
[]
[null,"k-Factor"]
[null,"Year ending 30 June",null,2013,2014,2015,2016,2017,2018]
[null,"Distribution [$M real as at 30 June 2012]"]
[null,"Revenue",null,{"$f":"Adjustments_Inputs!I290","v":685.7299816088464},{"$f":"Adjustments_Inputs!J290","v":684.79896990207362},{"$f":"Adjustments_Inputs!K290","v":816.72488631594354},{"$f":"Adjustments_Inputs!L290","v":932.91908688348201},{"$f":"Adjustments_Inputs!M290","v":1018.0335275788868}]
[null,"plus AA2 adjustment factor",null,0,0,0,0,0]
[null,"plus k-Factor",null,{"$f":"(Adjustments_Inputs!O282-Adjustments_Inputs!O286)*(1+WACC_Inputs!$E$28)*(1+WACC_Inputs!$F$31)+(Adjustments_Inputs!P294-Adjustments_Inputs!P282)*(1+WACC_Inputs!$F$31)","v":49.107799994587985},{"$f":"(Adjustments_Inputs!P282-Adjustments_Inputs!P286)*(1+WACC_Inputs!$F$31)^2+(Adjustments_Inputs!Q294-Adjustments_Inputs!Q282)*(1+WACC_Inputs!$F$31)","v":69.248063659606714},{"$f":"(Adjustments_Inputs!Q282-Adjustments_Inputs!Q286)*(1+WACC_Inputs!$F$31)^2+(Adjustments_Inputs!R294-Adjustments_Inputs!R282)*(1+WACC_Inputs!$F$31)","v":47.904787369326648},{"$f":"(Adjustments_Inputs!R282-Adjustments_Inputs!R286)*(1+WACC_Inputs!$F$31)^2+(Adjustments_Inputs!S294-Adjustments_Inputs!S282)*(1+WACC_Inputs!$F$31)","v":8.7343550717359157},{"$f":"(Adjustments_Inputs!S282-Adjustments_Inputs!S286)*(1+WACC_Inputs!$F$31)^2+(Adjustments_Inputs!T294-Adjustments_Inputs!T282)*(1+WACC_Inputs!$F$31)","v":-33.954788931929684},{"$f":"(Adjustments_Inputs!T282-Adjustments_Inputs!T286)*(1+WACC_Inputs!$F$31)*(1+WACC_Inputs!H31)+(Adjustments_Inputs!U294-Adjustments_Inputs!U282)*(1+WACC_Inputs!$H$31)","v":33.019232043077771}]
[null,"Maximum revenue",null,{"$f":"SUM(D109:D111)","v":734.83778160343434},754.04703356168034,864.62967368527018,941.65344195521789,984.07873864695716,33.019232043077771]
[]
[null,"Tariff equalisation contribution [$M nominal]",null,{"$f":"Dx_Inputs!K709","v":154},{"$f":"Dx_Inputs!L709","v":209},{"$f":"Dx_Inputs!M709","v":136},{"$f":"Dx_Inputs!N709","v":141},{"$f":"Dx_Inputs!O709","v":150}]
[]
[null,"Maximum distribution revenue [$M nominal]",null,{"$f":"D112*(Dx_Inputs!K32/Dx_Inputs!$J32)+D114","v":906.40362498837692},{"$f":"E112*(Dx_Inputs!L32/Dx_Inputs!$J32)+E114","v":1004.354390977908},{"$f":"F112*(Dx_Inputs!M32/Dx_Inputs!$J32)+F114","v":1061.7738039956826},{"$f":"G112*(Dx_Inputs!N32/Dx_Inputs!$J32)+G114","v":1159.5613923937913},{"$f":"H112*(Dx_Inputs!O32/Dx_Inputs!$J32)+H114","v":1235.0350235878302}]
[]
[null,"Other adjustments"]
[null,"Year ending 30 June",null,2013,2014,2015,2016,2017]
[null,"Other adjustments [$M real as at 30 June 2017]"]
[null,null,"PV"]
[null,"Unforeseen events revenue adjustment",{"$f":"NPV(WACC_Inputs!$F$31,D122:H122)","v":0},{"$f":"Adjustments_Inputs!E264","v":0},{"$f":"Adjustments_Inputs!F264","v":0},{"$f":"Adjustments_Inputs!G264","v":0},{"$f":"Adjustments_Inputs!H264","v":0},{"$f":"Adjustments_Inputs!I264","v":0}]
[null,"Technical rule change revenue adjustment",{"$f":"NPV(WACC_Inputs!$F$31,D123:H123)","v":0},{"$f":"Adjustments_Inputs!E265","v":0},{"$f":"Adjustments_Inputs!F265","v":0},{"$f":"Adjustments_Inputs!G265","v":0},{"$f":"Adjustments_Inputs!H265","v":0},{"$f":"Adjustments_Inputs!I265","v":0}]
[null,"D-Factor revenue adjustment",{"$f":"NPV(WACC_Inputs!$F$31,D124:H124)","v":7.0437004989059284},{"$f":"Adjustments_Inputs!E266","v":2.1092226653696495},{"$f":"Adjustments_Inputs!F266","v":1.7846219830028325},{"$f":"Adjustments_Inputs!G266","v":1.6562470604651163},{"$f":"Adjustments_Inputs!H266","v":1.5389338674033151},{"$f":"Adjustments_Inputs!I266","v":0.62092999999999998}]

{"sheet":"Tx_Adjustments","index":21,"n_rows":122,"n_cols":13,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
[null,"Validation status",{"$f":"J81","v":"OK"}]
[null,"Investment adjustment mechanism (IAM) [$M real as at 30 June 2017]"]
[null,"Year ending 30 June",null,2013,2014,2015,2016,2017,2013,2014,2015,2016,2017]
[null,null,null,null,null,"Forecast",null,null,null,null,"Actual"]
[null,"Opening balance"]
[null,"Transmission cables",null,0,{"$f":"D51","v":28.397058997396517},68.181958945403537,87.23843013661353,107.31577374994728,0,{"$f":"I51","v":15.770993465866974},46.337256796079593,54.704845035277224,56.642676164128893]
[null,"Transmission steel towers",null,0,18.518703588444176,44.662181205507366,57.703987089008066,71.402774692844631,0,10.854199065610125,31.951148311562392,36.234066958713242,37.491567729436298]
[null,"Transmission wood poles",null,0,9.405910653139081,22.433182016107541,28.292532415032639,34.483929348353371,0,4.8473138666668012,14.182869426429946,17.684199766809428,18.271860128853323]
[null,"Transmission metering",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,0,70.313592127018495,169.31632555904807,218.17913240939649,269.36673549140647,0,41.122150752337497,120.81097292450703,136.70022111569307,140.74639163489138]
[null,"Transmission reactors",null,0,8.995886066171817,21.475260524052072,27.127311411980511,33.110456752042836,0,4.6360086630162174,13.584597428897835,16.981419602598077,17.605107724849919]
[null,"Transmission capacitors",null,0,6.9608374760399085,16.701353278122891,21.371997723485343,26.251946333394024,0,3.9851919212444087,11.668269441354283,13.344038660771961,13.649306148137134]
[null,"Transmission circuit breakers",null,0,22.968682474566069,55.661872559842713,72.754722843888629,90.543464571744408,0,14.61279800399525,42.996979705052624,45.613201920703482,46.734831632822072]
[null,"SCADA and communications",null,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,0,0,0,0,0,0,0,0,0,0]
[null,"Other non-network assets",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land & Easements",null,0,59.42637693382315,144.05147504884792,187.47043716904133,233.76523281757869,0,33.963272213464755,100.92300518611626,118.9601927585976,126.26352712559631]
[null,"Total",null,{"$f":"SUM(D6:D17)","v":0},224.98704831659919,542.48360913693205,700.13855119844652,866.2403137573117,0,129.79192795220203,382.45509921999997,440.22218581916411,457.40526828871532]
[]
[null,"Capital expenditure"]
[null,"Transmission cables",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":28.397058997396517},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":40.301210111596049},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":20.30553062955531},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":21.69559451767098},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":33.281725114815259},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":15.770993465866974},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":31.082573493801643},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":9.6166476775429484},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":3.5560820331889014},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B21,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":3.2996512361435388}]
[null,"Transmission steel towers",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":18.518703588444176},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":26.452122676870594},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":13.79131965458928},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":14.678156702501635},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":22.034369005638318},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":10.854199065610125},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":21.405594305759667},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":5.0324324182394315},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":2.2368698693881202},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B22,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":1.7084388610088046}]
[null,"Transmission wood poles",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":9.405910653139081},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":13.236291599704886},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":6.3625104489882958},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":6.8359461044725638},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":10.805514941404176},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":4.8473138666668012},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":9.5445757964995686},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":4.0044903904426796},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":1.2322095331957221},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B23,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":1.3861040060873957}]
[null,"Transmission metering",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B24,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":0}]
[null,"Transmission transformers",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":70.313592127018495},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":100.40900527456995},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":52.277258798380203},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":55.647600206009315},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":83.609948046210064},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":41.122150752337497},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":81.0950940147099},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":19.303700139217817},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":8.5061676431977045},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B25,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":6.5569360677820843}]
[null,"Transmission reactors",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":8.995886066171817},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":12.659292179203691},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":6.085154452835952},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":6.5379519940265522},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":10.334478487391165},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":4.6360086630162174},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":9.1285064872050548},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":3.8299257386077539},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":1.1784947762160685},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B26,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":1.3256806463991999}]
[null,"Transmission capacitors",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":6.9608374760399085},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":9.9145367389839798},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":5.0925288007380463},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":5.4291461853027272},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":8.2273913841300175},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":3.9851919212444087},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":7.8570984570108733},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":2.0976535747932754},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":0.85446506275922163},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B27,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":0.71591273598515603}]
[null,"Transmission circuit breakers",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":22.968682474566069},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":33.152563734767966},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":18.215275208232597},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":19.275472156207108},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":27.996285777827485},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":14.61279800399525},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":28.843555350548694},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":3.7386471398375383},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":2.608360140469923},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B28,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":1.2231862626718}]
[null,"SCADA and communications",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B29,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":0}]
[null,"IT",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B30,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":0}]
[null,"Other non-network assets",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":0},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B31,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":0}]
[null,"Land & Easements",null,{"$f":"SUMPRODUCT(Tx_Inputs!K$103:K$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$334:K$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":59.42637693382315},{"$f":"SUMPRODUCT(Tx_Inputs!L$103:L$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$334:L$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":84.625098115024755},{"$f":"SUMPRODUCT(Tx_Inputs!M$103:M$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$334:M$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":43.41896212019342},{"$f":"SUMPRODUCT(Tx_Inputs!N$103:N$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$334:N$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":46.294795648537345},{"$f":"SUMPRODUCT(Tx_Inputs!O$103:O$117,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$334:O$348,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":70.204875005140323},{"$f":"SUMPRODUCT(Tx_Inputs!K$122:K$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)+SUMPRODUCT(Tx_Inputs!K$166:K$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)-SUMPRODUCT(Tx_Inputs!K$353:K$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!E$240:E$254)","v":33.963272213464755},{"$f":"SUMPRODUCT(Tx_Inputs!L$122:L$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)+SUMPRODUCT(Tx_Inputs!L$166:L$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)-SUMPRODUCT(Tx_Inputs!L$353:L$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!F$240:F$254)","v":66.959732972651508},{"$f":"SUMPRODUCT(Tx_Inputs!M$122:M$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)+SUMPRODUCT(Tx_Inputs!M$166:M$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)-SUMPRODUCT(Tx_Inputs!M$353:M$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!G$240:G$254)","v":18.037187572481351},{"$f":"SUMPRODUCT(Tx_Inputs!N$122:N$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)+SUMPRODUCT(Tx_Inputs!N$166:N$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)-SUMPRODUCT(Tx_Inputs!N$353:N$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!H$240:H$254)","v":7.3033343669987048},{"$f":"SUMPRODUCT(Tx_Inputs!O$122:O$136,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)+SUMPRODUCT(Tx_Inputs!O$166:O$180,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)-SUMPRODUCT(Tx_Inputs!O$353:O$367,OFFSET(Tx_Inputs!$C$6:$C$20,0,MATCH($B32,Tx_Inputs!$C$5:$O$5,0)-1),Adjustments_Inputs!I$240:I$254)","v":6.1580901839220221}]
[null,"Total",null,{"$f":"SUM(D21:D32)","v":224.98704831659919},320.75012043072189,165.54854011351313,176.39466351472822,266.49458776255682,129.79192795220203,255.91673087818685,65.660684651162796,27.475983425414366,22.374000000000002]
[]
[null,"Depreciation","Life"]
[null,"Transmission cables",{"$f":"Tx_Inputs!E34","v":55},0,{"$f":"-IF($C36>0,SUM($D21:D21)/$C36,0)","v":-0.51631016358902759},{"$f":"-IF($C36>0,SUM($D21:E21)/$C36,0)","v":-1.2490594383453193},{"$f":"-IF($C36>0,SUM($D21:F21)/$C36,0)","v":-1.618250904337234},{"$f":"-IF($C36>0,SUM($D21:G21)/$C36,0)","v":-2.0127162592039793},{"$f":"D36","v":0},{"$f":"E36","v":-0.51631016358902759},{"$f":"F36","v":-1.2490594383453193},{"$f":"G36","v":-1.618250904337234},{"$f":"H36","v":-2.0127162592039793}]
[null,"Transmission steel towers",{"$f":"Tx_Inputs!E35","v":60},0,{"$f":"-IF($C37>0,SUM($D22:D22)/$C37,0)","v":-0.30864505980740292},{"$f":"-IF($C37>0,SUM($D22:E22)/$C37,0)","v":-0.74951377108857953},{"$f":"-IF($C37>0,SUM($D22:F22)/$C37,0)","v":-0.97936909866506749},{"$f":"-IF($C37>0,SUM($D22:G22)/$C37,0)","v":-1.2240050437067613},{"$f":"D37","v":0},-0.30864505980740292,-0.74951377108857953,-0.97936909866506749,-1.2240050437067613]
[null,"Transmission wood poles",{"$f":"Tx_Inputs!E36","v":45},0,{"$f":"-IF($C38>0,SUM($D23:D23)/$C38,0)","v":-0.20902023673642403},{"$f":"-IF($C38>0,SUM($D23:E23)/$C38,0)","v":-0.50316005006319919},{"$f":"-IF($C38>0,SUM($D23:F23)/$C38,0)","v":-0.64454917115182808},{"$f":"-IF($C38>0,SUM($D23:G23)/$C38,0)","v":-0.79645908458455161},0,-0.20902023673642403,-0.50316005006319919,-0.64454917115182808,-0.79645908458455161]
[null,"Transmission metering",{"$f":"Tx_Inputs!E37","v":40},0,{"$f":"-IF($C39>0,SUM($D24:D24)/$C39,0)","v":0},{"$f":"-IF($C39>0,SUM($D24:E24)/$C39,0)","v":0},{"$f":"-IF($C39>0,SUM($D24:F24)/$C39,0)","v":0},{"$f":"-IF($C39>0,SUM($D24:G24)/$C39,0)","v":0},0,0,0,0,0]
[null,"Transmission transformers",{"$f":"Tx_Inputs!E38","v":50},0,{"$f":"-IF($C40>0,SUM($D25:D25)/$C40,0)","v":-1.40627184254037},{"$f":"-IF($C40>0,SUM($D25:E25)/$C40,0)","v":-3.4144519480317688},{"$f":"-IF($C40>0,SUM($D25:F25)/$C40,0)","v":-4.459997123999373},{"$f":"-IF($C40>0,SUM($D25:G25)/$C40,0)","v":-5.5729491281195589},0,-1.40627184254037,-3.4144519480317688,-4.459997123999373,-5.5729491281195589]
[null,"Transmission reactors",{"$f":"Tx_Inputs!E39","v":50},null,{"$f":"-IF($C41>0,SUM($D26:D26)/$C41,0)","v":-0.17991772132343634},{"$f":"-IF($C41>0,SUM($D26:E26)/$C41,0)","v":-0.43310356490751017},{"$f":"-IF($C41>0,SUM($D26:F26)/$C41,0)","v":-0.55480665396422923},{"$f":"-IF($C41>0,SUM($D26:G26)/$C41,0)","v":-0.68556569384476018},0,-0.17991772132343634,-0.43310356490751017,-0.55480665396422923,-0.68556569384476018]
[null,"Transmission capacitors",{"$f":"Tx_Inputs!E40","v":40},null,{"$f":"-IF($C42>0,SUM($D27:D27)/$C42,0)","v":-0.17402093690099771},{"$f":"-IF($C42>0,SUM($D27:E27)/$C42,0)","v":-0.42188435537559721},{"$f":"-IF($C42>0,SUM($D27:F27)/$C42,0)","v":-0.54919757539404834},{"$f":"-IF($C42>0,SUM($D27:G27)/$C42,0)","v":-0.68492623002661657},0,-0.17402093690099771,-0.42188435537559721,-0.54919757539404834,-0.68492623002661657]
[null,"Transmission circuit breakers",{"$f":"Tx_Inputs!E41","v":50},0,{"$f":"-IF($C43>0,SUM($D28:D28)/$C43,0)","v":-0.45937364949132137},{"$f":"-IF($C43>0,SUM($D28:E28)/$C43,0)","v":-1.1224249241866806},{"$f":"-IF($C43>0,SUM($D28:F28)/$C43,0)","v":-1.4867304283513325},{"$f":"-IF($C43>0,SUM($D28:G28)/$C43,0)","v":-1.8722398714754747},0,-0.45937364949132137,-1.1224249241866806,-1.4867304283513325,-1.8722398714754747]
[null,"SCADA and communications",{"$f":"Tx_Inputs!E42","v":11},0,{"$f":"-IF($C44>0,SUM($D29:D29)/$C44,0)","v":0},{"$f":"-IF($C44>0,SUM($D29:E29)/$C44,0)","v":0},{"$f":"-IF($C44>0,SUM($D29:F29)/$C44,0)","v":0},{"$f":"-IF($C44>0,SUM($D29:G29)/$C44,0)","v":0},0,0,0,0,0]
[null,"IT",{"$f":"Tx_Inputs!E43","v":6},0,{"$f":"-IF($C45>0,SUM($D30:D30)/$C45,0)","v":0},{"$f":"-IF($C45>0,SUM($D30:E30)/$C45,0)","v":0},{"$f":"-IF($C45>0,SUM($D30:F30)/$C45,0)","v":0},{"$f":"-IF($C45>0,SUM($D30:G30)/$C45,0)","v":0},0,0,0,0,0]
[null,"Other non-network assets",{"$f":"Tx_Inputs!E44","v":16.850000000000001},0,{"$f":"-IF($C46>0,SUM($D31:D31)/$C46,0)","v":0},{"$f":"-IF($C46>0,SUM($D31:E31)/$C46,0)","v":0},{"$f":"-IF($C46>0,SUM($D31:F31)/$C46,0)","v":0},{"$f":"-IF($C46>0,SUM($D31:G31)/$C46,0)","v":0},0,0,0,0,0]
[null,"Land & Easements",{"$f":"Tx_Inputs!E45","v":0},0,{"$f":"-IF($C47>0,SUM($D32:D32)/$C47,0)","v":0},{"$f":"-IF($C47>0,SUM($D32:E32)/$C47,0)","v":0},{"$f":"-IF($C47>0,SUM($D32:F32)/$C47,0)","v":0},{"$f":"-IF($C47>0,SUM($D32:G32)/$C47,0)","v":0},0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D36:D47)","v":0},-3.2535596103889799,-7.8935980519986551,-10.292900955863113,-12.848861310961704,0,-3.2535596103889799,-7.8935980519986551,-10.292900955863113,-12.848861310961704]
[]
[null,"Closing balance"]
[null,"Transmission cables",null,{"$f":"SUM(D6,D21,D36)","v":28.397058997396517},{"$f":"SUM(E6,E21,E36)","v":68.181958945403537},87.23843013661353,107.31577374994728,138.58478260555856,15.770993465866974,46.337256796079593,54.704845035277224,56.642676164128893,57.929611141068456]
[null,"Transmission steel towers",null,{"$f":"SUM(D7,D22,D37)","v":18.518703588444176},44.662181205507366,57.703987089008066,71.402774692844631,92.213138654776174,10.854199065610125,31.951148311562392,36.234066958713242,37.491567729436298,37.976001546738338]
[null,"Transmission wood poles",null,9.405910653139081,22.433182016107541,28.292532415032639,34.483929348353371,44.492985205172992,4.8473138666668012,14.182869426429946,17.684199766809428,18.271860128853323,18.861505050356168]
[null,"Transmission metering",null,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission transformers",null,70.313592127018495,169.31632555904807,218.17913240939649,269.36673549140647,347.40373440949696,41.122150752337497,120.81097292450703,136.70022111569307,140.74639163489138,141.73037857455392]
[null,"Transmission reactors",null,8.995886066171817,21.475260524052072,27.127311411980511,33.110456752042836,42.759369545589244,4.6360086630162174,13.584597428897835,16.981419602598077,17.605107724849919,18.245222677404357]
[null,"Transmission capacitors",null,6.9608374760399085,16.701353278122891,21.371997723485343,26.251946333394024,33.79441148749742,3.9851919212444087,11.668269441354283,13.344038660771961,13.649306148137134,13.680292654095673]
[null,"Transmission circuit breakers",null,22.968682474566069,55.661872559842713,72.754722843888629,90.543464571744408,116.66751047809642,14.61279800399525,42.996979705052624,45.613201920703482,46.734831632822072,46.085778024018403]
[null,"SCADA and communications",null,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,0,0,0,0,0,0,0,0,0,0]
[null,"Other non-network assets",null,0,0,0,0,0,0,0,0,0,0]
[null,"Land & Easements",null,59.42637693382315,144.05147504884792,187.47043716904133,233.76523281757869,303.970107822719,33.963272213464755,100.92300518611626,118.9601927585976,126.26352712559631,132.42161730951833]
[null,"Total",null,{"$f":"SUM(D51:D62)","v":224.98704831659919},542.48360913693205,700.13855119844652,866.2403137573117,1119.8860402089067,129.79192795220203,382.45509921999997,440.22218581916411,457.40526828871532,466.93040697775359]
[]
[null,null,null,null,null,"Forecast",null,null,null,null,"Actual"]
[null,"Adjustment calculation"]
[null,"Return on assets",null,{"$f":"D18*WACC_Inputs!$F$31","v":0},{"$f":"E18*WACC_Inputs!$F$31","v":8.1087888383488931},{"$f":"F18*WACC_Inputs!$F$31","v":19.551725611185926},{"$f":"G18*WACC_Inputs!$F$31","v":25.233788841332462},{"$f":"H18*WACC_Inputs!$F$31","v":31.220285078982926},{"$f":"I18*WACC_Inputs!$F$31","v":0},{"$f":"J18*WACC_Inputs!$F$31","v":4.677848545333136},{"$f":"K18*WACC_Inputs!$F$31","v":13.784116298822296},{"$f":"L18*WACC_Inputs!$F$31","v":15.866107731413914},{"$f":"M18*WACC_Inputs!$F$31","v":16.485405546021695}]
[null,"Depreciation",null,{"$f":"-D48","v":0},{"$f":"-E48","v":3.2535596103889799},7.8935980519986551,10.292900955863113,12.848861310961704,0,3.2535596103889799,7.8935980519986551,10.292900955863113,12.848861310961704]
[null,"Cost of service",null,{"$f":"SUM(D67:D68)","v":0},11.362348448737873,27.445323663184581,35.526689797195573,44.069146389944628,0,7.9314081557221154,21.677714350820949,26.159008687277026,29.334266856983398]
[]
[null,"Forecast vs actual analysis"]
[null,"Forecast cost of service",null,{"$f":"D69","v":0},{"$f":"E69","v":11.362348448737873},{"$f":"F69","v":27.445323663184581},{"$f":"G69","v":35.526689797195573},{"$f":"H69","v":44.069146389944628}]
[null,"Actual cost of service",null,{"$f":"I69","v":0},{"$f":"J69","v":7.9314081557221154},{"$f":"K69","v":21.677714350820949},{"$f":"L69","v":26.159008687277026},{"$f":"M69","v":29.334266856983398},"PV"]
[null,"Actual less forecast",null,{"$f":"D73-D72","v":0},{"$f":"E73-E72","v":-3.4309402930157571},{"$f":"F73-F72","v":-5.7676093123636321},{"$f":"G73-G72","v":-9.3676811099185464},{"$f":"H73-H72","v":-14.73487953296123},{"$f":"NPV(WACC_Inputs!$F$31,Tx_Adjustments!D74:H74)","v":-28.85756115789864}]
[]
[null,"Cashflow anlysis to reconcile IAM adjustment"]
[null,"IAM actual capital expenditure",null,{"$f":"-I33","v":-129.79192795220203},{"$f":"-J33","v":-255.91673087818685},{"$f":"-K33","v":-65.660684651162796},{"$f":"-L33","v":-27.475983425414366},{"$f":"-M33","v":-22.374000000000002}]
[null,"Actual asset opening value",null,0,0,0,0,0]
[null,"Actual asset residual value",null,null,null,null,null,{"$f":"M63","v":466.93040697775359}]
[null,"Forecast cost of service",null,{"$f":"D69","v":0},{"$f":"E69","v":11.362348448737873},{"$f":"F69","v":27.445323663184581},{"$f":"G69","v":35.526689797195573},{"$f":"H69","v":44.069146389944628},"PV","CHECK"]
[null,"Total cashflow",null,{"$f":"SUM(D77:D80)","v":-129.79192795220203},{"$f":"SUM(E77:E80)","v":-244.55438242944899},{"$f":"SUM(F77:F80)","v":-38.215360987978215},{"$f":"SUM(G77:G80)","v":8.0507063717812066},{"$f":"SUM(H77:H80)","v":488.62555336769822},{"$f":"NPV(WACC_Inputs!$F$31,Tx_Adjustments!D81:H81)","v":28.857561157898658},{"$f":"IF(ROUND(I74+I81,8)=0,\"OK\",\"CHECK\")","v":"OK"}]
[]
[null,"Service standard adjustment mechanism (SSAM) adjustment"]
[null,"Year ending 30 June",null,2013,2014,2015,2016,2017]
[null,"Revenue at risk [$M real ast at 30 June 2017]"]
[null,"Transmission revenue cap",null,{"$f":"Adjustments_Inputs!I291/Tx_Inputs!$J$28","v":426.99731934694046},{"$f":"Adjustments_Inputs!J291/Tx_Inputs!$J$28","v":361.74005616106899},{"$f":"Adjustments_Inputs!K291/Tx_Inputs!$J$28","v":354.40604395986662},{"$f":"Adjustments_Inputs!L291/Tx_Inputs!$J$28","v":320.45807366972798},{"$f":"Adjustments_Inputs!M291/Tx_Inputs!$J$28","v":289.76192344999032}]
[null,"Transmission revenue at risk cap",null,{"$f":"D86*Adjustments_Inputs!E14","v":4.2699731934694043},{"$f":"E86*Adjustments_Inputs!F14","v":3.6174005616106899},{"$f":"F86*Adjustments_Inputs!G14","v":3.5440604395986663},{"$f":"G86*Adjustments_Inputs!H14","v":3.2045807366972801},{"$f":"H86*Adjustments_Inputs!I14","v":2.8976192344999032}]
[]
[null,"SSAM calculation [$M real as at 30 June 2017]"]
[null,"SSD"]
[null,"Circuit Availability",null,{"$f":"IF(ROUND(Adjustments_Inputs!E32,1)>Adjustments_Inputs!K32,Adjustments_Inputs!Q32-ROUND(Adjustments_Inputs!E32,1),Adjustments_Inputs!Q32-Adjustments_Inputs!K32)","v":-0.30000000000001137},{"$f":"IF(ROUND(Adjustments_Inputs!F32,1)>Adjustments_Inputs!L32,Adjustments_Inputs!R32-ROUND(Adjustments_Inputs!F32,1),Adjustments_Inputs!R32-Adjustments_Inputs!L32)","v":9.9999999999994316E-2},{"$f":"IF(ROUND(Adjustments_Inputs!G32,1)>Adjustments_Inputs!M32,Adjustments_Inputs!S32-ROUND(Adjustments_Inputs!G32,1),Adjustments_Inputs!S32-Adjustments_Inputs!M32)","v":-0.40000000000000568},{"$f":"IF(ROUND(Adjustments_Inputs!H32,1)>Adjustments_Inputs!N32,Adjustments_Inputs!T32-ROUND(Adjustments_Inputs!H32,1),Adjustments_Inputs!T32-Adjustments_Inputs!N32)","v":-0.60000000000000853},{"$f":"IF(ROUND(Adjustments_Inputs!I32,1)>Adjustments_Inputs!O32,Adjustments_Inputs!U32-ROUND(Adjustments_Inputs!I32,1),Adjustments_Inputs!U32-Adjustments_Inputs!O32)","v":-0.80000000000001137}]
[null,"System Minutes Interrupted - Radial",null,{"$f":"IF(ROUND(Adjustments_Inputs!E34,1)<Adjustments_Inputs!K34,Adjustments_Inputs!Q34-ROUND(Adjustments_Inputs!E34,1),Adjustments_Inputs!Q34-Adjustments_Inputs!K34)","v":0.7},{"$f":"IF(ROUND(Adjustments_Inputs!F34,1)<Adjustments_Inputs!L34,Adjustments_Inputs!R34-ROUND(Adjustments_Inputs!F34,1),Adjustments_Inputs!R34-Adjustments_Inputs!L34)","v":-1.8000000000000003},{"$f":"IF(ROUND(Adjustments_Inputs!G34,1)<Adjustments_Inputs!M34,Adjustments_Inputs!S34-ROUND(Adjustments_Inputs!G34,1),Adjustments_Inputs!S34-Adjustments_Inputs!M34)","v":0.29999999999999982},{"$f":"IF(ROUND(Adjustments_Inputs!H34,1)<Adjustments_Inputs!N34,Adjustments_Inputs!T34-ROUND(Adjustments_Inputs!H34,1),Adjustments_Inputs!T34-Adjustments_Inputs!N34)","v":1.4},{"$f":"IF(ROUND(Adjustments_Inputs!I34,1)<Adjustments_Inputs!O34,Adjustments_Inputs!U34-ROUND(Adjustments_Inputs!I34,1),Adjustments_Inputs!U34-Adjustments_Inputs!O34)","v":1.2}]
[null,"Loss of Supply Event Frequency >0.1",null,{"$f":"IF(ROUND(Adjustments_Inputs!E35,1)<Adjustments_Inputs!K35,Adjustments_Inputs!Q35-ROUND(Adjustments_Inputs!E35,1),Adjustments_Inputs!Q35-Adjustments_Inputs!K35)","v":13},{"$f":"IF(ROUND(Adjustments_Inputs!F35,1)<Adjustments_Inputs!L35,Adjustments_Inputs!R35-ROUND(Adjustments_Inputs!F35,1),Adjustments_Inputs!R35-Adjustments_Inputs!L35)","v":7},{"$f":"IF(ROUND(Adjustments_Inputs!G35,1)<Adjustments_Inputs!M35,Adjustments_Inputs!S35-ROUND(Adjustments_Inputs!G35,1),Adjustments_Inputs!S35-Adjustments_Inputs!M35)","v":0},{"$f":"IF(ROUND(Adjustments_Inputs!H35,1)<Adjustments_Inputs!N35,Adjustments_Inputs!T35-ROUND(Adjustments_Inputs!H35,1),Adjustments_Inputs!T35-Adjustments_Inputs!N35)","v":9},{"$f":"IF(ROUND(Adjustments_Inputs!I35,1)<Adjustments_Inputs!O35,Adjustments_Inputs!U35-ROUND(Adjustments_Inputs!I35,1),Adjustments_Inputs!U35-Adjustments_Inputs!O35)","v":8}]
[null,"Loss of Supply Event Frequency >1",null,{"$f":"IF(ROUND(Adjustments_Inputs!E36,1)<Adjustments_Inputs!K36,Adjustments_Inputs!Q36-ROUND(Adjustments_Inputs!E36,1),Adjustments_Inputs!Q36-Adjustments_Inputs!K36)","v":1},{"$f":"IF(ROUND(Adjustments_Inputs!F36,1)<Adjustments_Inputs!L36,Adjustments_Inputs!R36-ROUND(Adjustments_Inputs!F36,1),Adjustments_Inputs!R36-Adjustments_Inputs!L36)","v":1},{"$f":"IF(ROUND(Adjustments_Inputs!G36,1)<Adjustments_Inputs!M36,Adjustments_Inputs!S36-ROUND(Adjustments_Inputs!G36,1),Adjustments_Inputs!S36-Adjustments_Inputs!M36)","v":2},{"$f":"IF(ROUND(Adjustments_Inputs!H36,1)<Adjustments_Inputs!N36,Adjustments_Inputs!T36-ROUND(Adjustments_Inputs!H36,1),Adjustments_Inputs!T36-Adjustments_Inputs!N36)","v":1},{"$f":"IF(ROUND(Adjustments_Inputs!I36,1)<Adjustments_Inputs!O36,Adjustments_Inputs!U36-ROUND(Adjustments_Inputs!I36,1),Adjustments_Inputs!U36-Adjustments_Inputs!O36)","v":0}]
[null,"Average Outage Duration",null,{"$f":"IF(ROUND(Adjustments_Inputs!E37,1)<Adjustments_Inputs!K37,Adjustments_Inputs!Q37-ROUND(Adjustments_Inputs!E37,1),Adjustments_Inputs!Q37-Adjustments_Inputs!K37)","v":-168},{"$f":"IF(ROUND(Adjustments_Inputs!F37,1)<Adjustments_Inputs!L37,Adjustments_Inputs!R37-ROUND(Adjustments_Inputs!F37,1),Adjustments_Inputs!R37-Adjustments_Inputs!L37)","v":-97},{"$f":"IF(ROUND(Adjustments_Inputs!G37,1)<Adjustments_Inputs!M37,Adjustments_Inputs!S37-ROUND(Adjustments_Inputs!G37,1),Adjustments_Inputs!S37-Adjustments_Inputs!M37)","v":-22},{"$f":"IF(ROUND(Adjustments_Inputs!H37,1)<Adjustments_Inputs!N37,Adjustments_Inputs!T37-ROUND(Adjustments_Inputs!H37,1),Adjustments_Inputs!T37-Adjustments_Inputs!N37)","v":-188},{"$f":"IF(ROUND(Adjustments_Inputs!I37,1)<Adjustments_Inputs!O37,Adjustments_Inputs!U37-ROUND(Adjustments_Inputs!I37,1),Adjustments_Inputs!U37-Adjustments_Inputs!O37)","v":45}]
[]
[null,"SSM","PV"]
[null,"Circuit Availability",{"$f":"NPV(WACC_Inputs!$F$31,D98:H98)","v":16.161016634329162},{"$f":"IF(D91<0,Adjustments_Inputs!K53*D91,Adjustments_Inputs!K73*D91)*10","v":2.7030624561754006},{"$f":"IF(E91<0,Adjustments_Inputs!L53*E91,Adjustments_Inputs!L73*E91)*10","v":-0.45051040936252407},{"$f":"IF(F91<0,Adjustments_Inputs!M53*F91,Adjustments_Inputs!M73*F91)*10","v":3.6040744541833174},{"$f":"IF(G91<0,Adjustments_Inputs!N53*G91,Adjustments_Inputs!N73*G91)*10","v":5.4061050657371279},{"$f":"IF(H91<0,Adjustments_Inputs!O53*H91,Adjustments_Inputs!O73*H91)*10","v":7.2081312669323729}]
[null,"System Minutes Interrupted - Radial",{"$f":"NPV(WACC_Inputs!$F$31,D99:H99)","v":4.9964935256106832E-2},{"$f":"IF(D92>0,Adjustments_Inputs!K54*D92,Adjustments_Inputs!K74*D92)","v":8.1382251693227076E-2},{"$f":"IF(E92>0,Adjustments_Inputs!L54*E92,Adjustments_Inputs!L74*E92)","v":-0.3414391547808765},{"$f":"IF(F92>0,Adjustments_Inputs!M54*F92,Adjustments_Inputs!M74*F92)","v":3.4878107868525868E-2},{"$f":"IF(G92>0,Adjustments_Inputs!N54*G92,Adjustments_Inputs!N74*G92)","v":0.16276450338645415},{"$f":"IF(H92>0,Adjustments_Inputs!O54*H92,Adjustments_Inputs!O74*H92)","v":0.13951243147410355}]
[null,"Loss of Supply Event Frequency >0.1",{"$f":"NPV(WACC_Inputs!$F$31,D100:H100)","v":1.3448185494137337},{"$f":"IF(D93>0,Adjustments_Inputs!K55*D93,Adjustments_Inputs!K75*D93)","v":0.52058439143426283},{"$f":"IF(E93>0,Adjustments_Inputs!L55*E93,Adjustments_Inputs!L75*E93)","v":0.28031467231075691},{"$f":"IF(F93>0,Adjustments_Inputs!M55*F93,Adjustments_Inputs!M75*F93)","v":0},{"$f":"IF(G93>0,Adjustments_Inputs!N55*G93,Adjustments_Inputs!N75*G93)","v":0.36040457868525888},{"$f":"IF(H93>0,Adjustments_Inputs!O55*H93,Adjustments_Inputs!O75*H93)","v":0.32035962549800789}]
[null,"Loss of Supply Event Frequency >1",{"$f":"NPV(WACC_Inputs!$F$31,D101:H101)","v":0.82231479305615673},{"$f":"IF(D94>0,Adjustments_Inputs!K56*D94,Adjustments_Inputs!K76*D94)","v":0.1802039432270916},{"$f":"IF(E94>0,Adjustments_Inputs!L56*E94,Adjustments_Inputs!L76*E94)","v":0.1802039432270916},{"$f":"IF(F94>0,Adjustments_Inputs!M56*F94,Adjustments_Inputs!M76*F94)","v":0.3604078864541832},{"$f":"IF(G94>0,Adjustments_Inputs!N56*G94,Adjustments_Inputs!N76*G94)","v":0.1802039432270916},{"$f":"IF(H94>0,Adjustments_Inputs!O56*H94,Adjustments_Inputs!O76*H94)","v":0}]
[null,"Average Outage Duration",{"$f":"NPV(WACC_Inputs!$F$31,D102:H102)","v":-1.0534650601267499},{"$f":"IF(D95>0,Adjustments_Inputs!K57*D95,Adjustments_Inputs!K77*D95)","v":-0.46216147410358555},{"$f":"IF(E95>0,Adjustments_Inputs!L57*E95,Adjustments_Inputs!L77*E95)","v":-0.26684323207171307},{"$f":"IF(F95>0,Adjustments_Inputs!M57*F95,Adjustments_Inputs!M77*F95)","v":-6.0521145418326677E-2},{"$f":"IF(G95>0,Adjustments_Inputs!N57*G95,Adjustments_Inputs!N77*G95)","v":-0.51718069721115523},{"$f":"IF(H95>0,Adjustments_Inputs!O57*H95,Adjustments_Inputs!O77*H95)","v":0.17251668824701194}]
[null,"Raw transmission SSAM",{"$f":"NPV(WACC_Inputs!$F$31,D103:H103)","v":17.324649851928406},{"$f":"SUM(D98:D102)","v":3.0230715684263965},{"$f":"SUM(E98:E102)","v":-0.59827418067726512},{"$f":"SUM(F98:F102)","v":3.9388393030877},{"$f":"SUM(G98:G102)","v":5.5922973938247775},{"$f":"SUM(H98:H102)","v":7.8405200121514964}]
[null,"Total transmission SSAM (inc revenue at risk cap)",{"$f":"NPV(WACC_Inputs!$F$31,D104:H104)","v":10.756328026718093},{"$f":"IF(ABS(D103)>D$87,SIGN(D103)*D$87,D103)","v":3.0230715684263965},{"$f":"IF(ABS(E103)>E$87,SIGN(E103)*E$87,E103)","v":-0.59827418067726512},{"$f":"IF(ABS(F103)>F$87,SIGN(F103)*F$87,F103)","v":3.5440604395986663},{"$f":"IF(ABS(G103)>G$87,SIGN(G103)*G$87,G103)","v":3.2045807366972801},{"$f":"IF(ABS(H103)>H$87,SIGN(H103)*H$87,H103)","v":2.8976192344999032}]
[]
[null,"k-Factor"]
[null,"Year ending 30 June",null,2013,2014,2015,2016,2017,2018]
[null,"Transmission [$M real as at 30 June 2012]"]
[null,"Revenue",null,{"$f":"Adjustments_Inputs!I291","v":387.26766813399121},{"$f":"Adjustments_Inputs!J291","v":328.08221895728394},{"$f":"Adjustments_Inputs!K291","v":321.43059452186645},{"$f":"Adjustments_Inputs!L291","v":290.64128813406228},{"$f":"Adjustments_Inputs!M291","v":262.80123861227673}]
[null,"plus AA2 adjustment factor",null,0,0,0,0,0]
[null,"plus k-Factor",null,{"$f":"(Adjustments_Inputs!O283-Adjustments_Inputs!O287)*(1+WACC_Inputs!$E$28)*(1+WACC_Inputs!$F$31)+(Adjustments_Inputs!P295-Adjustments_Inputs!P283)*(1+WACC_Inputs!$F$31)","v":26.486412189398617},{"$f":"(Adjustments_Inputs!P283-Adjustments_Inputs!P287)*(1+WACC_Inputs!$F$31)^2+(Adjustments_Inputs!Q295-Adjustments_Inputs!Q283)*(1+WACC_Inputs!$F$31)","v":27.399370592456382},{"$f":"(Adjustments_Inputs!Q283-Adjustments_Inputs!Q287)*(1+WACC_Inputs!$F$31)^2+(Adjustments_Inputs!R295-Adjustments_Inputs!R283)*(1+WACC_Inputs!$F$31)","v":16.062470671535216},{"$f":"(Adjustments_Inputs!R283-Adjustments_Inputs!R287)*(1+WACC_Inputs!$F$31)^2+(Adjustments_Inputs!S295-Adjustments_Inputs!S283)*(1+WACC_Inputs!$F$31)","v":9.6980882550650591},{"$f":"(Adjustments_Inputs!S283-Adjustments_Inputs!S287)*(1+WACC_Inputs!$F$31)^2+(Adjustments_Inputs!T295-Adjustments_Inputs!T283)*(1+WACC_Inputs!$F$31)","v":0.3406321670498853},{"$f":"(Adjustments_Inputs!T283-Adjustments_Inputs!T287)*(1+WACC_Inputs!$F$31)*(1+WACC_Inputs!$H$31)+(Adjustments_Inputs!U295-Adjustments_Inputs!U283)*(1+WACC_Inputs!$H$31)","v":1.1114874857660717}]
[null,"Maximum revenue",null,{"$f":"SUM(D109:D111)","v":413.75408032338981},{"$f":"SUM(E109:E111)","v":355.48158954974031},{"$f":"SUM(F109:F111)","v":337.49306519340166},{"$f":"SUM(G109:G111)","v":300.33937638912732},{"$f":"SUM(H109:H111)","v":263.14187077932661}]
[]
[null,"Maximum transmission revenue [$M nominal]",null,{"$f":"D112*(Dx_Inputs!K32/Dx_Inputs!$J32)","v":423.64461610801266},{"$f":"E112*(Dx_Inputs!L32/Dx_Inputs!$J32)","v":374.95518260276401},{"$f":"F112*(Dx_Inputs!M32/Dx_Inputs!$J32)","v":361.35960665628164},{"$f":"G112*(Dx_Inputs!N32/Dx_Inputs!$J32)","v":324.86908641294048},{"$f":"H112*(Dx_Inputs!O32/Dx_Inputs!$J32)","v":290.13750094891884}]
[]
[null,"Other adjustments"]
[null,"Year ending 30 June",null,2013,2014,2015,2016,2017]
[null,"Other adjustments [$M real as at 30 June 2017]"]
[null,null,"PV"]
[null,"Unforeseen events revenue adjustment",{"$f":"NPV(WACC_Inputs!$F$31,D120:H120)","v":0},{"$f":"Adjustments_Inputs!E274","v":0},{"$f":"Adjustments_Inputs!F274","v":0},{"$f":"Adjustments_Inputs!G274","v":0},{"$f":"Adjustments_Inputs!H274","v":0},{"$f":"Adjustments_Inputs!I274","v":0}]
[null,"Technical rule change revenue adjustment",{"$f":"NPV(WACC_Inputs!$F$31,D121:H121)","v":0},{"$f":"Adjustments_Inputs!E275","v":0},{"$f":"Adjustments_Inputs!F275","v":0},{"$f":"Adjustments_Inputs!G275","v":0},{"$f":"Adjustments_Inputs!H275","v":0},{"$f":"Adjustments_Inputs!I275","v":0}]
[null,"D-Factor revenue adjustment",{"$f":"NPV(WACC_Inputs!$F$31,D122:H122)","v":0},{"$f":"Adjustments_Inputs!E276","v":0},{"$f":"Adjustments_Inputs!F276","v":0},{"$f":"Adjustments_Inputs!G276","v":0},{"$f":"Adjustments_Inputs!H276","v":0},{"$f":"Adjustments_Inputs!I276","v":0}]

{"sheet":"GSM","index":22,"n_rows":359,"n_cols":15,"rows_kept":359,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Gain share mechanism (GSM)"]
[null,"Year ending 30 June",null,2011,2012,2013,2014,2015,2016,2017]
[null,"[FORECAST] Scale escalation"]
[null,"Customer numbers escalation",null,null,{"$f":"Adjustments_Inputs!D82","v":2.41E-2},{"$f":"Adjustments_Inputs!E82","v":2.41E-2},{"$f":"Adjustments_Inputs!F82","v":2.41E-2},{"$f":"Adjustments_Inputs!G82","v":2.41E-2},{"$f":"Adjustments_Inputs!H82","v":2.41E-2},{"$f":"Adjustments_Inputs!I82","v":2.41E-2}]
[null,"Customer numbers factor (95%) - base as at 30 June 2011",null,1,{"$f":"D6*(1+E5*95%)","v":1.0228950000000001},1.0463141810250003,1.0702695441995678,1.094773365414017,1.1198382016151711,1.1454768972411506]
[null,"Customer numbers factor (95%) - base as at 30 June 2013",null,null,null,1,{"$f":"F7*(1+G5*95%)","v":1.0228950000000001},{"$f":"G7*(1+H5*95%)","v":1.0463141810250003},{"$f":"H7*(1+I5*95%)","v":1.0702695441995678},{"$f":"I7*(1+J5*95%)","v":1.094773365414017}]
[null,"Customer numbers factor (95%) - base as at 30 June 2014",null,null,null,null,1,{"$f":"G8*(1+H5*95%)","v":1.0228950000000001},{"$f":"H8*(1+I5*95%)","v":1.0463141810250003},{"$f":"I8*(1+J5*95%)","v":1.0702695441995678}]
[]
[null,"Line length annual growth",null,null,{"$f":"Adjustments_Inputs!D83","v":1.3100000000000001E-2},{"$f":"Adjustments_Inputs!E83","v":1.3100000000000001E-2},{"$f":"Adjustments_Inputs!F83","v":1.3100000000000001E-2},{"$f":"Adjustments_Inputs!G83","v":1.3100000000000001E-2},{"$f":"Adjustments_Inputs!H83","v":1.3100000000000001E-2},{"$f":"Adjustments_Inputs!I83","v":1.3100000000000001E-2}]
[null,"Number of distribution transfomers annual growth",null,null,{"$f":"Adjustments_Inputs!D84","v":1.3299999999999999E-2},{"$f":"Adjustments_Inputs!E84","v":1.3299999999999999E-2},{"$f":"Adjustments_Inputs!F84","v":1.3299999999999999E-2},{"$f":"Adjustments_Inputs!G84","v":1.3299999999999999E-2},{"$f":"Adjustments_Inputs!H84","v":1.3299999999999999E-2},{"$f":"Adjustments_Inputs!I84","v":1.3299999999999999E-2}]
[null,"Zone substation capacity annual growth",null,null,{"$f":"Adjustments_Inputs!D85","v":3.6499999999999998E-2},{"$f":"Adjustments_Inputs!E85","v":3.6499999999999998E-2},{"$f":"Adjustments_Inputs!F85","v":3.6499999999999998E-2},{"$f":"Adjustments_Inputs!G85","v":3.6499999999999998E-2},{"$f":"Adjustments_Inputs!H85","v":3.6499999999999998E-2},{"$f":"Adjustments_Inputs!I85","v":3.6499999999999998E-2}]
[null,"Network growth escalation",null,null,{"$f":"Adjustments_Inputs!D86","v":2.1000000000000001E-2},{"$f":"Adjustments_Inputs!E86","v":2.1000000000000001E-2},{"$f":"Adjustments_Inputs!F86","v":2.1000000000000001E-2},{"$f":"Adjustments_Inputs!G86","v":2.1000000000000001E-2},{"$f":"Adjustments_Inputs!H86","v":2.1000000000000001E-2},{"$f":"Adjustments_Inputs!I86","v":2.1000000000000001E-2}]
[null,"Network growth factor (95%) - base as at 30 June 2011",null,1,{"$f":"D14*(1+E13*95%)","v":1.0199499999999999},1.0402980024999999,1.0610519476498748,1.0822199340054897,1.103810221688899,1.1258312356115925]
[null,"Network growth factor (95%) - base as at 30 June 2013",null,null,null,1,{"$f":"F15*(1+G13*95%)","v":1.0199499999999999},{"$f":"G15*(1+H13*95%)","v":1.0402980024999999},{"$f":"H15*(1+I13*95%)","v":1.0610519476498748},{"$f":"I15*(1+J13*95%)","v":1.0822199340054897}]
[null,"Network growth factor (95%) - base as at 30 June 2014",null,null,null,null,1,{"$f":"G16*(1+H13*95%)","v":1.0199499999999999},{"$f":"H16*(1+I13*95%)","v":1.0402980024999999},{"$f":"I16*(1+J13*95%)","v":1.0610519476498748}]
[null,"Network growth factor (30%) - base as at 30 June 2011",null,1,{"$f":"D17*(1+E13*30%)","v":1.0063},1.0126396899999999,1.0190193200469999,1.025439141763296,1.0318994083564048,1.0384003746290502]
[null,"Network growth factor (30%) - base as at 30 June 2013",null,null,null,1,{"$f":"F18*(1+G13*30%)","v":1.0063},{"$f":"G18*(1+H13*30%)","v":1.0126396899999999},{"$f":"H18*(1+I13*30%)","v":1.0190193200469999},{"$f":"I18*(1+J13*30%)","v":1.025439141763296}]
[null,"Network growth factor (30%) - base as at 30 June 2014",null,null,null,null,1,{"$f":"G19*(1+H13*30%)","v":1.0063},{"$f":"H19*(1+I13*30%)","v":1.0126396899999999},{"$f":"I19*(1+J13*30%)","v":1.0190193200469999}]
[]
[null,"[ACTUAL] Scale escalation"]
[null,"Customer numbers escalation",null,null,{"$f":"Adjustments_Inputs!D89/Adjustments_Inputs!C89-1","v":5.2806919814023523E-3},{"$f":"Adjustments_Inputs!E89/Adjustments_Inputs!D89-1","v":3.4149606299212598E-2},{"$f":"Adjustments_Inputs!F89/Adjustments_Inputs!E89-1","v":6.8249998096499009E-3},{"$f":"Adjustments_Inputs!G89/Adjustments_Inputs!F89-1","v":2.4889707307251374E-2},{"$f":"Adjustments_Inputs!H89/Adjustments_Inputs!G89-1","v":2.3720781370913269E-2},{"$f":"Adjustments_Inputs!I89/Adjustments_Inputs!H89-1","v":1.5444425924507676E-2}]
[null,"Customer numbers factor (95%) - base as at 30 June 2011",null,1,{"$f":"D23*(1+E22*95%)","v":1.0050166573823323},1.0376215343974018,1.0443492128334151,1.069043081755698,1.0931336921131916,1.1091723733299461]
[null,"Customer numbers factor (95%) - base as at 30 June 2013",null,null,null,1,{"$f":"F24*(1+G22*95%)","v":1.0064837498191674},{"$f":"G24*(1+H22*95%)","v":1.030282281464546},{"$f":"H24*(1+I22*95%)","v":1.0534994271760449},{"$f":"I24*(1+J22*95%)","v":1.06895658634735}]
[null,"Customer numbers factor (95%) - base as at 30 June 2014",null,null,null,null,1,{"$f":"G25*(1+H22*95%)","v":1.0236452219418888},{"$f":"H25*(1+I22*95%)","v":1.0467128032273991},{"$f":"I25*(1+J22*95%)","v":1.0620703876633946}]
[]
[null,"Line length annual growth",null,null,{"$f":"Adjustments_Inputs!D90/Adjustments_Inputs!C90-1","v":1.4238663960876918E-2},{"$f":"Adjustments_Inputs!E90/Adjustments_Inputs!D90-1","v":8.8201266483300955E-4},{"$f":"Adjustments_Inputs!F90/Adjustments_Inputs!E90-1","v":1.3548566111026616E-2},{"$f":"Adjustments_Inputs!G90/Adjustments_Inputs!F90-1","v":1.3494242901626485E-2},{"$f":"Adjustments_Inputs!H90/Adjustments_Inputs!G90-1","v":7.9208094523308681E-3},{"$f":"Adjustments_Inputs!I90/Adjustments_Inputs!H90-1","v":5.3076559071372209E-3}]
[null,"Number of distribution transfomers annual growth",null,null,{"$f":"Adjustments_Inputs!D91/Adjustments_Inputs!C91-1","v":1.4430148481892724E-2},{"$f":"Adjustments_Inputs!E91/Adjustments_Inputs!D91-1","v":4.7161891970268766E-3},{"$f":"Adjustments_Inputs!F91/Adjustments_Inputs!E91-1","v":1.4993619736282326E-2},{"$f":"Adjustments_Inputs!G91/Adjustments_Inputs!F91-1","v":1.1060390630846406E-2},{"$f":"Adjustments_Inputs!H91/Adjustments_Inputs!G91-1","v":8.4524972614501426E-3},{"$f":"Adjustments_Inputs!I91/Adjustments_Inputs!H91-1","v":6.3853211009174959E-3}]
[null,"Zone substation capacity annual growth",null,null,{"$f":"Adjustments_Inputs!D92/Adjustments_Inputs!C92-1","v":4.4476141078838127E-2},{"$f":"Adjustments_Inputs!E92/Adjustments_Inputs!D92-1","v":8.193668528864162E-3},{"$f":"Adjustments_Inputs!F92/Adjustments_Inputs!E92-1","v":4.1491195665558589E-2},{"$f":"Adjustments_Inputs!G92/Adjustments_Inputs!F92-1","v":-6.0534763151828264E-3},{"$f":"Adjustments_Inputs!H92/Adjustments_Inputs!G92-1","v":-2.7567133553394574E-2},{"$f":"Adjustments_Inputs!I92/Adjustments_Inputs!H92-1","v":5.1376146788990606E-3}]
[null,"Network growth escalation",null,null,{"$f":"AVERAGE(E27:E29)","v":2.4381651173869257E-2},4.5972901302413494E-3,2.3344460504289177E-2,6.1670524057633553E-3,-3.7312756132045211E-3,5.6101972289845925E-3]
[null,"Network growth factor (95%) - base as at 30 June 2011",null,1,{"$f":"D31*(1+E30*95%)","v":1.0231625686151757},1.0276311550345865,1.0504211752006845,1.0565752775144914,1.0528300226263121,1.0584412774980656]
[null,"Network growth factor (95%) - base as at 30 June 2013",null,null,null,1,{"$f":"F32*(1+G30*95%)","v":1.0221772374790747},{"$f":"G32*(1+H30*95%)","v":1.028165867041011},{"$f":"H32*(1+I30*95%)","v":1.0245213153262924},{"$f":"I32*(1+J30*95%)","v":1.0299816936383579}]
[null,"Network growth factor (95%) - base as at 30 June 2014",null,null,null,null,1,{"$f":"G33*(1+H30*95%)","v":1.0058586997854753},{"$f":"H33*(1+I30*95%)","v":1.002293220550478},{"$f":"I33*(1+J30*95%)","v":1.0076351300666122}]
[null,"Network growth factor (30%) - base as at 30 June 2011",null,1,{"$f":"D34*(1+E30*30%)","v":1.0073144953521607},1.0087037704484203,1.0157680640473485,1.0176473525122727,1.0165082156874914,1.0182190591599585]
[null,"Network growth factor (30%) - base as at 30 June 2013",null,null,null,1,{"$f":"F35*(1+G30*30%)","v":1.0070033381512868},{"$f":"G35*(1+H30*30%)","v":1.0088664108590342},{"$f":"H35*(1+I30*30%)","v":1.0077371032682882},{"$f":"I35*(1+J30*30%)","v":1.0094331844395785}]
[null,"Network growth factor (30%) - base as at 30 June 2014",null,null,null,null,1,{"$f":"G36*(1+H30*30%)","v":1.001850115721729},{"$f":"H36*(1+I30*30%)","v":1.0007286620502653},{"$f":"I36*(1+J30*30%)","v":1.0024129476003052}]
[]
[null,"Adjusting EIB for differences between actual and forecast scale escalation"]
[null,"Year ending 30 June",null,null,null,2013,2014,2015,2016,2017]
[null,"[ACTUAL] Operating expenditure subject to scale escalation with ACTUAL scale escalation [$M real as at 30 June 2017]"]
[null,"Distribution"]
[null,"Reliability Operations"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K106*F$31+Adjustments_Inputs!K126*F$32+Adjustments_Inputs!K146*F$33","v":1.7028488741376984},{"$f":"Adjustments_Inputs!L106*G$31+Adjustments_Inputs!L126*G$32+Adjustments_Inputs!L146*G$33","v":1.7406133580104253},{"$f":"Adjustments_Inputs!M106*H$31+Adjustments_Inputs!M126*H$32+Adjustments_Inputs!M146*H$33","v":1.7508110891175965},{"$f":"Adjustments_Inputs!N106*I$31+Adjustments_Inputs!N126*I$32+Adjustments_Inputs!N146*I$33","v":1.7446049683334517},{"$f":"Adjustments_Inputs!O106*J$31+Adjustments_Inputs!O126*J$32+Adjustments_Inputs!O146*J$33","v":1.753903167394518}]
[null,"SCADA & Communications"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K107*F$31+Adjustments_Inputs!K127*F$32+Adjustments_Inputs!K147*F$33","v":4.6419723879132402},{"$f":"Adjustments_Inputs!L107*G$31+Adjustments_Inputs!L127*G$32+Adjustments_Inputs!L147*G$33","v":4.7449185119313002},{"$f":"Adjustments_Inputs!M107*H$31+Adjustments_Inputs!M127*H$32+Adjustments_Inputs!M147*H$33","v":4.7727175649992493},{"$f":"Adjustments_Inputs!N107*I$31+Adjustments_Inputs!N127*I$32+Adjustments_Inputs!N147*I$33","v":4.7557996565732052},{"$f":"Adjustments_Inputs!O107*J$31+Adjustments_Inputs!O127*J$32+Adjustments_Inputs!O147*J$33","v":4.7811465819253725}]
[null,"Non-revenue cap services"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K108+Adjustments_Inputs!K128+Adjustments_Inputs!K148","v":0},{"$f":"Adjustments_Inputs!L108+Adjustments_Inputs!L128+Adjustments_Inputs!L148","v":0},{"$f":"Adjustments_Inputs!M108+Adjustments_Inputs!M128+Adjustments_Inputs!M148","v":0},{"$f":"Adjustments_Inputs!N108+Adjustments_Inputs!N128+Adjustments_Inputs!N148","v":0},{"$f":"Adjustments_Inputs!O108+Adjustments_Inputs!O128+Adjustments_Inputs!O148","v":0}]
[null,"Network Operations"," Network growth factor * 30%  ",null,null,{"$f":"Adjustments_Inputs!K109*F$34+Adjustments_Inputs!K129*F$35+Adjustments_Inputs!K149*F$36","v":16.099870541179982},{"$f":"Adjustments_Inputs!L109*G$34+Adjustments_Inputs!L129*G$35+Adjustments_Inputs!L149*G$36","v":16.212623378771806},{"$f":"Adjustments_Inputs!M109*H$34+Adjustments_Inputs!M129*H$35+Adjustments_Inputs!M149*H$36","v":16.242618608175341},{"$f":"Adjustments_Inputs!N109*I$34+Adjustments_Inputs!N129*I$35+Adjustments_Inputs!N149*I$36","v":16.224436902163163},{"$f":"Adjustments_Inputs!O109*J$34+Adjustments_Inputs!O129*J$35+Adjustments_Inputs!O149*J$36","v":16.251743589448267}]
[null,"Smartgrid"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K110+Adjustments_Inputs!K130+Adjustments_Inputs!K150","v":0},{"$f":"Adjustments_Inputs!L110+Adjustments_Inputs!L130+Adjustments_Inputs!L150","v":0},{"$f":"Adjustments_Inputs!M110+Adjustments_Inputs!M130+Adjustments_Inputs!M150","v":0},{"$f":"Adjustments_Inputs!N110+Adjustments_Inputs!N130+Adjustments_Inputs!N150","v":0},{"$f":"Adjustments_Inputs!O110+Adjustments_Inputs!O130+Adjustments_Inputs!O150","v":0}]
[null,"Maintenance Strategy"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K111+Adjustments_Inputs!K131+Adjustments_Inputs!K151","v":0},{"$f":"Adjustments_Inputs!L111+Adjustments_Inputs!L131+Adjustments_Inputs!L151","v":0},{"$f":"Adjustments_Inputs!M111+Adjustments_Inputs!M131+Adjustments_Inputs!M151","v":0},{"$f":"Adjustments_Inputs!N111+Adjustments_Inputs!N131+Adjustments_Inputs!N151","v":0},{"$f":"Adjustments_Inputs!O111+Adjustments_Inputs!O131+Adjustments_Inputs!O151","v":0}]
[null,"Preventive Condition"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K112*F$31+Adjustments_Inputs!K132*F$32+Adjustments_Inputs!K152*F$33","v":44.901156129684225},{"$f":"Adjustments_Inputs!L112*G$31+Adjustments_Inputs!L132*G$32+Adjustments_Inputs!L152*G$33","v":45.896939732257245},{"$f":"Adjustments_Inputs!M112*H$31+Adjustments_Inputs!M132*H$32+Adjustments_Inputs!M152*H$33","v":46.165836123220593},{"$f":"Adjustments_Inputs!N112*I$31+Adjustments_Inputs!N132*I$32+Adjustments_Inputs!N152*I$33","v":46.002191537655314},{"$f":"Adjustments_Inputs!O112*J$31+Adjustments_Inputs!O132*J$32+Adjustments_Inputs!O152*J$33","v":46.247368836772502}]
[null,"Preventive Routine"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K113*F$31+Adjustments_Inputs!K133*F$32+Adjustments_Inputs!K153*F$33","v":41.612831609611121},{"$f":"Adjustments_Inputs!L113*G$31+Adjustments_Inputs!L133*G$32+Adjustments_Inputs!L153*G$33","v":44.079314756402184},{"$f":"Adjustments_Inputs!M113*H$31+Adjustments_Inputs!M133*H$32+Adjustments_Inputs!M153*H$33","v":44.337562228309409},{"$f":"Adjustments_Inputs!N113*I$31+Adjustments_Inputs!N133*I$32+Adjustments_Inputs!N153*I$33","v":44.180398346852556},{"$f":"Adjustments_Inputs!O113*J$31+Adjustments_Inputs!O133*J$32+Adjustments_Inputs!O153*J$33","v":44.415866057814462}]
[null,"Corrective Deferred"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K114*F$31+Adjustments_Inputs!K134*F$32+Adjustments_Inputs!K154*F$33","v":29.124582736989069},{"$f":"Adjustments_Inputs!L114*G$31+Adjustments_Inputs!L134*G$32+Adjustments_Inputs!L154*G$33","v":29.770485524826238},{"$f":"Adjustments_Inputs!M114*H$31+Adjustments_Inputs!M134*H$32+Adjustments_Inputs!M154*H$33","v":29.944901861984036},{"$f":"Adjustments_Inputs!N114*I$31+Adjustments_Inputs!N134*I$32+Adjustments_Inputs!N154*I$33","v":29.838755814029483},{"$f":"Adjustments_Inputs!O114*J$31+Adjustments_Inputs!O134*J$32+Adjustments_Inputs!O154*J$33","v":29.997787053954493}]
[null,"Corrective Emergency"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K115*F$31+Adjustments_Inputs!K135*F$32+Adjustments_Inputs!K155*F$33","v":67.082435483064884},{"$f":"Adjustments_Inputs!L115*G$31+Adjustments_Inputs!L135*G$32+Adjustments_Inputs!L155*G$33","v":68.570138585447538},{"$f":"Adjustments_Inputs!M115*H$31+Adjustments_Inputs!M135*H$32+Adjustments_Inputs!M155*H$33","v":68.971870441668102},{"$f":"Adjustments_Inputs!N115*I$31+Adjustments_Inputs!N135*I$32+Adjustments_Inputs!N155*I$33","v":68.727385036400818},{"$f":"Adjustments_Inputs!O115*J$31+Adjustments_Inputs!O135*J$32+Adjustments_Inputs!O155*J$33","v":69.093680512233064}]
[null,"Call Centre"," Customer numbers factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K116*F$23+Adjustments_Inputs!K136*F$24+Adjustments_Inputs!K156*F$25","v":7.9049854872810021},{"$f":"Adjustments_Inputs!L116*G$23+Adjustments_Inputs!L136*G$24+Adjustments_Inputs!L156*G$25","v":7.9562394355046804},{"$f":"Adjustments_Inputs!M116*H$23+Adjustments_Inputs!M136*H$24+Adjustments_Inputs!M156*H$25","v":8.1443664827799953},{"$f":"Adjustments_Inputs!N116*I$23+Adjustments_Inputs!N136*I$24+Adjustments_Inputs!N156*I$25","v":8.3278976826854834},{"$f":"Adjustments_Inputs!O116*J$23+Adjustments_Inputs!O136*J$24+Adjustments_Inputs!O156*J$25","v":8.4500863016092431}]
[null,"Metering"," Customer numbers factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K117*F$23+Adjustments_Inputs!K137*F$24+Adjustments_Inputs!K157*F$25","v":21.764089601836655},{"$f":"Adjustments_Inputs!L117*G$23+Adjustments_Inputs!L137*G$24+Adjustments_Inputs!L157*G$25","v":21.905202513856903},{"$f":"Adjustments_Inputs!M117*H$23+Adjustments_Inputs!M137*H$24+Adjustments_Inputs!M157*H$25","v":22.423155888979071},{"$f":"Adjustments_Inputs!N117*I$23+Adjustments_Inputs!N137*I$24+Adjustments_Inputs!N157*I$25","v":22.92845592854303},{"$f":"Adjustments_Inputs!O117*J$23+Adjustments_Inputs!O137*J$24+Adjustments_Inputs!O157*J$25","v":23.264866925737167}]
[null,"Guaranteed service level payments"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K118+Adjustments_Inputs!K138+Adjustments_Inputs!K158","v":0},{"$f":"Adjustments_Inputs!L118+Adjustments_Inputs!L138+Adjustments_Inputs!L158","v":0},{"$f":"Adjustments_Inputs!M118+Adjustments_Inputs!M138+Adjustments_Inputs!M158","v":0},{"$f":"Adjustments_Inputs!N118+Adjustments_Inputs!N138+Adjustments_Inputs!N158","v":0},{"$f":"Adjustments_Inputs!O118+Adjustments_Inputs!O138+Adjustments_Inputs!O158","v":0}]
[null,"Design & Estimating - Distribution Quotations"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K119+Adjustments_Inputs!K139+Adjustments_Inputs!K159","v":0},{"$f":"Adjustments_Inputs!L119+Adjustments_Inputs!L139+Adjustments_Inputs!L159","v":0},{"$f":"Adjustments_Inputs!M119+Adjustments_Inputs!M139+Adjustments_Inputs!M159","v":0},{"$f":"Adjustments_Inputs!N119+Adjustments_Inputs!N139+Adjustments_Inputs!N159","v":0},{"$f":"Adjustments_Inputs!O119+Adjustments_Inputs!O139+Adjustments_Inputs!O159","v":0}]
[null,"Business Support"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K120+Adjustments_Inputs!K140+Adjustments_Inputs!K160","v":0},{"$f":"Adjustments_Inputs!L120+Adjustments_Inputs!L140+Adjustments_Inputs!L160","v":0},{"$f":"Adjustments_Inputs!M120+Adjustments_Inputs!M140+Adjustments_Inputs!M160","v":0},{"$f":"Adjustments_Inputs!N120+Adjustments_Inputs!N140+Adjustments_Inputs!N160","v":0},{"$f":"Adjustments_Inputs!O120+Adjustments_Inputs!O140+Adjustments_Inputs!O160","v":0}]
[null,"IT"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K121+Adjustments_Inputs!K141+Adjustments_Inputs!K161","v":0},{"$f":"Adjustments_Inputs!L121+Adjustments_Inputs!L141+Adjustments_Inputs!L161","v":0},{"$f":"Adjustments_Inputs!M121+Adjustments_Inputs!M141+Adjustments_Inputs!M161","v":0},{"$f":"Adjustments_Inputs!N121+Adjustments_Inputs!N141+Adjustments_Inputs!N161","v":0},{"$f":"Adjustments_Inputs!O121+Adjustments_Inputs!O141+Adjustments_Inputs!O161","v":0}]
[null,"Non-recurring opex"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K122+Adjustments_Inputs!K142+Adjustments_Inputs!K162","v":0},{"$f":"Adjustments_Inputs!L122+Adjustments_Inputs!L142+Adjustments_Inputs!L162","v":0},{"$f":"Adjustments_Inputs!M122+Adjustments_Inputs!M142+Adjustments_Inputs!M162","v":0},{"$f":"Adjustments_Inputs!N122+Adjustments_Inputs!N142+Adjustments_Inputs!N162","v":0},{"$f":"Adjustments_Inputs!O122+Adjustments_Inputs!O142+Adjustments_Inputs!O162","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F42:F58)","v":234.83477285169789},{"$f":"SUM(G42:G58)","v":240.87647579700831},{"$f":"SUM(H42:H58)","v":242.75384028923338},{"$f":"SUM(I42:I58)","v":242.72992587323651},{"$f":"SUM(J42:J58)","v":244.25644902688907}]
[]
[null,"Transmission"]
[null,"SCADA & Communications"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K166*F$31+Adjustments_Inputs!K179*F$32","v":11.181018076440209},{"$f":"Adjustments_Inputs!L166*G$31+Adjustments_Inputs!L179*G$32","v":11.428982169579252},{"$f":"Adjustments_Inputs!M166*H$31+Adjustments_Inputs!M179*H$32","v":11.495941144964368},{"$f":"Adjustments_Inputs!N166*I$31+Adjustments_Inputs!N179*I$32","v":11.455191346361579},{"$f":"Adjustments_Inputs!O166*J$31+Adjustments_Inputs!O179*J$32","v":11.516243934972984}]
[null,"Non-revenue cap services"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K167+Adjustments_Inputs!K180","v":0},{"$f":"Adjustments_Inputs!L167+Adjustments_Inputs!L180","v":0},{"$f":"Adjustments_Inputs!M167+Adjustments_Inputs!M180","v":0},{"$f":"Adjustments_Inputs!N167+Adjustments_Inputs!N180","v":0},{"$f":"Adjustments_Inputs!O167+Adjustments_Inputs!O180","v":0}]
[null,"Network Operations"," Network growth factor * 30%  ",null,null,{"$f":"Adjustments_Inputs!K168*F$34+Adjustments_Inputs!K181*F$35","v":10.678520593971351},{"$f":"Adjustments_Inputs!L168*G$34+Adjustments_Inputs!L181*G$35","v":10.753305884646412},{"$f":"Adjustments_Inputs!M168*H$34+Adjustments_Inputs!M181*H$35","v":10.773200744924157},{"$f":"Adjustments_Inputs!N168*I$34+Adjustments_Inputs!N181*I$35","v":10.76114141055945},{"$f":"Adjustments_Inputs!O168*J$34+Adjustments_Inputs!O181*J$35","v":10.77925304827612}]
[null,"Maintenance Strategy"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K169+Adjustments_Inputs!K182","v":0},{"$f":"Adjustments_Inputs!L169+Adjustments_Inputs!L182","v":0},{"$f":"Adjustments_Inputs!M169+Adjustments_Inputs!M182","v":0},{"$f":"Adjustments_Inputs!N169+Adjustments_Inputs!N182","v":0},{"$f":"Adjustments_Inputs!O169+Adjustments_Inputs!O182","v":0}]
[null,"Preventive Condition"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K170*F$31+Adjustments_Inputs!K183*F$32","v":9.0322781101169305},{"$f":"Adjustments_Inputs!L170*G$31+Adjustments_Inputs!L183*G$32","v":9.2325890867420419},{"$f":"Adjustments_Inputs!M170*H$31+Adjustments_Inputs!M183*H$32","v":9.2866800544439201},{"$f":"Adjustments_Inputs!N170*I$31+Adjustments_Inputs!N183*I$32","v":9.253761449769879},{"$f":"Adjustments_Inputs!O170*J$31+Adjustments_Inputs!O183*J$32","v":9.3030811052709037}]
[null,"Preventive Routine"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K171*F$31+Adjustments_Inputs!K184*F$32","v":15.853490705472165},{"$f":"Adjustments_Inputs!L171*G$31+Adjustments_Inputs!L184*G$32","v":16.205077333719728},{"$f":"Adjustments_Inputs!M171*H$31+Adjustments_Inputs!M184*H$32","v":16.300018016818402},{"$f":"Adjustments_Inputs!N171*I$31+Adjustments_Inputs!N184*I$32","v":16.242239150083499},{"$f":"Adjustments_Inputs!O171*J$31+Adjustments_Inputs!O184*J$32","v":16.328805206902189}]
[null,"Corrective Deferred"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K172*F$31+Adjustments_Inputs!K185*F$32","v":9.2699742014619204},{"$f":"Adjustments_Inputs!L172*G$31+Adjustments_Inputs!L185*G$32","v":9.4755566207526378},{"$f":"Adjustments_Inputs!M172*H$31+Adjustments_Inputs!M185*H$32","v":9.5310710622939023},{"$f":"Adjustments_Inputs!N172*I$31+Adjustments_Inputs!N185*I$32","v":9.4972861619225686},{"$f":"Adjustments_Inputs!O172*J$31+Adjustments_Inputs!O185*J$32","v":9.547903728005636}]
[null,"Corrective Emergency"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K173*F$31+Adjustments_Inputs!K186*F$32","v":0.84722727410077081},{"$f":"Adjustments_Inputs!L173*G$31+Adjustments_Inputs!L186*G$32","v":0.86601643455725286},{"$f":"Adjustments_Inputs!M173*H$31+Adjustments_Inputs!M186*H$32","v":0.8710901648566115},{"$f":"Adjustments_Inputs!N173*I$31+Adjustments_Inputs!N186*I$32","v":0.86800240124203132},{"$f":"Adjustments_Inputs!O173*J$31+Adjustments_Inputs!O186*J$32","v":0.87262858267492149}]
[null,"Business Support"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K174+Adjustments_Inputs!K187","v":0},{"$f":"Adjustments_Inputs!L174+Adjustments_Inputs!L187","v":0},{"$f":"Adjustments_Inputs!M174+Adjustments_Inputs!M187","v":0},{"$f":"Adjustments_Inputs!N174+Adjustments_Inputs!N187","v":0},{"$f":"Adjustments_Inputs!O174+Adjustments_Inputs!O187","v":0}]
[null,"Non-recurring opex"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K175+Adjustments_Inputs!K188","v":0},{"$f":"Adjustments_Inputs!L175+Adjustments_Inputs!L188","v":0},{"$f":"Adjustments_Inputs!M175+Adjustments_Inputs!M188","v":0},{"$f":"Adjustments_Inputs!N175+Adjustments_Inputs!N188","v":0},{"$f":"Adjustments_Inputs!O175+Adjustments_Inputs!O188","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F62:F71)","v":56.86250896156335},{"$f":"SUM(G62:G71)","v":57.961527529997326},{"$f":"SUM(H62:H71)","v":58.258001188301364},{"$f":"SUM(I62:I71)","v":58.077621919939006},{"$f":"SUM(J62:J71)","v":58.347915606102752}]
[]
[null,"[APPROVED] Operating expenditure NOT subject to scale escalation [$M real as at 30 June 2017]"]
[null,"Distribution"]
[null,"Reliability Operations"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K655-Adjustments_Inputs!K106*F$14-Adjustments_Inputs!K126*F$15-Adjustments_Inputs!K146*F$16","v":0.3327751731800781},{"$f":"Dx_Inputs!L655-Adjustments_Inputs!L106*G$14-Adjustments_Inputs!L126*G$15-Adjustments_Inputs!L146*G$16","v":0.31639128008404471},{"$f":"Dx_Inputs!M655-Adjustments_Inputs!M106*H$14-Adjustments_Inputs!M126*H$15-Adjustments_Inputs!M146*H$16","v":0.30244496159546652},{"$f":"Dx_Inputs!N655-Adjustments_Inputs!N106*I$14-Adjustments_Inputs!N126*I$15-Adjustments_Inputs!N146*I$16","v":0.28458291090035526},{"$f":"Dx_Inputs!O655-Adjustments_Inputs!O106*J$14-Adjustments_Inputs!O126*J$15-Adjustments_Inputs!O146*J$16","v":0.30717128798041804}]
[null,"SCADA & Communications"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K656-Adjustments_Inputs!K107*F$14-Adjustments_Inputs!K127*F$15-Adjustments_Inputs!K147*F$16","v":0.90705763309756371},{"$f":"Dx_Inputs!L656-Adjustments_Inputs!L107*G$14-Adjustments_Inputs!L127*G$15-Adjustments_Inputs!L147*G$16","v":0.86208249713455576},{"$f":"Dx_Inputs!M656-Adjustments_Inputs!M107*H$14-Adjustments_Inputs!M127*H$15-Adjustments_Inputs!M147*H$16","v":0.82366583510550218},{"$f":"Dx_Inputs!N656-Adjustments_Inputs!N107*I$14-Adjustments_Inputs!N127*I$15-Adjustments_Inputs!N147*I$16","v":0.77467911099681519},{"$f":"Dx_Inputs!O656-Adjustments_Inputs!O107*J$14-Adjustments_Inputs!O127*J$15-Adjustments_Inputs!O147*J$16","v":0.83580490182936984}]
[null,"Non-revenue cap services"," N/A  ",null,null,{"$f":"Dx_Inputs!K657-Adjustments_Inputs!K108-Adjustments_Inputs!K128-Adjustments_Inputs!K148","v":0},{"$f":"Dx_Inputs!L657-Adjustments_Inputs!L108-Adjustments_Inputs!L128-Adjustments_Inputs!L148","v":0},{"$f":"Dx_Inputs!M657-Adjustments_Inputs!M108-Adjustments_Inputs!M128-Adjustments_Inputs!M148","v":0},{"$f":"Dx_Inputs!N657-Adjustments_Inputs!N108-Adjustments_Inputs!N128-Adjustments_Inputs!N148","v":0},{"$f":"Dx_Inputs!O657-Adjustments_Inputs!O108-Adjustments_Inputs!O128-Adjustments_Inputs!O148","v":0}]
[null,"Network Operations"," Network growth factor * 30%  ",null,null,{"$f":"Dx_Inputs!K658-Adjustments_Inputs!K109*F$17-Adjustments_Inputs!K129*F$18-Adjustments_Inputs!K149*F$19","v":0.18749074197220494},{"$f":"Dx_Inputs!L658-Adjustments_Inputs!L109*G$17-Adjustments_Inputs!L129*G$18-Adjustments_Inputs!L149*G$19","v":0.13598963306659684},{"$f":"Dx_Inputs!M658-Adjustments_Inputs!M109*H$17-Adjustments_Inputs!M129*H$18-Adjustments_Inputs!M149*H$19","v":9.3488552181458573E-2},{"$f":"Dx_Inputs!N658-Adjustments_Inputs!N109*I$17-Adjustments_Inputs!N129*I$18-Adjustments_Inputs!N149*I$19","v":-1.2094792078350736E-2},{"$f":"Dx_Inputs!O658-Adjustments_Inputs!O109*J$17-Adjustments_Inputs!O129*J$18-Adjustments_Inputs!O149*J$19","v":-0.13149270140089797}]
[null,"Smartgrid"," N/A  ",null,null,{"$f":"Dx_Inputs!K659-Adjustments_Inputs!K110-Adjustments_Inputs!K130-Adjustments_Inputs!K150","v":5.5423757403202654},{"$f":"Dx_Inputs!L659-Adjustments_Inputs!L110-Adjustments_Inputs!L130-Adjustments_Inputs!L150","v":4.4161301665884647},{"$f":"Dx_Inputs!M659-Adjustments_Inputs!M110-Adjustments_Inputs!M130-Adjustments_Inputs!M150","v":5.3009391663003669},{"$f":"Dx_Inputs!N659-Adjustments_Inputs!N110-Adjustments_Inputs!N130-Adjustments_Inputs!N150","v":6.921318157882153},{"$f":"Dx_Inputs!O659-Adjustments_Inputs!O110-Adjustments_Inputs!O130-Adjustments_Inputs!O150","v":8.4404092520374725}]
[null,"Maintenance Strategy"," N/A  ",null,null,{"$f":"Dx_Inputs!K660-Adjustments_Inputs!K111-Adjustments_Inputs!K131-Adjustments_Inputs!K151","v":0},{"$f":"Dx_Inputs!L660-Adjustments_Inputs!L111-Adjustments_Inputs!L131-Adjustments_Inputs!L151","v":0},{"$f":"Dx_Inputs!M660-Adjustments_Inputs!M111-Adjustments_Inputs!M131-Adjustments_Inputs!M151","v":0},{"$f":"Dx_Inputs!N660-Adjustments_Inputs!N111-Adjustments_Inputs!N131-Adjustments_Inputs!N151","v":0},{"$f":"Dx_Inputs!O660-Adjustments_Inputs!O111-Adjustments_Inputs!O131-Adjustments_Inputs!O151","v":0}]
[null,"Preventive Condition"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K661-Adjustments_Inputs!K112*F$14-Adjustments_Inputs!K132*F$15-Adjustments_Inputs!K152*F$16","v":20.318392307411386},{"$f":"Dx_Inputs!L661-Adjustments_Inputs!L112*G$14-Adjustments_Inputs!L132*G$15-Adjustments_Inputs!L152*G$16","v":19.794769519123662},{"$f":"Dx_Inputs!M661-Adjustments_Inputs!M112*H$14-Adjustments_Inputs!M132*H$15-Adjustments_Inputs!M152*H$16","v":19.353883830076008},{"$f":"Dx_Inputs!N661-Adjustments_Inputs!N112*I$14-Adjustments_Inputs!N132*I$15-Adjustments_Inputs!N152*I$16","v":7.1686211675858615},{"$f":"Dx_Inputs!O661-Adjustments_Inputs!O112*J$14-Adjustments_Inputs!O132*J$15-Adjustments_Inputs!O152*J$16","v":8.4921544223500121}]
[null,"Preventive Routine"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K662-Adjustments_Inputs!K113*F$14-Adjustments_Inputs!K133*F$15-Adjustments_Inputs!K153*F$16","v":7.3519525837841853},{"$f":"Dx_Inputs!L662-Adjustments_Inputs!L113*G$14-Adjustments_Inputs!L133*G$15-Adjustments_Inputs!L153*G$16","v":7.043001006004042},{"$f":"Dx_Inputs!M662-Adjustments_Inputs!M113*H$14-Adjustments_Inputs!M133*H$15-Adjustments_Inputs!M153*H$16","v":6.6831452303178773},{"$f":"Dx_Inputs!N662-Adjustments_Inputs!N113*I$14-Adjustments_Inputs!N133*I$15-Adjustments_Inputs!N153*I$16","v":6.2396295075478623},{"$f":"Dx_Inputs!O662-Adjustments_Inputs!O113*J$14-Adjustments_Inputs!O133*J$15-Adjustments_Inputs!O153*J$16","v":6.6871032228562495}]
[null,"Corrective Deferred"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K663-Adjustments_Inputs!K114*F$14-Adjustments_Inputs!K134*F$15-Adjustments_Inputs!K154*F$16","v":5.1773917199159056},{"$f":"Dx_Inputs!L663-Adjustments_Inputs!L114*G$14-Adjustments_Inputs!L134*G$15-Adjustments_Inputs!L154*G$16","v":4.9102094182361409},{"$f":"Dx_Inputs!M663-Adjustments_Inputs!M114*H$14-Adjustments_Inputs!M134*H$15-Adjustments_Inputs!M154*H$16","v":4.6840058892179766},{"$f":"Dx_Inputs!N663-Adjustments_Inputs!N114*I$14-Adjustments_Inputs!N134*I$15-Adjustments_Inputs!N154*I$16","v":4.3861577498954247},{"$f":"Dx_Inputs!O663-Adjustments_Inputs!O114*J$14-Adjustments_Inputs!O134*J$15-Adjustments_Inputs!O154*J$16","v":4.7070422924224786}]
[null,"Corrective Emergency"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K664-Adjustments_Inputs!K115*F$14-Adjustments_Inputs!K135*F$15-Adjustments_Inputs!K155*F$16","v":13.750691125934651},{"$f":"Dx_Inputs!L664-Adjustments_Inputs!L115*G$14-Adjustments_Inputs!L135*G$15-Adjustments_Inputs!L155*G$16","v":13.042118996787508},{"$f":"Dx_Inputs!M664-Adjustments_Inputs!M115*H$14-Adjustments_Inputs!M135*H$15-Adjustments_Inputs!M155*H$16","v":12.434125328775508},{"$f":"Dx_Inputs!N664-Adjustments_Inputs!N115*I$14-Adjustments_Inputs!N135*I$15-Adjustments_Inputs!N155*I$16","v":11.685264409261151},{"$f":"Dx_Inputs!O664-Adjustments_Inputs!O115*J$14-Adjustments_Inputs!O135*J$15-Adjustments_Inputs!O155*J$16","v":12.595071798223145}]
[null,"Call Centre"," Customer numbers factor * 95%  ",null,null,{"$f":"Dx_Inputs!K665-Adjustments_Inputs!K116*F$6-Adjustments_Inputs!K136*F$7-Adjustments_Inputs!K156*F$8","v":9.8854412877578568E-2},{"$f":"Dx_Inputs!L665-Adjustments_Inputs!L116*G$6-Adjustments_Inputs!L136*G$7-Adjustments_Inputs!L156*G$8","v":8.0639419271932411E-2},{"$f":"Dx_Inputs!M665-Adjustments_Inputs!M116*H$6-Adjustments_Inputs!M136*H$7-Adjustments_Inputs!M156*H$8","v":6.6504353999050636E-2},{"$f":"Dx_Inputs!N665-Adjustments_Inputs!N116*I$6-Adjustments_Inputs!N136*I$7-Adjustments_Inputs!N156*I$8","v":1.9263085187807505E-2},{"$f":"Dx_Inputs!O665-Adjustments_Inputs!O116*J$6-Adjustments_Inputs!O136*J$7-Adjustments_Inputs!O156*J$8","v":-3.6744014285476467E-2}]
[null,"Metering"," Customer numbers factor * 95%  ",null,null,{"$f":"Dx_Inputs!K666-Adjustments_Inputs!K117*F$6-Adjustments_Inputs!K137*F$7-Adjustments_Inputs!K157*F$8","v":0.46534342283187569},{"$f":"Dx_Inputs!L666-Adjustments_Inputs!L117*G$6-Adjustments_Inputs!L137*G$7-Adjustments_Inputs!L157*G$8","v":0.40352490277606667},{"$f":"Dx_Inputs!M666-Adjustments_Inputs!M117*H$6-Adjustments_Inputs!M137*H$7-Adjustments_Inputs!M157*H$8","v":0.35383462062128757},{"$f":"Dx_Inputs!N666-Adjustments_Inputs!N117*I$6-Adjustments_Inputs!N137*I$7-Adjustments_Inputs!N157*I$8","v":0.21573821674715776},{"$f":"Dx_Inputs!O666-Adjustments_Inputs!O117*J$6-Adjustments_Inputs!O137*J$7-Adjustments_Inputs!O157*J$8","v":7.7572366845158114E-2}]
[null,"Guaranteed service level payments"," N/A  ",null,null,{"$f":"Dx_Inputs!K667-Adjustments_Inputs!K118-Adjustments_Inputs!K138-Adjustments_Inputs!K158","v":1.8906706894169063},{"$f":"Dx_Inputs!L667-Adjustments_Inputs!L118-Adjustments_Inputs!L138-Adjustments_Inputs!L158","v":1.8843828363897803},{"$f":"Dx_Inputs!M667-Adjustments_Inputs!M118-Adjustments_Inputs!M138-Adjustments_Inputs!M158","v":1.8791929915115733},{"$f":"Dx_Inputs!N667-Adjustments_Inputs!N118-Adjustments_Inputs!N138-Adjustments_Inputs!N158","v":1.8669013181312437},{"$f":"Dx_Inputs!O667-Adjustments_Inputs!O118-Adjustments_Inputs!O138-Adjustments_Inputs!O158","v":1.8531973818050989}]
[null,"Design & Estimating - Distribution Quotations"," N/A  ",null,null,{"$f":"Dx_Inputs!K668-Adjustments_Inputs!K119-Adjustments_Inputs!K139-Adjustments_Inputs!K159","v":4.6281094139183603},{"$f":"Dx_Inputs!L668-Adjustments_Inputs!L119-Adjustments_Inputs!L139-Adjustments_Inputs!L159","v":4.6198236592468245},{"$f":"Dx_Inputs!M668-Adjustments_Inputs!M119-Adjustments_Inputs!M139-Adjustments_Inputs!M159","v":4.7515194558921321},{"$f":"Dx_Inputs!N668-Adjustments_Inputs!N119-Adjustments_Inputs!N139-Adjustments_Inputs!N159","v":4.7441974397962428},{"$f":"Dx_Inputs!O668-Adjustments_Inputs!O119-Adjustments_Inputs!O139-Adjustments_Inputs!O159","v":4.7373820775139786}]
[null,"Business Support"," N/A  ",null,null,{"$f":"Dx_Inputs!K669-Adjustments_Inputs!K120-Adjustments_Inputs!K140-Adjustments_Inputs!K160","v":74.385232339148743},{"$f":"Dx_Inputs!L669-Adjustments_Inputs!L120-Adjustments_Inputs!L140-Adjustments_Inputs!L160","v":74.218477132873502},{"$f":"Dx_Inputs!M669-Adjustments_Inputs!M120-Adjustments_Inputs!M140-Adjustments_Inputs!M160","v":73.448484304826124},{"$f":"Dx_Inputs!N669-Adjustments_Inputs!N120-Adjustments_Inputs!N140-Adjustments_Inputs!N160","v":75.930468709420097},{"$f":"Dx_Inputs!O669-Adjustments_Inputs!O120-Adjustments_Inputs!O140-Adjustments_Inputs!O160","v":76.524097055533318}]
[null,"IT"," N/A  ",null,null,{"$f":"Dx_Inputs!K670-Adjustments_Inputs!K121-Adjustments_Inputs!K141-Adjustments_Inputs!K161","v":0},{"$f":"Dx_Inputs!L670-Adjustments_Inputs!L121-Adjustments_Inputs!L141-Adjustments_Inputs!L161","v":0},{"$f":"Dx_Inputs!M670-Adjustments_Inputs!M121-Adjustments_Inputs!M141-Adjustments_Inputs!M161","v":0},{"$f":"Dx_Inputs!N670-Adjustments_Inputs!N121-Adjustments_Inputs!N141-Adjustments_Inputs!N161","v":0},{"$f":"Dx_Inputs!O670-Adjustments_Inputs!O121-Adjustments_Inputs!O141-Adjustments_Inputs!O161","v":0}]
[null,"Non-recurring opex"," N/A  ",null,null,{"$f":"Dx_Inputs!K671-Adjustments_Inputs!K122-Adjustments_Inputs!K142-Adjustments_Inputs!K162","v":11.637934198602412},{"$f":"Dx_Inputs!L671-Adjustments_Inputs!L122-Adjustments_Inputs!L142-Adjustments_Inputs!L162","v":12.615782242926066},{"$f":"Dx_Inputs!M671-Adjustments_Inputs!M122-Adjustments_Inputs!M142-Adjustments_Inputs!M162","v":5.0494583740600882},{"$f":"Dx_Inputs!N671-Adjustments_Inputs!N122-Adjustments_Inputs!N142-Adjustments_Inputs!N162","v":5.2027301677885704},{"$f":"Dx_Inputs!O671-Adjustments_Inputs!O122-Adjustments_Inputs!O142-Adjustments_Inputs!O162","v":5.3421036969017566}]
[null,"Total",null,null,null,{"$f":"SUM(F76:F92)","v":146.67427150241213},{"$f":"SUM(G76:G92)","v":144.3433227105092},{"$f":"SUM(H76:H92)","v":135.22469289448043},{"$f":"SUM(I76:I92)","v":125.4274571590624},{"$f":"SUM(J76:J92)","v":130.43087304061208}]
[]
[null,"Transmission"]
[null,"SCADA & Communications"," Network growth factor * 95%  ",null,null,{"$f":"Tx_Inputs!K611-Adjustments_Inputs!K166*F$14-Adjustments_Inputs!K179*F$15","v":2.179445392142159},{"$f":"Tx_Inputs!L611-Adjustments_Inputs!L166*G$14-Adjustments_Inputs!L179*G$15","v":2.0634205455757386},{"$f":"Tx_Inputs!M611-Adjustments_Inputs!M166*H$14-Adjustments_Inputs!M179*H$15","v":1.9623234549392667},{"$f":"Tx_Inputs!N611-Adjustments_Inputs!N166*I$14-Adjustments_Inputs!N179*I$15","v":1.8369975069262783},{"$f":"Tx_Inputs!O611-Adjustments_Inputs!O166*J$14-Adjustments_Inputs!O179*J$15","v":1.9745960378798311}]
[null,"Non-revenue cap services"," N/A  ",null,null,{"$f":"Tx_Inputs!K612-Adjustments_Inputs!K167-Adjustments_Inputs!K180","v":0},{"$f":"Tx_Inputs!L612-Adjustments_Inputs!L167-Adjustments_Inputs!L180","v":0},{"$f":"Tx_Inputs!M612-Adjustments_Inputs!M167-Adjustments_Inputs!M180","v":0},{"$f":"Tx_Inputs!N612-Adjustments_Inputs!N167-Adjustments_Inputs!N180","v":0},{"$f":"Tx_Inputs!O612-Adjustments_Inputs!O167-Adjustments_Inputs!O180","v":0}]
[null,"Network Operations"," Network growth factor * 30%  ",null,null,{"$f":"Tx_Inputs!K613-Adjustments_Inputs!K168*F$17-Adjustments_Inputs!K181*F$18","v":0.12289152872729758},{"$f":"Tx_Inputs!L613-Adjustments_Inputs!L168*G$17-Adjustments_Inputs!L181*G$18","v":8.6714985190072369E-2},{"$f":"Tx_Inputs!M613-Adjustments_Inputs!M168*H$17-Adjustments_Inputs!M181*H$18","v":5.6268609354406252E-2},{"$f":"Tx_Inputs!N613-Adjustments_Inputs!N168*I$17-Adjustments_Inputs!N181*I$18","v":-1.6010420927475622E-2},{"$f":"Tx_Inputs!O613-Adjustments_Inputs!O168*J$17-Adjustments_Inputs!O181*J$18","v":-9.6601656098409094E-2}]
[null,"Maintenance Strategy"," N/A  ",null,null,{"$f":"Tx_Inputs!K614-Adjustments_Inputs!K169-Adjustments_Inputs!K182","v":0},{"$f":"Tx_Inputs!L614-Adjustments_Inputs!L169-Adjustments_Inputs!L182","v":0},{"$f":"Tx_Inputs!M614-Adjustments_Inputs!M169-Adjustments_Inputs!M182","v":0},{"$f":"Tx_Inputs!N614-Adjustments_Inputs!N169-Adjustments_Inputs!N182","v":0},{"$f":"Tx_Inputs!O614-Adjustments_Inputs!O169-Adjustments_Inputs!O182","v":0}]
[null,"Preventive Condition"," Network growth factor * 95%  ",null,null,{"$f":"Tx_Inputs!K615-Adjustments_Inputs!K170*F$14-Adjustments_Inputs!K183*F$15","v":1.8606376055786158},{"$f":"Tx_Inputs!L615-Adjustments_Inputs!L170*G$14-Adjustments_Inputs!L183*G$15","v":1.7707193260553376},{"$f":"Tx_Inputs!M615-Adjustments_Inputs!M170*H$14-Adjustments_Inputs!M183*H$15","v":1.6940683020350922},{"$f":"Tx_Inputs!N615-Adjustments_Inputs!N170*I$14-Adjustments_Inputs!N183*I$15","v":1.5970038145798588},{"$f":"Tx_Inputs!O615-Adjustments_Inputs!O170*J$14-Adjustments_Inputs!O183*J$15","v":1.7295536034240726}]
[null,"Preventive Routine"," Network growth factor * 95%  ",null,null,{"$f":"Tx_Inputs!K616-Adjustments_Inputs!K171*F$14-Adjustments_Inputs!K184*F$15","v":3.3197822038107803},{"$f":"Tx_Inputs!L616-Adjustments_Inputs!L171*G$14-Adjustments_Inputs!L184*G$15","v":3.1496987997966657},{"$f":"Tx_Inputs!M616-Adjustments_Inputs!M171*H$14-Adjustments_Inputs!M184*H$15","v":3.0030976982816449},{"$f":"Tx_Inputs!N616-Adjustments_Inputs!N171*I$14-Adjustments_Inputs!N184*I$15","v":2.8232523153897628},{"$f":"Tx_Inputs!O616-Adjustments_Inputs!O171*J$14-Adjustments_Inputs!O184*J$15","v":3.0484651807318066}]
[null,"Corrective Deferred"," Network growth factor * 95%  ",null,null,{"$f":"Tx_Inputs!K617-Adjustments_Inputs!K172*F$14-Adjustments_Inputs!K185*F$15","v":1.8774443321181924},{"$f":"Tx_Inputs!L617-Adjustments_Inputs!L172*G$14-Adjustments_Inputs!L185*G$15","v":1.77512424006527},{"$f":"Tx_Inputs!M617-Adjustments_Inputs!M172*H$14-Adjustments_Inputs!M185*H$15","v":1.6857779610815924},{"$f":"Tx_Inputs!N617-Adjustments_Inputs!N172*I$14-Adjustments_Inputs!N185*I$15","v":1.5774673638839269},{"$f":"Tx_Inputs!O617-Adjustments_Inputs!O172*J$14-Adjustments_Inputs!O185*J$15","v":1.6945586466463636}]
[null,"Corrective Emergency"," Network growth factor * 95%  ",null,null,{"$f":"Tx_Inputs!K618-Adjustments_Inputs!K173*F$14-Adjustments_Inputs!K186*F$15","v":0.41350304777667291},{"$f":"Tx_Inputs!L618-Adjustments_Inputs!L173*G$14-Adjustments_Inputs!L186*G$15","v":0.39339218847141499},{"$f":"Tx_Inputs!M618-Adjustments_Inputs!M173*H$14-Adjustments_Inputs!M186*H$15","v":0.37554969042751973},{"$f":"Tx_Inputs!N618-Adjustments_Inputs!N173*I$14-Adjustments_Inputs!N186*I$15","v":0.35883689029887023},{"$f":"Tx_Inputs!O618-Adjustments_Inputs!O173*J$14-Adjustments_Inputs!O186*J$15","v":0.3945875899326583}]
[null,"Business Support"," N/A  ",null,null,{"$f":"Tx_Inputs!K619-Adjustments_Inputs!K174-Adjustments_Inputs!K187","v":44.142739645323594},{"$f":"Tx_Inputs!L619-Adjustments_Inputs!L174-Adjustments_Inputs!L187","v":44.214604983962957},{"$f":"Tx_Inputs!M619-Adjustments_Inputs!M174-Adjustments_Inputs!M187","v":44.197446384245566},{"$f":"Tx_Inputs!N619-Adjustments_Inputs!N174-Adjustments_Inputs!N187","v":45.855886608164106},{"$f":"Tx_Inputs!O619-Adjustments_Inputs!O174-Adjustments_Inputs!O187","v":46.349764338947679}]
[null,"Non-recurring opex"," N/A  ",null,null,{"$f":"Tx_Inputs!K620-Adjustments_Inputs!K175-Adjustments_Inputs!K188","v":3.3224108783418171},{"$f":"Tx_Inputs!L620-Adjustments_Inputs!L175-Adjustments_Inputs!L188","v":1.9368093469709848},{"$f":"Tx_Inputs!M620-Adjustments_Inputs!M175-Adjustments_Inputs!M188","v":1.742355329822548},{"$f":"Tx_Inputs!N620-Adjustments_Inputs!N175-Adjustments_Inputs!N188","v":1.9790334495396433},{"$f":"Tx_Inputs!O620-Adjustments_Inputs!O175-Adjustments_Inputs!O188","v":2.6284056227637729}]
[null,"Total",null,null,null,{"$f":"SUM(F96:F105)","v":57.238854633819138},{"$f":"SUM(G96:G105)","v":55.390484416088441},{"$f":"SUM(H96:H105)","v":54.71688743018764},{"$f":"SUM(I96:I105)","v":56.012467527854966},{"$f":"SUM(J96:J105)","v":57.723329364227773}]
[]
[null,"Adjusted EIB [$M real as at 30 June 2017]"]
[null,"Total non-capital cost",null,null,null,{"$f":"SUM(F59,F72,F93,F106)","v":495.61040794949253},{"$f":"SUM(G59,G72,G93,G106)","v":498.57181045360329},{"$f":"SUM(H59,H72,H93,H106)","v":490.9534218022028},{"$f":"SUM(I59,I72,I93,I106)","v":482.24747248009282},{"$f":"SUM(J59,J72,J93,J106)","v":490.75856703783165}]
[null,"less forecast superannuation costs for defined benefit schemes",null,null,null,{"$f":"-Adjustments_Inputs!K96","v":-3.1837190997011944},{"$f":"-Adjustments_Inputs!L96","v":-3.2537609198946207},{"$f":"-Adjustments_Inputs!M96","v":-3.331851181972092},{"$f":"-Adjustments_Inputs!N96","v":-3.398488205611534},{"$f":"-Adjustments_Inputs!O96","v":-3.4664579697237645}]
[null,"less forecast non-revenue cap services cost",null,null,null,{"$f":"-Adjustments_Inputs!K97","v":0},{"$f":"-Adjustments_Inputs!L97","v":0},{"$f":"-Adjustments_Inputs!M97","v":0},{"$f":"-Adjustments_Inputs!N97","v":0},{"$f":"-Adjustments_Inputs!O97","v":0}]
[null,"less forecast licence fees",null,null,null,{"$f":"-Adjustments_Inputs!K98","v":-4.9616533864541824E-2},{"$f":"-Adjustments_Inputs!L98","v":-4.9616533864541824E-2},{"$f":"-Adjustments_Inputs!M98","v":-4.9616533864541824E-2},{"$f":"-Adjustments_Inputs!N98","v":-4.9616533864541824E-2},{"$f":"-Adjustments_Inputs!O98","v":-4.9616533864541824E-2}]
[null,"less forecast energy safety levy",null,null,null,{"$f":"-Adjustments_Inputs!K99","v":-4.5380968856988781},{"$f":"-Adjustments_Inputs!L99","v":-4.5380968856988781},{"$f":"-Adjustments_Inputs!M99","v":-4.5380968856988781},{"$f":"-Adjustments_Inputs!N99","v":-4.538096885698879},{"$f":"-Adjustments_Inputs!O99","v":-4.5380968856988781}]
[null,"less network control service",null,null,null,{"$f":"-Adjustments_Inputs!K100","v":0},{"$f":"-Adjustments_Inputs!L100","v":0},{"$f":"-Adjustments_Inputs!M100","v":0},{"$f":"-Adjustments_Inputs!N100","v":0},{"$f":"-Adjustments_Inputs!O100","v":0}]
[null,"less amounts payable under ERA costs (Electricity Network Access Funding Regulations)",null,null,null,{"$f":"-Adjustments_Inputs!K101","v":-0.96008443947312216},{"$f":"-Adjustments_Inputs!L101","v":-1.4934437009244572},{"$f":"-Adjustments_Inputs!M101","v":-1.3653177958306484},{"$f":"-Adjustments_Inputs!N101","v":-1.2823152214208495},{"$f":"-Adjustments_Inputs!O101","v":-1.289831154841921}]
[null,"Efficiency and innovation benchmark (adjusted)",null,null,null,{"$f":"SUM(F109:F115)","v":486.87889099075477},{"$f":"SUM(G109:G115)","v":489.2368924132208},{"$f":"SUM(H109:H115)","v":481.66853940483662},{"$f":"SUM(I109:I115)","v":472.97895563349698},{"$f":"SUM(J109:J115)","v":481.41456449370253}]
[]
[null,"ABS calculation"]
[null,"Year ending 30 June",null,null,null,2013,2014,2015,2016,2017]
[null,"[ACTUAL] Operating expenditure subject to scale escalation [$M real as at 30 June 2017]"]
[null,"Total actual non-capital cost",null,null,null,{"$f":"Dx_Inputs!K693+Tx_Inputs!K635","v":530.84742023346303},{"$f":"Dx_Inputs!L693+Tx_Inputs!L635","v":510.56324362606227},{"$f":"Dx_Inputs!M693+Tx_Inputs!M635","v":481.90953767441852},{"$f":"Dx_Inputs!N693+Tx_Inputs!N635","v":511.86517955801105},{"$f":"Dx_Inputs!O693+Tx_Inputs!O635","v":456.77499999999992}]
[null,"add Woodpole adjustment",null,null,null,{"$f":"-Dx_Inputs!K193","v":0},{"$f":"-Dx_Inputs!L193","v":0},{"$f":"-Dx_Inputs!M193","v":10.5},{"$f":"-Dx_Inputs!N193","v":12.900000000000006},{"$f":"-Dx_Inputs!O193","v":5.519999999999996}]
[null,"less D-Factor Scheme",null,null,null,{"$f":"-(Adjustments_Inputs!K193+Adjustments_Inputs!K204)","v":-2.1092226653696495},{"$f":"-(Adjustments_Inputs!L193+Adjustments_Inputs!L204)","v":-1.7846219830028325},{"$f":"-(Adjustments_Inputs!M193+Adjustments_Inputs!M204)","v":-1.6562470604651163},{"$f":"-(Adjustments_Inputs!N193+Adjustments_Inputs!N204)","v":-1.5389338674033151},{"$f":"-(Adjustments_Inputs!O193+Adjustments_Inputs!O204)","v":-0.62092999999999998}]
[null,"less Technical rule changes",null,null,null,{"$f":"-(Adjustments_Inputs!K194+Adjustments_Inputs!K205)","v":0},{"$f":"-(Adjustments_Inputs!L194+Adjustments_Inputs!L205)","v":0},{"$f":"-(Adjustments_Inputs!M194+Adjustments_Inputs!M205)","v":0},{"$f":"-(Adjustments_Inputs!N194+Adjustments_Inputs!N205)","v":0},{"$f":"-(Adjustments_Inputs!O194+Adjustments_Inputs!O205)","v":0}]
[null,"less Unforeseen events",null,null,null,{"$f":"-(Adjustments_Inputs!K195+Adjustments_Inputs!K206)","v":0},{"$f":"-(Adjustments_Inputs!L195+Adjustments_Inputs!L206)","v":0},{"$f":"-(Adjustments_Inputs!M195+Adjustments_Inputs!M206)","v":0},{"$f":"-(Adjustments_Inputs!N195+Adjustments_Inputs!N206)","v":0},{"$f":"-(Adjustments_Inputs!O195+Adjustments_Inputs!O206)","v":0}]
[null,"less actual superannuation costs for defined benefit schemes",null,null,null,{"$f":"-(Adjustments_Inputs!K196+Adjustments_Inputs!K207)","v":-8.7224708171206214E-2},{"$f":"-(Adjustments_Inputs!L196+Adjustments_Inputs!L207)","v":-0.51743626062322934},{"$f":"-(Adjustments_Inputs!M196+Adjustments_Inputs!M207)","v":0},{"$f":"-(Adjustments_Inputs!N196+Adjustments_Inputs!N207)","v":-0.28133701657458565},{"$f":"-(Adjustments_Inputs!O196+Adjustments_Inputs!O207)","v":-0.28309802999999994}]
[null,"less actual non-revenue cap services cost",null,null,null,{"$f":"-(Adjustments_Inputs!K197+Adjustments_Inputs!K208)","v":-34.049941634241243},{"$f":"-(Adjustments_Inputs!L197+Adjustments_Inputs!L208)","v":-17.50293484419263},{"$f":"-(Adjustments_Inputs!M197+Adjustments_Inputs!M208)","v":-16.623535813953488},{"$f":"-(Adjustments_Inputs!N197+Adjustments_Inputs!N208)","v":-17.671226519337019},{"$f":"-(Adjustments_Inputs!O197+Adjustments_Inputs!O208)","v":-17.233999999999998}]
[null,"less actual licence fees",null,null,null,{"$f":"-(Adjustments_Inputs!K198+Adjustments_Inputs!K209)","v":-6.2645756672276495E-2},{"$f":"-(Adjustments_Inputs!L198+Adjustments_Inputs!L209)","v":-4.7039660056657211E-2},{"$f":"-(Adjustments_Inputs!M198+Adjustments_Inputs!M209)","v":-0.35339047378325578},{"$f":"-(Adjustments_Inputs!N198+Adjustments_Inputs!N209)","v":0},{"$f":"-(Adjustments_Inputs!O198+Adjustments_Inputs!O209)","v":0}]
[null,"less actual energy safety levy",null,null,null,{"$f":"-(Adjustments_Inputs!K199+Adjustments_Inputs!K210)","v":-4.3243253579766527},{"$f":"-(Adjustments_Inputs!L199+Adjustments_Inputs!L210)","v":-4.2973342776203953},{"$f":"-(Adjustments_Inputs!M199+Adjustments_Inputs!M210)","v":-4.2770566883720926},{"$f":"-(Adjustments_Inputs!N199+Adjustments_Inputs!N210)","v":-4.4025165745856354},{"$f":"-(Adjustments_Inputs!O199+Adjustments_Inputs!O210)","v":-4.4346679700000005}]
[null,"less network control service",null,null,null,{"$f":"-(Adjustments_Inputs!K200+Adjustments_Inputs!K211)","v":0},{"$f":"-(Adjustments_Inputs!L200+Adjustments_Inputs!L211)","v":0},{"$f":"-(Adjustments_Inputs!M200+Adjustments_Inputs!M211)","v":0},{"$f":"-(Adjustments_Inputs!N200+Adjustments_Inputs!N211)","v":0},{"$f":"-(Adjustments_Inputs!O200+Adjustments_Inputs!O211)","v":0}]
[null,"less amounts payable under ERA costs (Electricity Network Access Funding Regulations)",null,null,null,{"$f":"-(Adjustments_Inputs!K201+Adjustments_Inputs!K212)","v":-0.76173252298413285},{"$f":"-(Adjustments_Inputs!L201+Adjustments_Inputs!L212)","v":-0.82685269121813021},{"$f":"-(Adjustments_Inputs!M201+Adjustments_Inputs!M212)","v":-0.40628799920930236},{"$f":"-(Adjustments_Inputs!N201+Adjustments_Inputs!N212)","v":-0.79406353591160228},{"$f":"-(Adjustments_Inputs!O201+Adjustments_Inputs!O212)","v":-0.51895821649999996}]
[null,"At",null,null,null,{"$f":"SUM(F121:F131)","v":489.45232758804786},{"$f":"SUM(G121:G131)","v":485.58702390934843},{"$f":"SUM(H121:H131)","v":469.09301963863527},{"$f":"SUM(I121:I131)","v":500.07710204419874},{"$f":"SUM(J121:J131)","v":439.20334578349991}]
[]
[null,"ABSt",null,null,null,{"$f":"F116-F132","v":-2.5734365972930959},{"$f":"(G116-G132)-(F116-F132)","v":6.2233051011654652},{"$f":"(H116-H132)-(G116-G132)","v":8.9256512623289836},{"$f":"(I116-I132)-(H116-H132)","v":-39.673666176903112},{"$f":"(J116-J132)-(I116-I132)","v":69.309365120904374}]
[]
[null,"Service standard benchmark performance"]
[null,"Year ending 30 June",null,null,null,2013,2014,2015,2016,2017]
[null,"Service standards [1 = Standard met, 0 = Standard NOT met]"]
[null,"Distribution"]
[null,"SAIDI - CBD",null,null,null,{"$f":"IF(Adjustments_Inputs!E18<Adjustments_Inputs!K18,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F18<Adjustments_Inputs!L18,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G18<Adjustments_Inputs!M18,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H18<Adjustments_Inputs!N18,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I18<Adjustments_Inputs!O18,1,0)","v":1}]
[null,"SAIDI - Urban",null,null,null,{"$f":"IF(Adjustments_Inputs!E19<Adjustments_Inputs!K19,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F19<Adjustments_Inputs!L19,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G19<Adjustments_Inputs!M19,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H19<Adjustments_Inputs!N19,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I19<Adjustments_Inputs!O19,1,0)","v":1}]
[null,"SAIDI - Rural Short",null,null,null,{"$f":"IF(Adjustments_Inputs!E20<Adjustments_Inputs!K20,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F20<Adjustments_Inputs!L20,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G20<Adjustments_Inputs!M20,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H20<Adjustments_Inputs!N20,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I20<Adjustments_Inputs!O20,1,0)","v":1}]
[null,"SAIDI - Rural Long",null,null,null,{"$f":"IF(Adjustments_Inputs!E21<Adjustments_Inputs!K21,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F21<Adjustments_Inputs!L21,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G21<Adjustments_Inputs!M21,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H21<Adjustments_Inputs!N21,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I21<Adjustments_Inputs!O21,1,0)","v":1}]
[null,"SAIFI - CBD",null,null,null,{"$f":"IF(Adjustments_Inputs!E22<Adjustments_Inputs!K22,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F22<Adjustments_Inputs!L22,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G22<Adjustments_Inputs!M22,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H22<Adjustments_Inputs!N22,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I22<Adjustments_Inputs!O22,1,0)","v":1}]
[null,"SAIFI - Urban",null,null,null,{"$f":"IF(Adjustments_Inputs!E23<Adjustments_Inputs!K23,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F23<Adjustments_Inputs!L23,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G23<Adjustments_Inputs!M23,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H23<Adjustments_Inputs!N23,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I23<Adjustments_Inputs!O23,1,0)","v":1}]
[null,"SAIFI - Rural Short",null,null,null,{"$f":"IF(Adjustments_Inputs!E24<Adjustments_Inputs!K24,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F24<Adjustments_Inputs!L24,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G24<Adjustments_Inputs!M24,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H24<Adjustments_Inputs!N24,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I24<Adjustments_Inputs!O24,1,0)","v":1}]
[null,"SAIFI - Rural Long",null,null,null,{"$f":"IF(Adjustments_Inputs!E25<Adjustments_Inputs!K25,1,0)","v":0},{"$f":"IF(Adjustments_Inputs!F25<Adjustments_Inputs!L25,1,0)","v":0},{"$f":"IF(Adjustments_Inputs!G25<Adjustments_Inputs!M25,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H25<Adjustments_Inputs!N25,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I25<Adjustments_Inputs!O25,1,0)","v":1}]
[null,"Call centre performance",null,null,null,{"$f":"IF(Adjustments_Inputs!E26>Adjustments_Inputs!K26,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F26>Adjustments_Inputs!L26,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G26>Adjustments_Inputs!M26,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H26>Adjustments_Inputs!N26,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I26>Adjustments_Inputs!O26,1,0)","v":1}]
[null,"Streetlight reference services"]
[null,"Street Lighting repair time - Metropolitan area",null,null,null,{"$f":"IF(Adjustments_Inputs!E27<Adjustments_Inputs!K27,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F27<Adjustments_Inputs!L27,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G27<Adjustments_Inputs!M27,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H27<Adjustments_Inputs!N27,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I27<Adjustments_Inputs!O27,1,0)","v":1}]
[null,"Street Lighting repair time - Regional area",null,null,null,{"$f":"IF(Adjustments_Inputs!E28<Adjustments_Inputs!K28,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F28<Adjustments_Inputs!L28,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G28<Adjustments_Inputs!M28,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H28<Adjustments_Inputs!N28,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I28<Adjustments_Inputs!O28,1,0)","v":1}]
[]
[null,"Transmission"]
[null,"Circuit Availability",null,null,null,{"$f":"IF(Adjustments_Inputs!E32>Adjustments_Inputs!K32,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F32>Adjustments_Inputs!L32,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G32>Adjustments_Inputs!M32,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H32>Adjustments_Inputs!N32,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I32>Adjustments_Inputs!O32,1,0)","v":1}]
[null,"System Minutes Interrupted - Meshed",null,null,null,{"$f":"IF(Adjustments_Inputs!E33<Adjustments_Inputs!K33,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F33<Adjustments_Inputs!L33,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G33<Adjustments_Inputs!M33,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H33<Adjustments_Inputs!N33,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I33<Adjustments_Inputs!O33,1,0)","v":1}]
[null,"System Minutes Interrupted - Radial",null,null,null,{"$f":"IF(Adjustments_Inputs!E34<Adjustments_Inputs!K34,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F34<Adjustments_Inputs!L34,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G34<Adjustments_Inputs!M34,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H34<Adjustments_Inputs!N34,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I34<Adjustments_Inputs!O34,1,0)","v":1}]
[null,"Loss of Supply Event Frequency >0.1",null,null,null,{"$f":"IF(Adjustments_Inputs!E35<Adjustments_Inputs!K35,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F35<Adjustments_Inputs!L35,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G35<Adjustments_Inputs!M35,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H35<Adjustments_Inputs!N35,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I35<Adjustments_Inputs!O35,1,0)","v":1}]
[null,"Loss of Supply Event Frequency >1",null,null,null,{"$f":"IF(Adjustments_Inputs!E36<Adjustments_Inputs!K36,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F36<Adjustments_Inputs!L36,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G36<Adjustments_Inputs!M36,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H36<Adjustments_Inputs!N36,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!I36<Adjustments_Inputs!O36,1,0)","v":1}]
[null,"Average Outage Duration",null,null,null,{"$f":"IF(Adjustments_Inputs!E37<Adjustments_Inputs!K37,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!F37<Adjustments_Inputs!L37,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!G37<Adjustments_Inputs!M37,1,0)","v":1},{"$f":"IF(Adjustments_Inputs!H37<Adjustments_Inputs!N37,1,0)","v":0},{"$f":"IF(Adjustments_Inputs!I37<Adjustments_Inputs!O37,1,0)","v":1}]
[null,"All SSBs met",null,null,null,{"$f":"PRODUCT(F140:F159)","v":0},{"$f":"PRODUCT(G140:G159)","v":0},{"$f":"PRODUCT(H140:H159)","v":1},{"$f":"PRODUCT(I140:I159)","v":0},{"$f":"PRODUCT(J140:J159)","v":1}]
[]
[null,"GSM calculation"]
[null,"Year ending 30 June",null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,"GSM calculation [$M real as at 30 June 2017]"]
[null,"ABS"]
[null,"Total - ABSt adjusted for service standard performance",null,null,null,{"$f":"IF(F134>0,IF(F160=1,F134,0),F134)","v":-2.5734365972930959},{"$f":"IF(G134>0,IF(G160=1,G134,0),G134)","v":0},{"$f":"IF(H134>0,IF(H160=1,H134,0),H134)","v":8.9256512623289836},{"$f":"IF(I134>0,IF(I160=1,I134,0),I134)","v":-39.673666176903112},{"$f":"IF(J134>0,IF(J160=1,J134,0),J134)","v":69.309365120904374}]
[]
[null,"GSMA"]
[null,"Distribution - GSMAt",null,null,null,null,null,null,null,null,{"$f":"K$171*K258","v":27.350814342868233},{"$f":"L$171*L258","v":29.306626156810989},29.306626156810989,22.523131197440961,52.675117491887328]
[null,"Transmission - GSMAt",null,null,null,null,null,null,null,null,{"$f":"K$171*K259","v":8.6370992661689154},9.2547240495192593,9.2547240495192593,7.1125677465603028,16.63424762901705]
[null,"Total - GSMAt",null,null,null,null,null,null,null,null,{"$f":"IF(SUM(F166:$J166)>0,SUM(F166:$J166),0)","v":35.98791360903715},{"$f":"IF(SUM(G166:$J166)>0,SUM(G166:$J166),0)","v":38.561350206330246},{"$f":"IF(SUM(H166:$J166)>0,SUM(H166:$J166),0)","v":38.561350206330246},{"$f":"IF(SUM(I166:$J166)>0,SUM(I166:$J166),0)","v":29.635698944001263},{"$f":"IF(SUM(J166:$J166)>0,SUM(J166:$J166),0)","v":69.309365120904374}]
[]
[null,"[$nominal] Distribution - GSMAt",null,null,null,null,null,null,null,null,{"$f":"K169*Dx_Inputs!P$32","v":27.854069326777008},{"$f":"L169*Dx_Inputs!Q$32","v":30.395032050733285},{"$f":"M169*Dx_Inputs!R$32","v":30.954300640466773},{"$f":"N169*Dx_Inputs!S$32","v":24.227150054771418},{"$f":"O169*Dx_Inputs!T$32","v":57.702876877434356}]
[null,"[$nominal] Transmission - GSMAt",null,null,null,null,null,null,null,null,{"$f":"K170*Dx_Inputs!P$32","v":8.796021892666424},{"$f":"L170*Dx_Inputs!Q$32","v":9.5984311739157739},{"$f":"M170*Dx_Inputs!R$32","v":9.7750423075158235},{"$f":"N170*Dx_Inputs!S$32","v":7.6506789646646576},{"$f":"O170*Dx_Inputs!T$32","v":18.221961119189796}]
[null,"[$nominal] Total - GSMAt",null,null,null,null,null,null,null,null,{"$f":"K171*Dx_Inputs!P$32","v":36.650091219443432},{"$f":"L171*Dx_Inputs!Q$32","v":39.993463224649055},{"$f":"M171*Dx_Inputs!R$32","v":40.729342947982595},{"$f":"N171*Dx_Inputs!S$32","v":31.877829019436074},{"$f":"O171*Dx_Inputs!T$32","v":75.924837996624149}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"GSM ALLOCATION WORKINGS"]
[null,"Year ending 30 June",null,null,null,2013,2014,2015,2016,2017]
[null,"Adjusted EIB [$M real as at 30 June 2017]",null,null,null,null,null,null,null,null,null,"Words about the GSM allocations"]
[null,"Distribution",null,null,null,null,null,null,null,null,null,"Legislation dictates that GSM entitlement is calculated on a whole of Western Power basis"]
[null,"Total non-capital cost",null,null,null,{"$f":"SUM(F59,F93)","v":381.50904435411002},{"$f":"SUM(G59,G93)","v":385.21979850751751},{"$f":"SUM(H59,H93)","v":377.97853318371381},{"$f":"SUM(I59,I93)","v":368.15738303229892},{"$f":"SUM(J59,J93)","v":374.68732206750116},null,"The calculation takes inputs from both Dx and Tx and is eligible for incentive payments as a whole of WP if ALL SSBs are met across Tx/Dx"]
[null,"less forecast superannuation costs for defined benefit schemes",null,null,null,{"$f":"F110*(Dx_Inputs!K$648/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":-2.0628705698434864},{"$f":"G110*(Dx_Inputs!L$648/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":-2.1599021890476626},{"$f":"H110*(Dx_Inputs!M$648/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":-2.2597536077944547},{"$f":"I110*(Dx_Inputs!N$648/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":-2.4453747257005536},{"$f":"J110*(Dx_Inputs!O$648/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":-2.5387734604567509},null,"Western Power has determined the GSM allocation across Tx/Dx by modelling GSM separately for Tx/Dx (i.e. if Tx meets all SSBs but Dx doesn't, Tx is eligible to receive any incentives achieved)"]
[null,"less forecast non-revenue cap services cost",null,null,null,{"$f":"F111*(Dx_Inputs!K$648/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":0},{"$f":"G111*(Dx_Inputs!L$648/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":0},{"$f":"H111*(Dx_Inputs!M$648/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":0},{"$f":"I111*(Dx_Inputs!N$648/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":0},{"$f":"J111*(Dx_Inputs!O$648/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":0}]
[null,"less forecast licence fees",null,null,null,{"$f":"F112*(Dx_Inputs!K$648/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":-3.2148717987215719E-2},{"$f":"G112*(Dx_Inputs!L$648/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":-3.2936304401385508E-2},{"$f":"H112*(Dx_Inputs!M$648/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":-3.3651305320392684E-2},{"$f":"I112*(Dx_Inputs!N$648/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":-3.5701467990642485E-2},{"$f":"J112*(Dx_Inputs!O$648/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":-3.6338285499301855E-2},null,"Methodology"]
[null,"less forecast energy safety levy",null,null,null,{"$f":"F113*(Dx_Inputs!K$648/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":-2.9404310541985983},{"$f":"G113*(Dx_Inputs!L$648/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":-3.0124663854678171},{"$f":"H113*(Dx_Inputs!M$648/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":-3.0778628005555126},{"$f":"I113*(Dx_Inputs!N$648/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":-3.2653776490218962},{"$f":"J113*(Dx_Inputs!O$648/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":-3.3236231435720676},null,"Adjusted EIB exclusions are the only component of the GSM calculation that isn't explicitly split between Tx/Dx, these figures are pro-rated across Tx/Dx based on actual Business Support operating expenses weighting"]
[null,"less network control service",null,null,null,{"$f":"F114*(Dx_Inputs!K$648/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":0},{"$f":"G114*(Dx_Inputs!L$648/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":0},{"$f":"H114*(Dx_Inputs!M$648/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":0},{"$f":"I114*(Dx_Inputs!N$648/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":0},{"$f":"J114*(Dx_Inputs!O$648/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":0},null,"Exclusion figures are taken from the calculation above and apportioned accordingly"]
[null,"less amounts payable under ERA costs (Electricity Network Access Funding Regulations)",null,null,null,{"$f":"F115*(Dx_Inputs!K$648/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":-0.62208061475639131},{"$f":"G115*(Dx_Inputs!L$648/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":-0.99137349001986541},{"$f":"H115*(Dx_Inputs!M$648/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":-0.92599628447034366},{"$f":"I115*(Dx_Inputs!N$648/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":-0.9226871017724777},{"$f":"J115*(Dx_Inputs!O$648/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":-0.94464987978605053},null,"Separate T and D ABSt are calculated"]
[null,"Distribution - Efficiency and innovation benchmark (adjusted)",null,null,null,{"$f":"SUM(F188:F194)","v":375.85151339732431},{"$f":"SUM(G188:G194)","v":379.02312013858079},{"$f":"SUM(H188:H194)","v":371.68126918557311},{"$f":"SUM(I188:I194)","v":361.48824208781338},{"$f":"SUM(J188:J194)","v":367.84393729818697},null,"Separate T and D SSB performance flags are then applied"]
[null,null,null,null,null,null,null,null,null,null,null,"Pseudo T and D GSM amounts are calculated and compared to determine a percentage weighting to be applied to the full GSM amount"]
[null,"Transmission"]
[null,"Total non-capital cost",null,null,null,{"$f":"SUM(F72,F106)","v":114.10136359538248},{"$f":"SUM(G72,G106)","v":113.35201194608577},{"$f":"SUM(H72,H106)","v":112.974888618489},{"$f":"SUM(I72,I106)","v":114.09008944779397},{"$f":"SUM(J72,J106)","v":116.07124497033053}]
[null,"less forecast superannuation costs for defined benefit schemes",null,null,null,{"$f":"F110*(Tx_Inputs!K$605/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":-1.1208485298577078},{"$f":"G110*(Tx_Inputs!L$605/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":-1.0938587308469583},{"$f":"H110*(Tx_Inputs!M$605/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":-1.0720975741776373},{"$f":"I110*(Tx_Inputs!N$605/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":-0.95311347991098061},{"$f":"J110*(Tx_Inputs!O$605/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":-0.92768450926701385}]
[null,"less forecast non-revenue cap services cost",null,null,null,{"$f":"F111*(Tx_Inputs!K$605/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":0},{"$f":"G111*(Tx_Inputs!L$605/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":0},{"$f":"H111*(Tx_Inputs!M$605/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":0},{"$f":"I111*(Tx_Inputs!N$605/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":0},{"$f":"J111*(Tx_Inputs!O$605/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":0}]
[null,"less forecast licence fees",null,null,null,{"$f":"F112*(Tx_Inputs!K$605/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":-1.7467815877326098E-2},{"$f":"G112*(Tx_Inputs!L$605/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":-1.6680229463156313E-2},{"$f":"H112*(Tx_Inputs!M$605/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":-1.5965228544149137E-2},{"$f":"I112*(Tx_Inputs!N$605/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":-1.3915065873899344E-2},{"$f":"J112*(Tx_Inputs!O$605/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":-1.3278248365239975E-2}]
[null,"less forecast energy safety levy",null,null,null,{"$f":"F113*(Tx_Inputs!K$605/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":-1.5976658315002794},{"$f":"G113*(Tx_Inputs!L$605/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":-1.5256305002310613},{"$f":"H113*(Tx_Inputs!M$605/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":-1.4602340851433651},{"$f":"I113*(Tx_Inputs!N$605/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":-1.2727192366769833},{"$f":"J113*(Tx_Inputs!O$605/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":-1.214473742126811}]
[null,"less network control service",null,null,null,{"$f":"F114*(Tx_Inputs!K$605/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":0},{"$f":"G114*(Tx_Inputs!L$605/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":0},{"$f":"H114*(Tx_Inputs!M$605/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":0},{"$f":"I114*(Tx_Inputs!N$605/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":0},{"$f":"J114*(Tx_Inputs!O$605/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":0}]
[null,"less amounts payable under ERA costs (Electricity Network Access Funding Regulations)",null,null,null,{"$f":"F115*(Tx_Inputs!K$605/(Dx_Inputs!K$648+Tx_Inputs!K$605))","v":-0.33800382471673079},{"$f":"G115*(Tx_Inputs!L$605/(Dx_Inputs!L$648+Tx_Inputs!L$605))","v":-0.50207021090459181},{"$f":"H115*(Tx_Inputs!M$605/(Dx_Inputs!M$648+Tx_Inputs!M$605))","v":-0.43932151136030462},{"$f":"I115*(Tx_Inputs!N$605/(Dx_Inputs!N$648+Tx_Inputs!N$605))","v":-0.35962811964837194},{"$f":"J115*(Tx_Inputs!O$605/(Dx_Inputs!O$648+Tx_Inputs!O$605))","v":-0.34518127505587054}]
[null,"Transmission - Efficiency and innovation benchmark (adjusted)",null,null,null,{"$f":"SUM(F198:F204)","v":111.02737759343043},{"$f":"SUM(G198:G204)","v":110.21377227463999},{"$f":"SUM(H198:H204)","v":109.98727021926355},{"$f":"SUM(I198:I204)","v":111.49071354568373},{"$f":"SUM(J198:J204)","v":113.5706271955156}]
[]
[null,"Actual operating expenditure subject to scale escalation [$M real as at 30 June 2017]"]
[null,"Distribution"]
[null,"Total actual non-capital cost",null,null,null,{"$f":"Dx_Inputs!K693","v":403.06860700389103},{"$f":"Dx_Inputs!L693","v":388.23922096317278},{"$f":"Dx_Inputs!M693","v":361.41438976744178},{"$f":"Dx_Inputs!N693","v":385.33997237569059},{"$f":"Dx_Inputs!O693","v":351.12799999999993}]
[null,"less Woodpoles adjustment",null,null,null,{"$f":"Dx_Inputs!K193","v":0},{"$f":"Dx_Inputs!L193","v":0},{"$f":"Dx_Inputs!M193","v":-10.5},{"$f":"Dx_Inputs!N193","v":-12.900000000000006},{"$f":"Dx_Inputs!O193","v":-5.519999999999996}]
[null,"less D-Factor Scheme",null,null,null,{"$f":"-Adjustments_Inputs!K193","v":-2.1092226653696495},{"$f":"-Adjustments_Inputs!L193","v":-1.7846219830028325},{"$f":"-Adjustments_Inputs!M193","v":-1.6562470604651163},{"$f":"-Adjustments_Inputs!N193","v":-1.5389338674033151},{"$f":"-Adjustments_Inputs!O193","v":-0.62092999999999998}]
[null,"less Technical rule changes",null,null,null,{"$f":"-Adjustments_Inputs!K194","v":0},{"$f":"-Adjustments_Inputs!L194","v":0},{"$f":"-Adjustments_Inputs!M194","v":0},{"$f":"-Adjustments_Inputs!N194","v":0},{"$f":"-Adjustments_Inputs!O194","v":0}]
[null,"less Unforeseen events",null,null,null,{"$f":"-Adjustments_Inputs!K195","v":0},{"$f":"-Adjustments_Inputs!L195","v":0},{"$f":"-Adjustments_Inputs!M195","v":0},{"$f":"-Adjustments_Inputs!N195","v":0},{"$f":"-Adjustments_Inputs!O195","v":0}]
[null,"less actual superannuation costs for defined benefit schemes",null,null,null,{"$f":"-Adjustments_Inputs!K196","v":-5.9926736256594081E-2},{"$f":"-Adjustments_Inputs!L196","v":-0.39408781869688375},{"$f":"-Adjustments_Inputs!M196","v":0},{"$f":"-Adjustments_Inputs!N196","v":-0.20590607734806632},{"$f":"-Adjustments_Inputs!O196","v":-0.20719493499999997}]
[null,"less actual non-revenue cap services cost",null,null,null,{"$f":"-Adjustments_Inputs!K197","v":-20.466577821011672},{"$f":"-Adjustments_Inputs!L197","v":-12.733113314447589},{"$f":"-Adjustments_Inputs!M197","v":-13.144981395348836},{"$f":"-Adjustments_Inputs!N197","v":-12.186174033149172},{"$f":"-Adjustments_Inputs!O197","v":-13.206}]
[null,"less actual licence fees",null,null,null,{"$f":"-Adjustments_Inputs!K198","v":-4.1646158683070748E-2},{"$f":"-Adjustments_Inputs!L198","v":-3.1359773371104807E-2},{"$f":"-Adjustments_Inputs!M198","v":-0.35339047378325578},{"$f":"-Adjustments_Inputs!N198","v":0},{"$f":"-Adjustments_Inputs!O198","v":0}]
[null,"less actual energy safety levy",null,null,null,{"$f":"-Adjustments_Inputs!K199","v":-2.8747605466926065},{"$f":"-Adjustments_Inputs!L199","v":-2.8809178470254948},{"$f":"-Adjustments_Inputs!M199","v":-4.2770566883720926},{"$f":"-Adjustments_Inputs!N199","v":-3.1079585635359117},{"$f":"-Adjustments_Inputs!O199","v":-3.1306558556448252}]
[null,"less network control service",null,null,null,{"$f":"-Adjustments_Inputs!K200","v":0},{"$f":"-Adjustments_Inputs!L200","v":0},{"$f":"-Adjustments_Inputs!M200","v":0},{"$f":"-Adjustments_Inputs!N200","v":0},{"$f":"-Adjustments_Inputs!O200","v":0}]
[null,"less amounts payable under ERA costs (Electricity Network Access Funding Regulations)",null,null,null,{"$f":"-Adjustments_Inputs!K201","v":-0.50639077906280539},{"$f":"-Adjustments_Inputs!L201","v":-0.55402266288951829},{"$f":"-Adjustments_Inputs!M201","v":-0.40628799920930236},{"$f":"-Adjustments_Inputs!N201","v":-0.56063535911602214},{"$f":"-Adjustments_Inputs!O201","v":-0.36640182166238766}]
[null,"Distribution - At",null,null,null,{"$f":"SUM(F209:F219)","v":377.01008229681457},{"$f":"SUM(G209:G219)","v":369.86109756373941},{"$f":"SUM(H209:H219)","v":331.07642615026316},{"$f":"SUM(I209:I219)","v":354.84036447513807},{"$f":"SUM(J209:J219)","v":328.0768173876927}]
[]
[null,"Transmission"]
[null,"Total actual non-capital cost",null,null,null,{"$f":"Tx_Inputs!K635","v":127.77881322957197},{"$f":"Tx_Inputs!L635","v":122.32402266288948},{"$f":"Tx_Inputs!M635","v":120.49514790697673},{"$f":"Tx_Inputs!N635","v":126.52520718232043},{"$f":"Tx_Inputs!O635","v":105.64700000000001}]
[null,"less D-Factor Scheme",null,null,null,{"$f":"-Adjustments_Inputs!K204","v":0},{"$f":"-Adjustments_Inputs!L204","v":0},{"$f":"-Adjustments_Inputs!M204","v":0},{"$f":"-Adjustments_Inputs!N204","v":0},{"$f":"-Adjustments_Inputs!O204","v":0}]
[null,"less Technical rule changes",null,null,null,{"$f":"-Adjustments_Inputs!K205","v":0},{"$f":"-Adjustments_Inputs!L205","v":0},{"$f":"-Adjustments_Inputs!M205","v":0},{"$f":"-Adjustments_Inputs!N205","v":0},{"$f":"-Adjustments_Inputs!O205","v":0}]
[null,"less Unforeseen events",null,null,null,{"$f":"-Adjustments_Inputs!K206","v":0},{"$f":"-Adjustments_Inputs!L206","v":0},{"$f":"-Adjustments_Inputs!M206","v":0},{"$f":"-Adjustments_Inputs!N206","v":0},{"$f":"-Adjustments_Inputs!O206","v":0}]
[null,"less actual superannuation costs for defined benefit schemes",null,null,null,{"$f":"-Adjustments_Inputs!K207","v":-2.7297971914612137E-2},{"$f":"-Adjustments_Inputs!L207","v":-0.12334844192634557},{"$f":"-Adjustments_Inputs!M207","v":0},{"$f":"-Adjustments_Inputs!N207","v":-7.5430939226519333E-2},{"$f":"-Adjustments_Inputs!O207","v":-7.590309499999999E-2}]
[null,"less actual non-revenue cap services cost",null,null,null,{"$f":"-Adjustments_Inputs!K208","v":-13.583363813229571},{"$f":"-Adjustments_Inputs!L208","v":-4.769821529745041},{"$f":"-Adjustments_Inputs!M208","v":-3.4785544186046509},{"$f":"-Adjustments_Inputs!N208","v":-5.4850524861878451},{"$f":"-Adjustments_Inputs!O208","v":-4.0279999999999996}]
[null,"less actual licence fees",null,null,null,{"$f":"-Adjustments_Inputs!K209","v":-2.099959798920575E-2},{"$f":"-Adjustments_Inputs!L209","v":-1.5679886685552404E-2},{"$f":"-Adjustments_Inputs!M209","v":0},{"$f":"-Adjustments_Inputs!N209","v":0},{"$f":"-Adjustments_Inputs!O209","v":0}]
[null,"less actual energy safety levy",null,null,null,{"$f":"-Adjustments_Inputs!K210","v":-1.4495648112840465},{"$f":"-Adjustments_Inputs!L210","v":-1.4164164305949005},{"$f":"-Adjustments_Inputs!M210","v":0},{"$f":"-Adjustments_Inputs!N210","v":-1.2945580110497237},{"$f":"-Adjustments_Inputs!O210","v":-1.3040121143551751}]
[null,"less network control service",null,null,null,{"$f":"-Adjustments_Inputs!K211","v":0},{"$f":"-Adjustments_Inputs!L211","v":0},{"$f":"-Adjustments_Inputs!M211","v":0},{"$f":"-Adjustments_Inputs!N211","v":0},{"$f":"-Adjustments_Inputs!O211","v":0}]
[null,"less amounts payable under ERA costs (Electricity Network Access Funding Regulations)",null,null,null,{"$f":"-Adjustments_Inputs!K212","v":-0.25534174392132747},{"$f":"-Adjustments_Inputs!L212","v":-0.27283002832861186},{"$f":"-Adjustments_Inputs!M212","v":0},{"$f":"-Adjustments_Inputs!N212","v":-0.23342817679558012},{"$f":"-Adjustments_Inputs!O212","v":-0.15255639483761232}]
[null,"Transmission - At",null,null,null,{"$f":"SUM(F223:F232)","v":112.44224529123322},{"$f":"SUM(G223:G232)","v":115.72592634560903},{"$f":"SUM(H223:H232)","v":117.01659348837208},{"$f":"SUM(I223:I232)","v":119.43673756906075},{"$f":"SUM(J223:J232)","v":100.08652839580721}]
[]
[null,"Distribution - ABSt",null,null,null,{"$f":"F195-F220","v":-1.1585688994902625},{"$f":"(G195-G220)-(F195-F220)","v":10.32059147433165},{"$f":"(H195-H220)-(G195-G220)","v":31.442820460468567},{"$f":"(I195-I220)-(H195-H220)","v":-33.956965422634653},{"$f":"(J195-J220)-(I195-I220)","v":33.119242297818971}]
[null,"Transmission - ABSt",null,null,null,{"$f":"F205-F233","v":-1.4148676978027908},{"$f":"(G205-G233)-(F205-F233)","v":-4.0972863731662414},{"$f":"(H205-H233)-(G205-G233)","v":-1.5171691981394986},{"$f":"(I205-I233)-(H205-H233)","v":-0.91670075426848996},{"$f":"(J205-J233)-(I205-I233)","v":21.430122823085412}]
[null,"Total - ABSt",null,null,null,{"$f":"SUM(F235:F236)","v":-2.5734365972930533},{"$f":"SUM(G235:G236)","v":6.2233051011654084},{"$f":"SUM(H235:H236)","v":29.925651262329069},{"$f":"SUM(I235:I236)","v":-34.873666176903143},{"$f":"SUM(J235:J236)","v":54.549365120904383}]
[]
[null,"Service standard benchmark performance"]
[null,"Year ending 30 June",null,null,null,2013,2014,2015,2016,2017]
[null,"Service standards [1 = Standard met, 0 = Standard NOT met]"]
[null,"Distribution SSBs met",null,null,null,{"$f":"PRODUCT(F140:F151)","v":0},{"$f":"PRODUCT(G140:G151)","v":0},{"$f":"PRODUCT(H140:H151)","v":1},{"$f":"PRODUCT(I140:I151)","v":1},{"$f":"PRODUCT(J140:J151)","v":1}]
[null,"Transmission SSBs met",null,null,null,{"$f":"PRODUCT(F154:F159)","v":1},{"$f":"PRODUCT(G154:G159)","v":1},{"$f":"PRODUCT(H154:H159)","v":1},{"$f":"PRODUCT(I154:I159)","v":0},{"$f":"PRODUCT(J154:J159)","v":1}]
[]
[null,"GSM calculation"]
[null,"Year ending 30 June",null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,"GSM calculation [$M real as at 30 June 2017]"]
[null,"Distribution - ABSt adjusted for service standard performance",null,null,null,{"$f":"IF(F235>0,IF(F242=1,F235,0),F235)","v":-1.1585688994902625},0,31.442820460468567,-33.956965422634653,33.119242297818971]
[null,"Transmission - ABSt adjusted for service standard performance",null,null,null,-1.4148676978027908,-4.0972863731662414,-1.5171691981394986,-0.91670075426848996,21.430122823085412]
[]
[null,"Distribution - GSMAt",null,null,null,null,null,null,null,null,{"$f":"IF(SUM(F248:$J248)>0,SUM(F248:$J248),0)","v":29.446528436162623},{"$f":"IF(SUM(G248:$J248)>0,SUM(G248:$J248),0)","v":30.605097335652886},{"$f":"IF(SUM(H248:$J248)>0,SUM(H248:$J248),0)","v":30.605097335652886},{"$f":"IF(SUM(I248:$J248)>0,SUM(I248:$J248),0)","v":0},{"$f":"IF(SUM(J248:$J248)>0,SUM(J248:$J248),0)","v":33.119242297818971}]
[null,"Transmission - GSMAt",null,null,null,null,null,null,null,null,{"$f":"IF(SUM(F249:$J249)>0,SUM(F249:$J249),0)","v":13.484098799708391},{"$f":"IF(SUM(G249:$J249)>0,SUM(G249:$J249),0)","v":14.898966497511182},{"$f":"IF(SUM(H249:$J249)>0,SUM(H249:$J249),0)","v":18.996252870677424},{"$f":"IF(SUM(I249:$J249)>0,SUM(I249:$J249),0)","v":20.513422068816922},{"$f":"IF(SUM(J249:$J249)>0,SUM(J249:$J249),0)","v":21.430122823085412}]
[]
[null,"Distribution - GSMAt - Western Power allocation",null,null,null,null,null,null,null,null,{"$f":"K251/SUM(K$251:K$252)","v":0.68590957859470436},0.6725794304408349,0.61702145623743421,0,0.60714258038407543]
[null,"Transmission - GSMAt - Western Power allocation",null,null,null,null,null,null,null,null,0.31409042140529569,0.32742056955916504,0.38297854376256579,1,0.39285741961592457]
[]
[null,"ERA Draft Decision allocation"]
[null,"Distribution - GSMAt - allocation",null,null,null,null,null,null,null,null,0.76,0.76,0.76,0.76,0.76]
[null,"Transmission - GSMAt - allocation",null,null,null,null,null,null,null,null,0.24,0.24,0.24,0.24,0.24]
[]
[null,"The reconciliation below shows that when forecast escalation is applied to operating expenditure the efficiency and innovation benchmark outcome reconciles to the figures as reported in the Access Arrangement Contract"]
[null,"EIB inputs reconciliation to Access Arrangment Contract"]
[null,"Year ending 30 June",null,2011,2012,2013,2014,2015,2016,2017]
[null,"[FORECAST] Scale escalation"]
[null,"Customer numbers escalation",null,null,{"$f":"Adjustments_Inputs!D82","v":2.41E-2},{"$f":"Adjustments_Inputs!E82","v":2.41E-2},{"$f":"Adjustments_Inputs!F82","v":2.41E-2},{"$f":"Adjustments_Inputs!G82","v":2.41E-2},{"$f":"Adjustments_Inputs!H82","v":2.41E-2},{"$f":"Adjustments_Inputs!I82","v":2.41E-2}]
[null,"Customer numbers factor (95%) - base as at 30 June 2011",null,1,{"$f":"D266*(1+E265*95%)","v":1.0228950000000001},1.0463141810250003,1.0702695441995678,1.094773365414017,1.1198382016151711,1.1454768972411506]
[null,"Customer numbers factor (95%) - base as at 30 June 2013",null,null,null,1,{"$f":"F267*(1+G265*95%)","v":1.0228950000000001},{"$f":"G267*(1+H265*95%)","v":1.0463141810250003},{"$f":"H267*(1+I265*95%)","v":1.0702695441995678},{"$f":"I267*(1+J265*95%)","v":1.094773365414017}]
[null,"Customer numbers factor (95%) - base as at 30 June 2014",null,null,null,null,1,{"$f":"G268*(1+H265*95%)","v":1.0228950000000001},{"$f":"H268*(1+I265*95%)","v":1.0463141810250003},{"$f":"I268*(1+J265*95%)","v":1.0702695441995678}]
[null,"Network growth escalation",null,null,{"$f":"Adjustments_Inputs!D86","v":2.1000000000000001E-2},{"$f":"Adjustments_Inputs!E86","v":2.1000000000000001E-2},{"$f":"Adjustments_Inputs!F86","v":2.1000000000000001E-2},{"$f":"Adjustments_Inputs!G86","v":2.1000000000000001E-2},{"$f":"Adjustments_Inputs!H86","v":2.1000000000000001E-2},{"$f":"Adjustments_Inputs!I86","v":2.1000000000000001E-2}]
[null,"Network growth factor (95%) - base as at 30 June 2011",null,1,{"$f":"D270*(1+E269*95%)","v":1.0199499999999999},1.0402980024999999,1.0610519476498748,1.0822199340054897,1.103810221688899,1.1258312356115925]
[null,"Network growth factor (95%) - base as at 30 June 2013",null,null,null,1,{"$f":"F271*(1+G269*95%)","v":1.0199499999999999},{"$f":"G271*(1+H269*95%)","v":1.0402980024999999},{"$f":"H271*(1+I269*95%)","v":1.0610519476498748},{"$f":"I271*(1+J269*95%)","v":1.0822199340054897}]
[null,"Network growth factor (95%) - base as at 30 June 2014",null,null,null,null,1,{"$f":"G272*(1+H269*95%)","v":1.0199499999999999},{"$f":"H272*(1+I269*95%)","v":1.0402980024999999},{"$f":"I272*(1+J269*95%)","v":1.0610519476498748}]
[null,"Network growth factor (30%) - base as at 30 June 2011",null,1,{"$f":"D273*(1+E269*30%)","v":1.0063},1.0126396899999999,1.0190193200469999,1.025439141763296,1.0318994083564048,1.0384003746290502]
[null,"Network growth factor (30%) - base as at 30 June 2013",null,null,null,1,{"$f":"F274*(1+G269*30%)","v":1.0063},{"$f":"G274*(1+H269*30%)","v":1.0126396899999999},{"$f":"H274*(1+I269*30%)","v":1.0190193200469999},{"$f":"I274*(1+J269*30%)","v":1.025439141763296}]
[null,"Network growth factor (30%) - base as at 30 June 2014",null,null,null,null,1,{"$f":"G275*(1+H269*30%)","v":1.0063},{"$f":"H275*(1+I269*30%)","v":1.0126396899999999},{"$f":"I275*(1+J269*30%)","v":1.0190193200469999}]
[]
[null,"Adjusting EIB for differences between actual and forecast scale escalation"]
[null,"Year ending 30 June",null,null,null,2013,2014,2015,2016,2017]
[null,"[FORECAST] Operating expenditure subject to scale escalation with ACTUAL scale escalation [$M real as at 30 June 2017]"]
[null,"Distribution"]
[null,"Reliability Operations"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K106*F$270+Adjustments_Inputs!K126*F$271+Adjustments_Inputs!K146*F$272","v":1.723838629887783},{"$f":"Adjustments_Inputs!L106*G$270+Adjustments_Inputs!L126*G$271+Adjustments_Inputs!L146*G$272","v":1.758229210554044},{"$f":"Adjustments_Inputs!M106*H$270+Adjustments_Inputs!M126*H$271+Adjustments_Inputs!M146*H$272","v":1.7933058833045969},{"$f":"Adjustments_Inputs!N106*I$270+Adjustments_Inputs!N126*I$271+Adjustments_Inputs!N146*I$272","v":1.8290823356765233},{"$f":"Adjustments_Inputs!O106*J$270+Adjustments_Inputs!O126*J$271+Adjustments_Inputs!O146*J$272","v":1.8655725282732698}]
[null,"SCADA & Communications"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K107*F$270+Adjustments_Inputs!K127*F$271+Adjustments_Inputs!K147*F$272","v":4.6991905404461676},{"$f":"Adjustments_Inputs!L107*G$270+Adjustments_Inputs!L127*G$271+Adjustments_Inputs!L147*G$272","v":4.7929393917280683},{"$f":"Adjustments_Inputs!M107*H$270+Adjustments_Inputs!M127*H$271+Adjustments_Inputs!M147*H$272","v":4.8885585325930432},{"$f":"Adjustments_Inputs!N107*I$270+Adjustments_Inputs!N127*I$271+Adjustments_Inputs!N147*I$272","v":4.9860852753182732},{"$f":"Adjustments_Inputs!O107*J$270+Adjustments_Inputs!O127*J$271+Adjustments_Inputs!O147*J$272","v":5.0855576765608728}]
[null,"Non-revenue cap services"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K108+Adjustments_Inputs!K128+Adjustments_Inputs!K148","v":0},{"$f":"Adjustments_Inputs!L108+Adjustments_Inputs!L128+Adjustments_Inputs!L148","v":0},{"$f":"Adjustments_Inputs!M108+Adjustments_Inputs!M128+Adjustments_Inputs!M148","v":0},{"$f":"Adjustments_Inputs!N108+Adjustments_Inputs!N128+Adjustments_Inputs!N148","v":0},{"$f":"Adjustments_Inputs!O108+Adjustments_Inputs!O128+Adjustments_Inputs!O148","v":0}]
[null,"Network Operations"," Network growth factor * 30%  ",null,null,{"$f":"Adjustments_Inputs!K109*F$273+Adjustments_Inputs!K129*F$274+Adjustments_Inputs!K149*F$275","v":16.162691556722294},{"$f":"Adjustments_Inputs!L109*G$273+Adjustments_Inputs!L129*G$274+Adjustments_Inputs!L149*G$275","v":16.264516513529646},{"$f":"Adjustments_Inputs!M109*H$273+Adjustments_Inputs!M129*H$274+Adjustments_Inputs!M149*H$275","v":16.366982967564883},{"$f":"Adjustments_Inputs!N109*I$273+Adjustments_Inputs!N129*I$274+Adjustments_Inputs!N149*I$275","v":16.470094960260543},{"$f":"Adjustments_Inputs!O109*J$273+Adjustments_Inputs!O129*J$274+Adjustments_Inputs!O149*J$275","v":16.573856558510183}]
[null,"Smartgrid"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K110+Adjustments_Inputs!K130+Adjustments_Inputs!K150","v":0},{"$f":"Adjustments_Inputs!L110+Adjustments_Inputs!L130+Adjustments_Inputs!L150","v":0},{"$f":"Adjustments_Inputs!M110+Adjustments_Inputs!M130+Adjustments_Inputs!M150","v":0},{"$f":"Adjustments_Inputs!N110+Adjustments_Inputs!N130+Adjustments_Inputs!N150","v":0},{"$f":"Adjustments_Inputs!O110+Adjustments_Inputs!O130+Adjustments_Inputs!O150","v":0}]
[null,"Maintenance Strategy"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K111+Adjustments_Inputs!K131+Adjustments_Inputs!K151","v":0},{"$f":"Adjustments_Inputs!L111+Adjustments_Inputs!L131+Adjustments_Inputs!L151","v":0},{"$f":"Adjustments_Inputs!M111+Adjustments_Inputs!M131+Adjustments_Inputs!M151","v":0},{"$f":"Adjustments_Inputs!N111+Adjustments_Inputs!N131+Adjustments_Inputs!N151","v":0},{"$f":"Adjustments_Inputs!O111+Adjustments_Inputs!O131+Adjustments_Inputs!O151","v":0}]
[null,"Preventive Condition"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K112*F$270+Adjustments_Inputs!K132*F$271+Adjustments_Inputs!K152*F$272","v":45.45461939607992},{"$f":"Adjustments_Inputs!L112*G$270+Adjustments_Inputs!L132*G$271+Adjustments_Inputs!L152*G$272","v":46.361439053031702},{"$f":"Adjustments_Inputs!M112*H$270+Adjustments_Inputs!M132*H$271+Adjustments_Inputs!M152*H$272","v":47.286349762139686},{"$f":"Adjustments_Inputs!N112*I$270+Adjustments_Inputs!N132*I$271+Adjustments_Inputs!N152*I$272","v":48.229712439894364},{"$f":"Adjustments_Inputs!O112*J$270+Adjustments_Inputs!O132*J$271+Adjustments_Inputs!O152*J$272","v":49.191895203070253}]
[null,"Preventive Routine"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K113*F$270+Adjustments_Inputs!K133*F$271+Adjustments_Inputs!K153*F$272","v":42.074524801826655},{"$f":"Adjustments_Inputs!L113*G$270+Adjustments_Inputs!L133*G$271+Adjustments_Inputs!L153*G$272","v":44.457537069631059},{"$f":"Adjustments_Inputs!M113*H$270+Adjustments_Inputs!M133*H$271+Adjustments_Inputs!M153*H$272","v":45.34446493417019},{"$f":"Adjustments_Inputs!N113*I$270+Adjustments_Inputs!N133*I$271+Adjustments_Inputs!N153*I$272","v":46.249087009606882},{"$f":"Adjustments_Inputs!O113*J$270+Adjustments_Inputs!O133*J$271+Adjustments_Inputs!O153*J$272","v":47.171756295448532}]
[null,"Corrective Deferred"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K114*F$270+Adjustments_Inputs!K134*F$271+Adjustments_Inputs!K154*F$272","v":29.452321026473332},{"$f":"Adjustments_Inputs!L114*G$270+Adjustments_Inputs!L134*G$271+Adjustments_Inputs!L154*G$272","v":30.039894830951472},{"$f":"Adjustments_Inputs!M114*H$270+Adjustments_Inputs!M134*H$271+Adjustments_Inputs!M154*H$272","v":30.639190732828951},{"$f":"Adjustments_Inputs!N114*I$270+Adjustments_Inputs!N134*I$271+Adjustments_Inputs!N154*I$272","v":31.250442587948882},{"$f":"Adjustments_Inputs!O114*J$270+Adjustments_Inputs!O134*J$271+Adjustments_Inputs!O154*J$272","v":31.873888917578462}]
[null,"Corrective Emergency"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K115*F$270+Adjustments_Inputs!K135*F$271+Adjustments_Inputs!K155*F$272","v":67.909310937073315},{"$f":"Adjustments_Inputs!L115*G$270+Adjustments_Inputs!L135*G$271+Adjustments_Inputs!L155*G$272","v":69.264101690267907},{"$f":"Adjustments_Inputs!M115*H$270+Adjustments_Inputs!M135*H$271+Adjustments_Inputs!M155*H$272","v":70.645920518988746},{"$f":"Adjustments_Inputs!N115*I$270+Adjustments_Inputs!N135*I$271+Adjustments_Inputs!N155*I$272","v":72.055306633342553},{"$f":"Adjustments_Inputs!O115*J$270+Adjustments_Inputs!O135*J$271+Adjustments_Inputs!O155*J$272","v":73.492810000677736}]
[null,"Call Centre"," Customer numbers factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K116*F$266+Adjustments_Inputs!K136*F$267+Adjustments_Inputs!K156*F$268","v":7.9712092915866197},{"$f":"Adjustments_Inputs!L116*G$266+Adjustments_Inputs!L136*G$267+Adjustments_Inputs!L156*G$268","v":8.1537101283174955},{"$f":"Adjustments_Inputs!M116*H$266+Adjustments_Inputs!M136*H$267+Adjustments_Inputs!M156*H$268","v":8.3403893217053273},{"$f":"Adjustments_Inputs!N116*I$266+Adjustments_Inputs!N136*I$267+Adjustments_Inputs!N156*I$268","v":8.5313425352257717},{"$f":"Adjustments_Inputs!O116*J$266+Adjustments_Inputs!O136*J$267+Adjustments_Inputs!O156*J$268","v":8.7266676225697672}]
[null,"Metering"," Customer numbers factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K117*F$266+Adjustments_Inputs!K137*F$267+Adjustments_Inputs!K157*F$268","v":21.941799222255362},{"$f":"Adjustments_Inputs!L117*G$266+Adjustments_Inputs!L137*G$267+Adjustments_Inputs!L157*G$268","v":22.444156715448898},{"$f":"Adjustments_Inputs!M117*H$266+Adjustments_Inputs!M137*H$267+Adjustments_Inputs!M157*H$268","v":22.958015683449105},{"$f":"Adjustments_Inputs!N117*I$266+Adjustments_Inputs!N137*I$267+Adjustments_Inputs!N157*I$268","v":23.483639452521675},{"$f":"Adjustments_Inputs!O117*J$266+Adjustments_Inputs!O137*J$267+Adjustments_Inputs!O157*J$268","v":24.021297377787164}]
[null,"Guaranteed service level payments"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K118+Adjustments_Inputs!K138+Adjustments_Inputs!K158","v":0},{"$f":"Adjustments_Inputs!L118+Adjustments_Inputs!L138+Adjustments_Inputs!L158","v":0},{"$f":"Adjustments_Inputs!M118+Adjustments_Inputs!M138+Adjustments_Inputs!M158","v":0},{"$f":"Adjustments_Inputs!N118+Adjustments_Inputs!N138+Adjustments_Inputs!N158","v":0},{"$f":"Adjustments_Inputs!O118+Adjustments_Inputs!O138+Adjustments_Inputs!O158","v":0}]
[null,"Design & Estimating - Distribution Quotations"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K119+Adjustments_Inputs!K139+Adjustments_Inputs!K159","v":0},{"$f":"Adjustments_Inputs!L119+Adjustments_Inputs!L139+Adjustments_Inputs!L159","v":0},{"$f":"Adjustments_Inputs!M119+Adjustments_Inputs!M139+Adjustments_Inputs!M159","v":0},{"$f":"Adjustments_Inputs!N119+Adjustments_Inputs!N139+Adjustments_Inputs!N159","v":0},{"$f":"Adjustments_Inputs!O119+Adjustments_Inputs!O139+Adjustments_Inputs!O159","v":0}]
[null,"Business Support"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K120+Adjustments_Inputs!K140+Adjustments_Inputs!K160","v":0},{"$f":"Adjustments_Inputs!L120+Adjustments_Inputs!L140+Adjustments_Inputs!L160","v":0},{"$f":"Adjustments_Inputs!M120+Adjustments_Inputs!M140+Adjustments_Inputs!M160","v":0},{"$f":"Adjustments_Inputs!N120+Adjustments_Inputs!N140+Adjustments_Inputs!N160","v":0},{"$f":"Adjustments_Inputs!O120+Adjustments_Inputs!O140+Adjustments_Inputs!O160","v":0}]
[null,"IT"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K121+Adjustments_Inputs!K141+Adjustments_Inputs!K161","v":0},{"$f":"Adjustments_Inputs!L121+Adjustments_Inputs!L141+Adjustments_Inputs!L161","v":0},{"$f":"Adjustments_Inputs!M121+Adjustments_Inputs!M141+Adjustments_Inputs!M161","v":0},{"$f":"Adjustments_Inputs!N121+Adjustments_Inputs!N141+Adjustments_Inputs!N161","v":0},{"$f":"Adjustments_Inputs!O121+Adjustments_Inputs!O141+Adjustments_Inputs!O161","v":0}]
[null,"Non-recurring opex"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K122+Adjustments_Inputs!K142+Adjustments_Inputs!K162","v":0},{"$f":"Adjustments_Inputs!L122+Adjustments_Inputs!L142+Adjustments_Inputs!L162","v":0},{"$f":"Adjustments_Inputs!M122+Adjustments_Inputs!M142+Adjustments_Inputs!M162","v":0},{"$f":"Adjustments_Inputs!N122+Adjustments_Inputs!N142+Adjustments_Inputs!N162","v":0},{"$f":"Adjustments_Inputs!O122+Adjustments_Inputs!O142+Adjustments_Inputs!O162","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F281:F297)","v":237.38950540235146},{"$f":"SUM(G281:G297)","v":243.53652460346029},{"$f":"SUM(H281:H297)","v":248.26317833674452},{"$f":"SUM(I281:I297)","v":253.08479322979548},{"$f":"SUM(J281:J297)","v":258.00330218047623}]
[]
[null,"Transmission"]
[null,"SCADA & Communications"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K166*F$270+Adjustments_Inputs!K179*F$271","v":11.305247392622247},{"$f":"Adjustments_Inputs!L166*G$270+Adjustments_Inputs!L179*G$271","v":11.53078707810506},{"$f":"Adjustments_Inputs!M166*H$270+Adjustments_Inputs!M179*H$271","v":11.760826280313255},{"$f":"Adjustments_Inputs!N166*I$270+Adjustments_Inputs!N179*I$271","v":11.995454764605503},{"$f":"Adjustments_Inputs!O166*J$270+Adjustments_Inputs!O179*J$271","v":12.234764087159382}]
[null,"Non-revenue cap services"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K167+Adjustments_Inputs!K180","v":0},{"$f":"Adjustments_Inputs!L167+Adjustments_Inputs!L180","v":0},{"$f":"Adjustments_Inputs!M167+Adjustments_Inputs!M180","v":0},{"$f":"Adjustments_Inputs!N167+Adjustments_Inputs!N180","v":0},{"$f":"Adjustments_Inputs!O167+Adjustments_Inputs!O180","v":0}]
[null,"Network Operations"," Network growth factor * 30%  ",null,null,{"$f":"Adjustments_Inputs!K168*F$273+Adjustments_Inputs!K181*F$274","v":10.720187730765211},{"$f":"Adjustments_Inputs!L168*G$273+Adjustments_Inputs!L181*G$274","v":10.787724913469033},{"$f":"Adjustments_Inputs!M168*H$273+Adjustments_Inputs!M181*H$274","v":10.855687580423886},{"$f":"Adjustments_Inputs!N168*I$273+Adjustments_Inputs!N181*I$274","v":10.924078412180558},{"$f":"Adjustments_Inputs!O168*J$273+Adjustments_Inputs!O181*J$274","v":10.992900106177297}]
[null,"Maintenance Strategy"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K169+Adjustments_Inputs!K182","v":0},{"$f":"Adjustments_Inputs!L169+Adjustments_Inputs!L182","v":0},{"$f":"Adjustments_Inputs!M169+Adjustments_Inputs!M182","v":0},{"$f":"Adjustments_Inputs!N169+Adjustments_Inputs!N182","v":0},{"$f":"Adjustments_Inputs!O169+Adjustments_Inputs!O182","v":0}]
[null,"Preventive Condition"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K170*F$270+Adjustments_Inputs!K183*F$271","v":9.1433404906518039},{"$f":"Adjustments_Inputs!L170*G$270+Adjustments_Inputs!L183*G$271","v":9.325750133440307},{"$f":"Adjustments_Inputs!M170*H$270+Adjustments_Inputs!M183*H$271","v":9.5117988486024405},{"$f":"Adjustments_Inputs!N170*I$270+Adjustments_Inputs!N183*I$271","v":9.7015592356320575},{"$f":"Adjustments_Inputs!O170*J$270+Adjustments_Inputs!O183*J$271","v":9.8951053423829158}]
[null,"Preventive Routine"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K171*F$270+Adjustments_Inputs!K184*F$271","v":16.048633117106927},{"$f":"Adjustments_Inputs!L171*G$270+Adjustments_Inputs!L184*G$271","v":16.368803347793207},{"$f":"Adjustments_Inputs!M171*H$270+Adjustments_Inputs!M184*H$271","v":16.695360974581678},{"$f":"Adjustments_Inputs!N171*I$270+Adjustments_Inputs!N184*I$271","v":17.028433426024581},{"$f":"Adjustments_Inputs!O171*J$270+Adjustments_Inputs!O184*J$271","v":17.368150672873771}]
[null,"Corrective Deferred"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K172*F$270+Adjustments_Inputs!K185*F$271","v":9.3834228533043351},{"$f":"Adjustments_Inputs!L172*G$270+Adjustments_Inputs!L185*G$271","v":9.5706221392277548},{"$f":"Adjustments_Inputs!M172*H$270+Adjustments_Inputs!M185*H$271","v":9.7615560509053481},{"$f":"Adjustments_Inputs!N172*I$270+Adjustments_Inputs!N185*I$271","v":9.956299094120908},{"$f":"Adjustments_Inputs!O172*J$270+Adjustments_Inputs!O185*J$271","v":10.15492726104862}]
[null,"Corrective Emergency"," Network growth factor * 95%  ",null,null,{"$f":"Adjustments_Inputs!K173*F$270+Adjustments_Inputs!K186*F$271","v":0.85767041665926136},{"$f":"Adjustments_Inputs!L173*G$270+Adjustments_Inputs!L186*G$271","v":0.87478094147161356},{"$f":"Adjustments_Inputs!M173*H$270+Adjustments_Inputs!M186*H$271","v":0.89223282125397207},{"$f":"Adjustments_Inputs!N173*I$270+Adjustments_Inputs!N186*I$271","v":0.91003286603798872},{"$f":"Adjustments_Inputs!O173*J$270+Adjustments_Inputs!O186*J$271","v":0.92818802171544657}]
[null,"Business Support"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K174+Adjustments_Inputs!K187","v":0},{"$f":"Adjustments_Inputs!L174+Adjustments_Inputs!L187","v":0},{"$f":"Adjustments_Inputs!M174+Adjustments_Inputs!M187","v":0},{"$f":"Adjustments_Inputs!N174+Adjustments_Inputs!N187","v":0},{"$f":"Adjustments_Inputs!O174+Adjustments_Inputs!O187","v":0}]
[null,"Non-recurring opex"," N/A  ",null,null,{"$f":"Adjustments_Inputs!K175+Adjustments_Inputs!K188","v":0},{"$f":"Adjustments_Inputs!L175+Adjustments_Inputs!L188","v":0},{"$f":"Adjustments_Inputs!M175+Adjustments_Inputs!M188","v":0},{"$f":"Adjustments_Inputs!N175+Adjustments_Inputs!N188","v":0},{"$f":"Adjustments_Inputs!O175+Adjustments_Inputs!O188","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F301:F310)","v":57.458502001109792},{"$f":"SUM(G301:G310)","v":58.458468553506975},{"$f":"SUM(H301:H310)","v":59.477462556080575},{"$f":"SUM(I301:I310)","v":60.515857798601594},{"$f":"SUM(J301:J310)","v":61.574035491357435}]
[]
[null,"[APPROVED] Operating expenditure NOT subject to scale escalation [$M real as at 30 June 2017]"]
[null,"Distribution"]
[null,"Reliability Operations"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K655-Adjustments_Inputs!K106*F$270-Adjustments_Inputs!K126*F$271-Adjustments_Inputs!K146*F$272","v":0.3327751731800781},{"$f":"Dx_Inputs!L655-Adjustments_Inputs!L106*G$270-Adjustments_Inputs!L126*G$271-Adjustments_Inputs!L146*G$272","v":0.31639128008404471},{"$f":"Dx_Inputs!M655-Adjustments_Inputs!M106*H$270-Adjustments_Inputs!M126*H$271-Adjustments_Inputs!M146*H$272","v":0.30244496159546652},{"$f":"Dx_Inputs!N655-Adjustments_Inputs!N106*I$270-Adjustments_Inputs!N126*I$271-Adjustments_Inputs!N146*I$272","v":0.28458291090035526},{"$f":"Dx_Inputs!O655-Adjustments_Inputs!O106*J$270-Adjustments_Inputs!O126*J$271-Adjustments_Inputs!O146*J$272","v":0.30717128798041804}]
[null,"SCADA & Communications"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K656-Adjustments_Inputs!K107*F$270-Adjustments_Inputs!K127*F$271-Adjustments_Inputs!K147*F$272","v":0.90705763309756371},{"$f":"Dx_Inputs!L656-Adjustments_Inputs!L107*G$270-Adjustments_Inputs!L127*G$271-Adjustments_Inputs!L147*G$272","v":0.86208249713455576},{"$f":"Dx_Inputs!M656-Adjustments_Inputs!M107*H$270-Adjustments_Inputs!M127*H$271-Adjustments_Inputs!M147*H$272","v":0.82366583510550218},{"$f":"Dx_Inputs!N656-Adjustments_Inputs!N107*I$270-Adjustments_Inputs!N127*I$271-Adjustments_Inputs!N147*I$272","v":0.77467911099681519},{"$f":"Dx_Inputs!O656-Adjustments_Inputs!O107*J$270-Adjustments_Inputs!O127*J$271-Adjustments_Inputs!O147*J$272","v":0.83580490182936984}]
[null,"Non-revenue cap services"," N/A  ",null,null,{"$f":"Dx_Inputs!K657-Adjustments_Inputs!K108-Adjustments_Inputs!K128-Adjustments_Inputs!K148","v":0},{"$f":"Dx_Inputs!L657-Adjustments_Inputs!L108-Adjustments_Inputs!L128-Adjustments_Inputs!L148","v":0},{"$f":"Dx_Inputs!M657-Adjustments_Inputs!M108-Adjustments_Inputs!M128-Adjustments_Inputs!M148","v":0},{"$f":"Dx_Inputs!N657-Adjustments_Inputs!N108-Adjustments_Inputs!N128-Adjustments_Inputs!N148","v":0},{"$f":"Dx_Inputs!O657-Adjustments_Inputs!O108-Adjustments_Inputs!O128-Adjustments_Inputs!O148","v":0}]
[null,"Network Operations"," Network growth factor * 30%  ",null,null,{"$f":"Dx_Inputs!K658-Adjustments_Inputs!K109*F$273-Adjustments_Inputs!K129*F$274-Adjustments_Inputs!K149*F$275","v":0.18749074197220494},{"$f":"Dx_Inputs!L658-Adjustments_Inputs!L109*G$273-Adjustments_Inputs!L129*G$274-Adjustments_Inputs!L149*G$275","v":0.13598963306659684},{"$f":"Dx_Inputs!M658-Adjustments_Inputs!M109*H$273-Adjustments_Inputs!M129*H$274-Adjustments_Inputs!M149*H$275","v":9.3488552181458573E-2},{"$f":"Dx_Inputs!N658-Adjustments_Inputs!N109*I$273-Adjustments_Inputs!N129*I$274-Adjustments_Inputs!N149*I$275","v":-1.2094792078350736E-2},{"$f":"Dx_Inputs!O658-Adjustments_Inputs!O109*J$273-Adjustments_Inputs!O129*J$274-Adjustments_Inputs!O149*J$275","v":-0.13149270140089797}]
[null,"Smartgrid"," N/A  ",null,null,{"$f":"Dx_Inputs!K659-Adjustments_Inputs!K110-Adjustments_Inputs!K130-Adjustments_Inputs!K150","v":5.5423757403202654},{"$f":"Dx_Inputs!L659-Adjustments_Inputs!L110-Adjustments_Inputs!L130-Adjustments_Inputs!L150","v":4.4161301665884647},{"$f":"Dx_Inputs!M659-Adjustments_Inputs!M110-Adjustments_Inputs!M130-Adjustments_Inputs!M150","v":5.3009391663003669},{"$f":"Dx_Inputs!N659-Adjustments_Inputs!N110-Adjustments_Inputs!N130-Adjustments_Inputs!N150","v":6.921318157882153},{"$f":"Dx_Inputs!O659-Adjustments_Inputs!O110-Adjustments_Inputs!O130-Adjustments_Inputs!O150","v":8.4404092520374725}]
[null,"Maintenance Strategy"," N/A  ",null,null,{"$f":"Dx_Inputs!K660-Adjustments_Inputs!K111-Adjustments_Inputs!K131-Adjustments_Inputs!K151","v":0},{"$f":"Dx_Inputs!L660-Adjustments_Inputs!L111-Adjustments_Inputs!L131-Adjustments_Inputs!L151","v":0},{"$f":"Dx_Inputs!M660-Adjustments_Inputs!M111-Adjustments_Inputs!M131-Adjustments_Inputs!M151","v":0},{"$f":"Dx_Inputs!N660-Adjustments_Inputs!N111-Adjustments_Inputs!N131-Adjustments_Inputs!N151","v":0},{"$f":"Dx_Inputs!O660-Adjustments_Inputs!O111-Adjustments_Inputs!O131-Adjustments_Inputs!O151","v":0}]
[null,"Preventive Condition"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K661-Adjustments_Inputs!K112*F$270-Adjustments_Inputs!K132*F$271-Adjustments_Inputs!K152*F$272","v":20.318392307411386},{"$f":"Dx_Inputs!L661-Adjustments_Inputs!L112*G$270-Adjustments_Inputs!L132*G$271-Adjustments_Inputs!L152*G$272","v":19.794769519123662},{"$f":"Dx_Inputs!M661-Adjustments_Inputs!M112*H$270-Adjustments_Inputs!M132*H$271-Adjustments_Inputs!M152*H$272","v":19.353883830076008},{"$f":"Dx_Inputs!N661-Adjustments_Inputs!N112*I$270-Adjustments_Inputs!N132*I$271-Adjustments_Inputs!N152*I$272","v":7.1686211675858615},{"$f":"Dx_Inputs!O661-Adjustments_Inputs!O112*J$270-Adjustments_Inputs!O132*J$271-Adjustments_Inputs!O152*J$272","v":8.4921544223500121}]
[null,"Preventive Routine"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K662-Adjustments_Inputs!K113*F$270-Adjustments_Inputs!K133*F$271-Adjustments_Inputs!K153*F$272","v":7.3519525837841853},{"$f":"Dx_Inputs!L662-Adjustments_Inputs!L113*G$270-Adjustments_Inputs!L133*G$271-Adjustments_Inputs!L153*G$272","v":7.043001006004042},{"$f":"Dx_Inputs!M662-Adjustments_Inputs!M113*H$270-Adjustments_Inputs!M133*H$271-Adjustments_Inputs!M153*H$272","v":6.6831452303178773},{"$f":"Dx_Inputs!N662-Adjustments_Inputs!N113*I$270-Adjustments_Inputs!N133*I$271-Adjustments_Inputs!N153*I$272","v":6.2396295075478623},{"$f":"Dx_Inputs!O662-Adjustments_Inputs!O113*J$270-Adjustments_Inputs!O133*J$271-Adjustments_Inputs!O153*J$272","v":6.6871032228562495}]
[null,"Corrective Deferred"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K663-Adjustments_Inputs!K114*F$270-Adjustments_Inputs!K134*F$271-Adjustments_Inputs!K154*F$272","v":5.1773917199159056},{"$f":"Dx_Inputs!L663-Adjustments_Inputs!L114*G$270-Adjustments_Inputs!L134*G$271-Adjustments_Inputs!L154*G$272","v":4.9102094182361409},{"$f":"Dx_Inputs!M663-Adjustments_Inputs!M114*H$270-Adjustments_Inputs!M134*H$271-Adjustments_Inputs!M154*H$272","v":4.6840058892179766},{"$f":"Dx_Inputs!N663-Adjustments_Inputs!N114*I$270-Adjustments_Inputs!N134*I$271-Adjustments_Inputs!N154*I$272","v":4.3861577498954247},{"$f":"Dx_Inputs!O663-Adjustments_Inputs!O114*J$270-Adjustments_Inputs!O134*J$271-Adjustments_Inputs!O154*J$272","v":4.7070422924224786}]
[null,"Corrective Emergency"," Network growth factor * 95%  ",null,null,{"$f":"Dx_Inputs!K664-Adjustments_Inputs!K115*F$270-Adjustments_Inputs!K135*F$271-Adjustments_Inputs!K155*F$272","v":13.750691125934651},{"$f":"Dx_Inputs!L664-Adjustments_Inputs!L115*G$270-Adjustments_Inputs!L135*G$271-Adjustments_Inputs!L155*G$272","v":13.042118996787508},{"$f":"Dx_Inputs!M664-Adjustments_Inputs!M115*H$270-Adjustments_Inputs!M135*H$271-Adjustments_Inputs!M155*H$272","v":12.434125328775508},{"$f":"Dx_Inputs!N664-Adjustments_Inputs!N115*I$270-Adjustments_Inputs!N135*I$271-Adjustments_Inputs!N155*I$272","v":11.685264409261151},{"$f":"Dx_Inputs!O664-Adjustments_Inputs!O115*J$270-Adjustments_Inputs!O135*J$271-Adjustments_Inputs!O155*J$272","v":12.595071798223145}]
[null,"Call Centre"," Customer numbers factor * 95%  ",null,null,{"$f":"Dx_Inputs!K665-Adjustments_Inputs!K116*F$266-Adjustments_Inputs!K136*F$267-Adjustments_Inputs!K156*F$268","v":9.8854412877578568E-2},{"$f":"Dx_Inputs!L665-Adjustments_Inputs!L116*G$266-Adjustments_Inputs!L136*G$267-Adjustments_Inputs!L156*G$268","v":8.0639419271932411E-2},{"$f":"Dx_Inputs!M665-Adjustments_Inputs!M116*H$266-Adjustments_Inputs!M136*H$267-Adjustments_Inputs!M156*H$268","v":6.6504353999050636E-2},{"$f":"Dx_Inputs!N665-Adjustments_Inputs!N116*I$266-Adjustments_Inputs!N136*I$267-Adjustments_Inputs!N156*I$268","v":1.9263085187807505E-2},{"$f":"Dx_Inputs!O665-Adjustments_Inputs!O116*J$266-Adjustments_Inputs!O136*J$267-Adjustments_Inputs!O156*J$268","v":-3.6744014285476467E-2}]
[null,"Metering"," Customer numbers factor * 95%  ",null,null,{"$f":"Dx_Inputs!K666-Adjustments_Inputs!K117*F$266-Adjustments_Inputs!K137*F$267-Adjustments_Inputs!K157*F$268","v":0.46534342283187569},{"$f":"Dx_Inputs!L666-Adjustments_Inputs!L117*G$266-Adjustments_Inputs!L137*G$267-Adjustments_Inputs!L157*G$268","v":0.40352490277606667},{"$f":"Dx_Inputs!M666-Adjustments_Inputs!M117*H$266-Adjustments_Inputs!M137*H$267-Adjustments_Inputs!M157*H$268","v":0.35383462062128757},{"$f":"Dx_Inputs!N666-Adjustments_Inputs!N117*I$266-Adjustments_Inputs!N137*I$267-Adjustments_Inputs!N157*I$268","v":0.21573821674715776},{"$f":"Dx_Inputs!O666-Adjustments_Inputs!O117*J$266-Adjustments_Inputs!O137*J$267-Adjustments_Inputs!O157*J$268","v":7.7572366845158114E-2}]
[null,"Guaranteed service level payments"," N/A  ",null,null,{"$f":"Dx_Inputs!K667-Adjustments_Inputs!K118-Adjustments_Inputs!K138-Adjustments_Inputs!K158","v":1.8906706894169063},{"$f":"Dx_Inputs!L667-Adjustments_Inputs!L118-Adjustments_Inputs!L138-Adjustments_Inputs!L158","v":1.8843828363897803},{"$f":"Dx_Inputs!M667-Adjustments_Inputs!M118-Adjustments_Inputs!M138-Adjustments_Inputs!M158","v":1.8791929915115733},{"$f":"Dx_Inputs!N667-Adjustments_Inputs!N118-Adjustments_Inputs!N138-Adjustments_Inputs!N158","v":1.8669013181312437},{"$f":"Dx_Inputs!O667-Adjustments_Inputs!O118-Adjustments_Inputs!O138-Adjustments_Inputs!O158","v":1.8531973818050989}]
[null,"Design & Estimating - Distribution Quotations"," N/A  ",null,null,{"$f":"Dx_Inputs!K668-Adjustments_Inputs!K119-Adjustments_Inputs!K139-Adjustments_Inputs!K159","v":4.6281094139183603},{"$f":"Dx_Inputs!L668-Adjustments_Inputs!L119-Adjustments_Inputs!L139-Adjustments_Inputs!L159","v":4.6198236592468245},{"$f":"Dx_Inputs!M668-Adjustments_Inputs!M119-Adjustments_Inputs!M139-Adjustments_Inputs!M159","v":4.7515194558921321},{"$f":"Dx_Inputs!N668-Adjustments_Inputs!N119-Adjustments_Inputs!N139-Adjustments_Inputs!N159","v":4.7441974397962428},{"$f":"Dx_Inputs!O668-Adjustments_Inputs!O119-Adjustments_Inputs!O139-Adjustments_Inputs!O159","v":4.7373820775139786}]
[null,"Business Support"," N/A  ",null,null,{"$f":"Dx_Inputs!K669-Adjustments_Inputs!K120-Adjustments_Inputs!K140-Adjustments_Inputs!K160","v":74.385232339148743},{"$f":"Dx_Inputs!L669-Adjustments_Inputs!L120-Adjustments_Inputs!L140-Adjustments_Inputs!L160","v":74.218477132873502},{"$f":"Dx_Inputs!M669-Adjustments_Inputs!M120-Adjustments_Inputs!M140-Adjustments_Inputs!M160","v":73.448484304826124},{"$f":"Dx_Inputs!N669-Adjustments_Inputs!N120-Adjustments_Inputs!N140-Adjustments_Inputs!N160","v":75.930468709420097},{"$f":"Dx_Inputs!O669-Adjustments_Inputs!O120-Adjustments_Inputs!O140-Adjustments_Inputs!O160","v":76.524097055533318}]
[null,"IT"," N/A  ",null,null,{"$f":"Dx_Inputs!K670-Adjustments_Inputs!K121-Adjustments_Inputs!K141-Adjustments_Inputs!K161","v":0},{"$f":"Dx_Inputs!L670-Adjustments_Inputs!L121-Adjustments_Inputs!L141-Adjustments_Inputs!L161","v":0},{"$f":"Dx_Inputs!M670-Adjustments_Inputs!M121-Adjustments_Inputs!M141-Adjustments_Inputs!M161","v":0},{"$f":"Dx_Inputs!N670-Adjustments_Inputs!N121-Adjustments_Inputs!N141-Adjustments_Inputs!N161","v":0},{"$f":"Dx_Inputs!O670-Adjustments_Inputs!O121-Adjustments_Inputs!O141-Adjustments_Inputs!O161","v":0}]
[null,"Non-recurring opex"," N/A  ",null,null,{"$f":"Dx_Inputs!K671-Adjustments_Inputs!K122-Adjustments_Inputs!K142-Adjustments_Inputs!K162","v":11.637934198602412},{"$f":"Dx_Inputs!L671-Adjustments_Inputs!L122-Adjustments_Inputs!L142-Adjustments_Inputs!L162","v":12.615782242926066},{"$f":"Dx_Inputs!M671-Adjustments_Inputs!M122-Adjustments_Inputs!M142-Adjustments_Inputs!M162","v":5.0494583740600882},{"$f":"Dx_Inputs!N671-Adjustments_Inputs!N122-Adjustments_Inputs!N142-Adjustments_Inputs!N162","v":5.2027301677885704},{"$f":"Dx_Inputs!O671-Adjustments_Inputs!O122-Adjustments_Inputs!O142-Adjustments_Inputs!O162","v":5.3421036969017566}]
[null,"Total",null,null,null,{"$f":"SUM(F315:F331)","v":146.67427150241213},{"$f":"SUM(G315:G331)","v":144.3433227105092},{"$f":"SUM(H315:H331)","v":135.22469289448043},{"$f":"SUM(I315:I331)","v":125.4274571590624},{"$f":"SUM(J315:J331)","v":130.43087304061208}]
[]
[null,"Transmission"]
[null,"SCADA & Communications"," Network growth factor * 95%  ",null,null,{"$f":"Tx_Inputs!K611-Adjustments_Inputs!K166*F$270-Adjustments_Inputs!K179*F$271","v":2.179445392142159},{"$f":"Tx_Inputs!L611-Adjustments_Inputs!L166*G$270-Adjustments_Inputs!L179*G$271","v":2.0634205455757386},{"$f":"Tx_Inputs!M611-Adjustments_Inputs!M166*H$270-Adjustments_Inputs!M179*H$271","v":1.9623234549392667},{"$f":"Tx_Inputs!N611-Adjustments_Inputs!N166*I$270-Adjustments_Inputs!N179*I$271","v":1.8369975069262783},{"$f":"Tx_Inputs!O611-Adjustments_Inputs!O166*J$270-Adjustments_Inputs!O179*J$271","v":1.9745960378798311}]
[null,"Non-revenue cap services"," N/A  ",null,null,{"$f":"Tx_Inputs!K612-Adjustments_Inputs!K167-Adjustments_Inputs!K180","v":0},{"$f":"Tx_Inputs!L612-Adjustments_Inputs!L167-Adjustments_Inputs!L180","v":0},{"$f":"Tx_Inputs!M612-Adjustments_Inputs!M167-Adjustments_Inputs!M180","v":0},{"$f":"Tx_Inputs!N612-Adjustments_Inputs!N167-Adjustments_Inputs!N180","v":0},{"$f":"Tx_Inputs!O612-Adjustments_Inputs!O167-Adjustments_Inputs!O180","v":0}]
[null,"Network Operations"," Network growth factor * 30%  ",null,null,{"$f":"Tx_Inputs!K613-Adjustments_Inputs!K168*F$273-Adjustments_Inputs!K181*F$274","v":0.12289152872729758},{"$f":"Tx_Inputs!L613-Adjustments_Inputs!L168*G$273-Adjustments_Inputs!L181*G$274","v":8.6714985190072369E-2},{"$f":"Tx_Inputs!M613-Adjustments_Inputs!M168*H$273-Adjustments_Inputs!M181*H$274","v":5.6268609354406252E-2},{"$f":"Tx_Inputs!N613-Adjustments_Inputs!N168*I$273-Adjustments_Inputs!N181*I$274","v":-1.6010420927475622E-2},{"$f":"Tx_Inputs!O613-Adjustments_Inputs!O168*J$273-Adjustments_Inputs!O181*J$274","v":-9.6601656098409094E-2}]
[null,"Maintenance Strategy"," N/A  ",null,null,{"$f":"Tx_Inputs!K614-Adjustments_Inputs!K169-Adjustments_Inputs!K182","v":0},{"$f":"Tx_Inputs!L614-Adjustments_Inputs!L169-Adjustments_Inputs!L182","v":0},{"$f":"Tx_Inputs!M614-Adjustments_Inputs!M169-Adjustments_Inputs!M182","v":0},{"$f":"Tx_Inputs!N614-Adjustments_Inputs!N169-Adjustments_Inputs!N182","v":0},{"$f":"Tx_Inputs!O614-Adjustments_Inputs!O169-Adjustments_Inputs!O182","v":0}]
[null,"Preventive Condition"," Network growth factor * 95%  ",null,null,{"$f":"Tx_Inputs!K615-Adjustments_Inputs!K170*F$270-Adjustments_Inputs!K183*F$271","v":1.8606376055786158},{"$f":"Tx_Inputs!L615-Adjustments_Inputs!L170*G$270-Adjustments_Inputs!L183*G$271","v":1.7707193260553376},{"$f":"Tx_Inputs!M615-Adjustments_Inputs!M170*H$270-Adjustments_Inputs!M183*H$271","v":1.6940683020350922},{"$f":"Tx_Inputs!N615-Adjustments_Inputs!N170*I$270-Adjustments_Inputs!N183*I$271","v":1.5970038145798588},{"$f":"Tx_Inputs!O615-Adjustments_Inputs!O170*J$270-Adjustments_Inputs!O183*J$271","v":1.7295536034240726}]
[null,"Preventive Routine"," Network growth factor * 95%  ",null,null,{"$f":"Tx_Inputs!K616-Adjustments_Inputs!K171*F$270-Adjustments_Inputs!K184*F$271","v":3.3197822038107803},{"$f":"Tx_Inputs!L616-Adjustments_Inputs!L171*G$270-Adjustments_Inputs!L184*G$271","v":3.1496987997966657},{"$f":"Tx_Inputs!M616-Adjustments_Inputs!M171*H$270-Adjustments_Inputs!M184*H$271","v":3.0030976982816449},{"$f":"Tx_Inputs!N616-Adjustments_Inputs!N171*I$270-Adjustments_Inputs!N184*I$271","v":2.8232523153897628},{"$f":"Tx_Inputs!O616-Adjustments_Inputs!O171*J$270-Adjustments_Inputs!O184*J$271","v":3.0484651807318066}]
[null,"Corrective Deferred"," Network growth factor * 95%  ",null,null,{"$f":"Tx_Inputs!K617-Adjustments_Inputs!K172*F$270-Adjustments_Inputs!K185*F$271","v":1.8774443321181924},{"$f":"Tx_Inputs!L617-Adjustments_Inputs!L172*G$270-Adjustments_Inputs!L185*G$271","v":1.77512424006527},{"$f":"Tx_Inputs!M617-Adjustments_Inputs!M172*H$270-Adjustments_Inputs!M185*H$271","v":1.6857779610815924},{"$f":"Tx_Inputs!N617-Adjustments_Inputs!N172*I$270-Adjustments_Inputs!N185*I$271","v":1.5774673638839269},{"$f":"Tx_Inputs!O617-Adjustments_Inputs!O172*J$270-Adjustments_Inputs!O185*J$271","v":1.6945586466463636}]
[null,"Corrective Emergency"," Network growth factor * 95%  ",null,null,{"$f":"Tx_Inputs!K618-Adjustments_Inputs!K173*F$270-Adjustments_Inputs!K186*F$271","v":0.41350304777667291},{"$f":"Tx_Inputs!L618-Adjustments_Inputs!L173*G$270-Adjustments_Inputs!L186*G$271","v":0.39339218847141499},{"$f":"Tx_Inputs!M618-Adjustments_Inputs!M173*H$270-Adjustments_Inputs!M186*H$271","v":0.37554969042751973},{"$f":"Tx_Inputs!N618-Adjustments_Inputs!N173*I$270-Adjustments_Inputs!N186*I$271","v":0.35883689029887023},{"$f":"Tx_Inputs!O618-Adjustments_Inputs!O173*J$270-Adjustments_Inputs!O186*J$271","v":0.3945875899326583}]
[null,"Business Support"," N/A  ",null,null,{"$f":"Tx_Inputs!K619-Adjustments_Inputs!K174-Adjustments_Inputs!K187","v":44.142739645323594},{"$f":"Tx_Inputs!L619-Adjustments_Inputs!L174-Adjustments_Inputs!L187","v":44.214604983962957},{"$f":"Tx_Inputs!M619-Adjustments_Inputs!M174-Adjustments_Inputs!M187","v":44.197446384245566},{"$f":"Tx_Inputs!N619-Adjustments_Inputs!N174-Adjustments_Inputs!N187","v":45.855886608164106},{"$f":"Tx_Inputs!O619-Adjustments_Inputs!O174-Adjustments_Inputs!O187","v":46.349764338947679}]
[null,"Non-recurring opex"," N/A  ",null,null,{"$f":"Tx_Inputs!K620-Adjustments_Inputs!K175-Adjustments_Inputs!K188","v":3.3224108783418171},{"$f":"Tx_Inputs!L620-Adjustments_Inputs!L175-Adjustments_Inputs!L188","v":1.9368093469709848},{"$f":"Tx_Inputs!M620-Adjustments_Inputs!M175-Adjustments_Inputs!M188","v":1.742355329822548},{"$f":"Tx_Inputs!N620-Adjustments_Inputs!N175-Adjustments_Inputs!N188","v":1.9790334495396433},{"$f":"Tx_Inputs!O620-Adjustments_Inputs!O175-Adjustments_Inputs!O188","v":2.6284056227637729}]
[null,"Total",null,null,null,{"$f":"SUM(F335:F344)","v":57.238854633819138},{"$f":"SUM(G335:G344)","v":55.390484416088441},{"$f":"SUM(H335:H344)","v":54.71688743018764},{"$f":"SUM(I335:I344)","v":56.012467527854966},{"$f":"SUM(J335:J344)","v":57.723329364227773}]
[]
[null,"Adjusted EIB [$M real as at 30 June 2017]"]
[null,"Total non-capital cost",null,null,null,{"$f":"SUM(F298,F311,F332,F345)","v":498.76113353969248},{"$f":"SUM(G298,G311,G332,G345)","v":501.72880028356491},{"$f":"SUM(H298,H311,H332,H345)","v":497.68222121749312},{"$f":"SUM(I298,I311,I332,I345)","v":495.04057571531439},{"$f":"SUM(J298,J311,J332,J345)","v":507.73154007667353}]
[null,"less forecast superannuation costs for defined benefit schemes",null,null,null,{"$f":"-Adjustments_Inputs!K96","v":-3.1837190997011944},{"$f":"-Adjustments_Inputs!L96","v":-3.2537609198946207},{"$f":"-Adjustments_Inputs!M96","v":-3.331851181972092},{"$f":"-Adjustments_Inputs!N96","v":-3.398488205611534},{"$f":"-Adjustments_Inputs!O96","v":-3.4664579697237645}]
[null,"less forecast non-revenue cap services cost",null,null,null,{"$f":"-Adjustments_Inputs!K97","v":0},{"$f":"-Adjustments_Inputs!L97","v":0},{"$f":"-Adjustments_Inputs!M97","v":0},{"$f":"-Adjustments_Inputs!N97","v":0},{"$f":"-Adjustments_Inputs!O97","v":0}]
[null,"less forecast licence fees",null,null,null,{"$f":"-Adjustments_Inputs!K98","v":-4.9616533864541824E-2},{"$f":"-Adjustments_Inputs!L98","v":-4.9616533864541824E-2},{"$f":"-Adjustments_Inputs!M98","v":-4.9616533864541824E-2},{"$f":"-Adjustments_Inputs!N98","v":-4.9616533864541824E-2},{"$f":"-Adjustments_Inputs!O98","v":-4.9616533864541824E-2}]
[null,"less forecast energy safety levy",null,null,null,{"$f":"-Adjustments_Inputs!K99","v":-4.5380968856988781},{"$f":"-Adjustments_Inputs!L99","v":-4.5380968856988781},{"$f":"-Adjustments_Inputs!M99","v":-4.5380968856988781},{"$f":"-Adjustments_Inputs!N99","v":-4.538096885698879},{"$f":"-Adjustments_Inputs!O99","v":-4.5380968856988781}]
[null,"less network control service",null,null,null,{"$f":"-Adjustments_Inputs!K100","v":0},{"$f":"-Adjustments_Inputs!L100","v":0},{"$f":"-Adjustments_Inputs!M100","v":0},{"$f":"-Adjustments_Inputs!N100","v":0},{"$f":"-Adjustments_Inputs!O100","v":0}]
[null,"less amounts payable under ERA costs (Electricity Network Access Funding Regulations)",null,null,null,{"$f":"-Adjustments_Inputs!K101","v":-0.96008443947312216},{"$f":"-Adjustments_Inputs!L101","v":-1.4934437009244572},{"$f":"-Adjustments_Inputs!M101","v":-1.3653177958306484},{"$f":"-Adjustments_Inputs!N101","v":-1.2823152214208495},{"$f":"-Adjustments_Inputs!O101","v":-1.289831154841921}]
[null,"Efficiency and innovation benchmark (adjusted) [$M real as at 30 June 2017]",null,null,null,{"$f":"SUM(F348:F354)","v":490.02961658095472},{"$f":"SUM(G348:G354)","v":492.39388224318242},{"$f":"SUM(H348:H354)","v":488.39733882012695},{"$f":"SUM(I348:I354)","v":485.77205886871855},{"$f":"SUM(J348:J354)","v":498.3875375325444}]
[null,"Efficiency and innovation benchmark (adjusted) [$M real as at 30 June 2012]",null,null,null,{"$f":"F355*Dx_Inputs!$J$32","v":444.43517167775843},{"$f":"G355*Dx_Inputs!$J$32","v":446.57945598207334},{"$f":"H355*Dx_Inputs!$J$32","v":442.95476799946476},{"$f":"I355*Dx_Inputs!$J$32","v":440.57375528834098},{"$f":"J355*Dx_Inputs!$J$32","v":452.01543602770971}]
[null,"Efficiency and innovation benchmark as per Access Arrangement [$M real as at 30 June 2012]",null,null,null,444.43517167775838,446.57945598207334,442.95476799946488,440.57375528834103,452.01543602770971]
[null,null,null,null,"Reconciles?",{"$f":"F357=F356","v":true},{"$f":"G357=G356","v":true},{"$f":"H357=H356","v":true},{"$f":"I357=I356","v":true},{"$f":"J357=J356","v":true}]
[null,"Source: TABLE 33 https://www.erawa.com.au/cproot/13537/2/Amended%20proposed%20revisions%20to%20the%20Access%20Arrangement%20for%20the%20Western%20Power%20Network.pdf "]